REGIS CORP
10-K, 1997-09-24
PERSONAL SERVICES
Previous: CITADEL HOLDING CORP, S-8, 1997-09-24
Next: VALUE LINE INC, DEF 14A, 1997-09-24



<PAGE>
                                      FORM 10-K

                          SECURITIES AND EXCHANGE COMMISSION

                                Washington, D.C. 20549

(Mark One)

               [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                           SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended June 30, 1997

                                          OR

             [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                           SECURITIES EXCHANGE ACT OF 1934

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

Commission file number   0-11230
                     -----------

                                  Regis Corporation
                             ---------------------------
                (Exact name of registrant as specified in its charter)

           Minnesota                                                  41-0749934
- --------------------------------                             -------------------
State or other jurisdiction                                     (I.R.S. Employer
of incorporation or organization                             Identification No.)

7201 Metro Boulevard, Edina, Minnesota                                     55439
- -----------------------------------------                    -------------------
(Address of principal executive offices)                              (Zip Code)

Registrant's telephone number, including area code                (612) 947-7777
                                                                  --------------

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

Title of each class                    Name of each exchange on which registered

     None                                          None
- -------------------                    -----------------------------------------

             Securities registered pursuant to section 12(g) of the Act:

                        Common Stock, Par Value $.05 per share
            -------------------------------------------------------------
                                   (Title of class)

     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
                                                    ---     ---

                                          1
<PAGE>

     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.  [ ]

     The aggregate market value of the voting stock held by nonaffiliates of 
registrant (based upon closing price of $23.91 per share as of September 15, 
1997, as quoted on the NASDAQ), was $395,025,216.

     The number of outstanding shares of the registrant's common stock, par
value $.05 per share, as of September 15, 1997, was 23,338,425.

                         DOCUMENTS INCORPORATED BY REFERENCE

     Portions of the Registrant's Proxy Statement dated September 16, 1997 and
Annual Report to Shareholders for the year ended June 30, 1997, are incorporated
by reference into Parts I, II and III.


                                          2
<PAGE>


                                        PART I
ITEM 1.   BUSINESS
BACKGROUND

Regis Corporation (the Company), based in Minneapolis, is the largest owner,
operator and franchisor of hair and retail product salons in the world.  The
Regis worldwide operations include 3,293 hairstyling salons at June 30, 1997
operating in six divisions:  Regis Hairstylists, Supercuts, MasterCuts, Trade
Secret, Wal-Mart and International.  Worldwide operations include 2,484
company-owned salons, 757 franchised Supercuts salons and 52 other franchised
salons operating primarily in the Trade Secret division.  The Company has
more than 25,000 employees worldwide (excluding franchisee operations).

INDUSTRY OVERVIEW

Management estimates that annual revenues of the haircare industry were $40
billion in the United States and $80 billion worldwide.  The industry is
highly fragmented with the vast majority of haircare salons independently
owned.  However, the influence of chains, both franchise and company-owned,
has increased substantially, although still accounting for a small percentage
of total locations.  Management believes that chains will continue to
increase their presence.  Management also believes that the demand for salon
services and products will increase in the next decade as the population ages
and desires additional haircare services such as coloring.

BUSINESS STRATEGY

The Company's goal is to provide high quality haircare services and products
to customers in different market groups through physically attractive salons
in high traffic shopping mall locations.  The key elements of the Company's
strategy to achieve these goals are the following:

CONSISTENT, QUALITY SERVICE.  The Company is committed to meeting its
customer's haircare needs by providing competitively priced services and
products in convenient locations with professional and knowledgeable
hairstylists.  The Company's operations and marketing emphasize high-quality
services to create customer loyalty, to encourage referrals and to
distinguish the Company's salons from its competitors.  The major services
supplied by the Company's salons are haircutting and styling, hair coloring,
shampooing, conditioning and permanent waving.  To promote quality and
consistency of services provided throughout the Company's salons, Regis has
full and part-time artistic directors whose duties are to teach and train
salon operators and to instruct the stylists in current styling trends.

During fiscal 1997, the Company and its franchisees provided services to more
than 70 million customers worldwide.

                                          3
<PAGE>

MALL-BASED LOCATIONS.  As the largest national mall-based operator in the
hair salon industry, the Company has the ability to obtain desirable
locations in high-profile, regional malls anchored by major department
stores.  Mall owners and developers typically seek retailers such as Regis
due to the Company's financial strength, successful salon operations and
status as a national mall tenant.  The Company's locations, which are
aesthetically appealing and designed to attract customers from mall shoppers,
provide a steady source of new business.

STRIP-MALL-BASED LOCATIONS.  The merger with Supercuts on October 25, 1996,
positions the Company in the rapidly growing strip shopping center segment of
the retail haircare market in the United States (see below).  Supercuts
salons are conveniently located in strip shopping centers with adequate
traffic, appropriate trade area demographics, good visibility within the
center or from adjoining streets, effective signage, easy access and adequate
parking.  Supercuts seeks to locate its salons in so-called "power strips",
anchored by the number one or two grocery chain in the specific market or
alternatively, a major mass merchant.

MULTIPLE SALON CONCEPTS.  Regis operates primarily six salon concepts; Regis
Hairstylists, Supercuts, MasterCuts, Trade Secret, International and
Wal-Mart. Regis' various salon concepts in the United States address the
major segments of the salon market.  The Company's regional mall salon
concepts provide the Company with the ability to have multiple locations in a
single mall and the flexibility to convert concepts if mall demographics or
customer preferences shift.

Regis Hairstylists appeal primarily to women and are positioned at the
moderate-to-upscale end of the salon market.  MasterCuts appeal to the more
value-conscious customer with promotional or discount prices and have a
higher percentage of men and children as customers.  Trade Secret provides
hairstyling service and a broad selection of quality haircare and beauty
products sold only through professional salons.  Because the square footage
for each of these concepts is approximately the same, the Company has the
ability to determine which salon concept is best suited to a new location and
change the concept of existing salons to meet demographic changes in the
salon's market.

The Company also operates salons outside of the mall concepts, as mentioned
previously. Supercuts primarily targets the male population with affordable
hair care salons in strip centers. Salons located in Wal-Mart stores and
supercenters offer promotionally priced, family-oriented hair care.  The
International salons are located in department stores, hotels and stand-alone
locations and are primarily focused on the moderate-to-upscale market.

EXPANSION.  The Company has grown through increased revenues from existing
salons, constructing additional salons, and mergers and acquisitions.  During
the five year period ended June 30, 1997, the Company has added 2,094 net
units (including franchised salons) to its worldwide salon base from new
salon construction and merger and acquisitions. During this same period of
time, the Company added new operating divisions, Trade Secret and Wal-Mart,
merged with Supercuts (see below), and expanded its Regis Hairstylists,
MasterCuts and International salon divisions. In addition to continuing its
salon acquisition strategy, the Company expects to construct about 200 new
company-owned salons and complete approximately 60 major remodeling and
conversion projects during fiscal 1998.

                                          4
<PAGE>

Effective October 25, 1996, the Company received shareholder approval for the
merger agreement with Supercuts in a stock-for-stock merger transaction.
Supercuts was the national operator of approximately 420 company-owned, and
franchisor of approximately 750 affordable hair care salons at the
acquisition date.  Each Supercuts shareholder received 0.40 shares of the
Company's common stock in exchange for each Supercuts common share or
approximately 4,500,000 shares of the Company's common stock.  The
transaction has been accounted for as a pooling-of-interests.

The Company intends to continue to focus future growth of the Supercuts
division in strip shopping centers across the United States, as it adds
additional company-owned Supercuts salons, and assists current and new
franchisees in their expansion and market development.  The Company believes
the growth opportunities in the strip shopping center segment of the retail
haircare market in the United States are vast, and will complement the
Company's continuing growth of other divisions.  The Company does not intend
to refocus other divisions, now located in enclosed shopping malls throughout
the United States, into the strip shopping center segment of the retail
haircare market, nor does it intend to refocus Supercuts into the enclosed
shopping mall segment of the retail haircare market in the United States.
Other than Puerto Rico, Supercuts has no international operations.  The
Company may elect to grow the Supercuts division through international
expansion, but any such plans have not been finalized.

HIGH QUALITY HAIRCARE PRODUCTS.  Through Trade Secret and the Company's other
salons, Regis sells nationally-recognized haircare products such as
Joico-Registered Trademark-, KMS-Registered Trademark-, Matrix-Registered
Trademark-, Paul Mitchell-Registered Trademark-, Nexxus-Registered
Trademark-, Redken-Registered Trademark- and Sebastian-Registered Trademark-
and a complete line of products sold under the Regis label, which is the
Company's best selling product line.  The salon branded products are
typically sold only through professional salons and generate higher gross
margins than haircutting and other salon services.  The Company's stylists
are trained to sell haircare products as well as services such as color
treatments and manicures to their customers.  Sales of haircare products
increased nearly 25.5 percent in fiscal 1997 to $188 million and represented
27.3  percent of total revenue. 

CONTROL OVER SALON OPERATIONS.  Regis controls the quality of operations and 
enjoys certain economies of scale in terms of certain central and store level 
expenses. Quality control is particularly important in those salon divisions 
where a greater portion of sales are derived from hairstyling services.  The 
Company has an extensive training program, including the production of 
training videos for use in the salons, to ensure that hairstylists are 
knowledgeable and provide consistent quality haircare services.

                                          5
<PAGE>

ECONOMIES OF SCALE.  Management believes that due to its size and number of
locations  the Company has certain advantages which are not available to
single location salons or small chains.  The Company uses its point-of-sale
system to track inventory and to monitor service and product sales.  This
product and customer information is used to evaluate salon productivity and,
in some cases, to determine the most appropriate salon use for the location.
Additionally, as a result of its volume purchases, the Company is able to
purchase haircare products and supplies and salon fixtures on an advantageous
basis.  The Company is also able to gain national and local market
recognition for the Regis name and its salon concepts through national and
local advertising and promotional programs.

REGIS HAIRSTYLISTS

Regis Hairstylists are full-service salons providing complete haircare and 
beauty services aimed at moderate to upscale, fashion-conscious consumers.  
The customer mix at Regis Hairstylists salons is approximately 70 percent 
women and 30 percent men.  These salons offer a full range of custom 
hairstyling, cutting, coloring, permanent wave and manicuring as well as 
haircare products.  The average sale at Regis Hairstylists salons is 
approximately $20.  Regis Hairstylists salons compete in their existing 
markets primarily by emphasizing the high quality of full services provided.  
The Company actively monitors the prices charged by its competitors in each 
area and makes every effort to maintain prices which, although in the higher 
range of local prices, are not so high as to be uncompetitive with prices of 
other salons offering similar, high-quality services.  At June 30, 1997, the 
Company operated 811 Regis Hairstylists salons in shopping malls in North 
America.  Revenues from the Regis Hairstylists salons were $275 million, or 
38.6 percent of the Company's total revenues, in fiscal 1997.  The Company 
expects to construct about 40 new Regis Hairstylists salons in  fiscal 1998.

SUPERCUTS

The Supercuts concept is to provide consistent high quality haircare services 
to its customers at convenient times and locations and at a reasonable price. 
 The services offered by Supercuts stores are limited and standardized.  The 
stores are designed for ease of operation and the demand for basic haircare 
is believed to be recession resistant and non-seasonal.  The Supercuts 
concept appeals to men, women and children, although male customers account 
for over 70 percent of total haircuts.  Consumer research indicates that 
males get their hair cut slightly more often (8-9 times annually) than 
females (7-8 times annually) and their haircuts generally take less time. 
Supercuts  targets a male audience.  At June 30, 1997, the Company operated 
1,176 Supercuts salons in strip centers in North America, including 757 
franchised locations.  Revenues and income from company-owned Supercuts 
salons and franchising activity was $96 million and $23 million, 
respectively, or 16.6 percent of the Company's total revenues in fiscal 1997. 
The Company expects to construct about 12 new company-owned and add about 55 
franchised Supercuts stores in fiscal 1998.

                                          6
<PAGE>

MASTERCUTS FAMILY HAIRCUTTERS

MasterCuts Family Haircutters salons were introduced in 1985 to serve a 
broader customer base than Regis Hairstylists and to respond to competitive 
pressures for lower cost haircare services.  MasterCuts salons emphasize 
quality haircutting, lower prices and time-saving services for the entire 
family.  The customer mix at MasterCuts salons contains a greater percentage 
of men and children than at Regis Hairstylists salons.  MasterCuts salons 
cater to walk-in customers and provide a warm, inviting atmosphere that is 
comfortable for all members of the family.  Many of the same product lines 
sold in Regis Hairstylists salons are also available in MasterCuts salons.  
The average sale at MasterCuts salons is approximately $10. The MasterCuts 
salons place more emphasis on discount or promotional pricing for the 
services being offered to compete more effectively with the chains of salons, 
primarily franchises, now offering such services at discount prices.  In 
certain markets, the Company has been able to improve a salon's performance 
by converting it to a MasterCuts salon.  At June 30, 1997, the Company 
operated 362 MasterCuts salons in North America.  Revenues from MasterCuts 
salons accounted for $95 million, or 13.3 percent of the Company's total 
revenues, in fiscal 1997.  During fiscal 1998, the Company plans to construct 
approximately 50 new MasterCuts salons.  

TRADE SECRET

Trade Secret salons emphasize haircare and beauty product sales in a retail 
setting while providing high-quality haircare services.  Trade Secret salons 
are designed to display and attract sales of haircare and beauty products. 
Trade Secret salons offer the same products as the Regis Hairstylists and 
MasterCuts salons, but also have additional haircare items. The average sale 
at Trade Secret salons is approximately $15.  At June 30, 1997, the number of 
Trade Secret salons totaled 340 in North America, including 38 franchised 
locations.  Revenues and income from company-owned Trade Secret salons and 
franchising activity during fiscal 1997 was $91 million and $4 million, 
respectively, or 13.3 percent of the Company's total revenues.  The Company 
anticipates constructing approximately 30 new Trade Secret salons in fiscal 
1998.

WAL-MART SALONS

The Company expanded into the mass merchant retail arena in May 1996 by
acquiring 154 salons operating within Wal-Mart stores and supercenters.
Wal-Mart salons share many operating characteristics with MasterCuts: pricing
is promotional, services are focused on family hair cutting, and product
revenues contribute solidly to overall revenues.  The Company operated 181
Wal-Mart salons at June 30, 1997.  Revenue form Wal-Mart salons totaled $30
million, or 4.2 percent of the Company's total revenue.  The Company
anticipates constructing about 50 new salons in Wal-Mart supercenters in
fiscal 1998.

                                          7 

<PAGE>

INTERNATIONAL SALON OPERATIONS

The Company operated 423 hair care salons in eight countries outside of the
United States at June 30, 1997, including 352 salons in the United Kingdom.
Canadian salons operate under the Regis Hairstylists, MasterCuts and Trade
Secret tradenames, while salons in the remaining seven countries primarily
operate in department stores under license arrangements.  Revenues from the
International salon operations were $99 million, or 13.9 percent of the
Company's total revenues, in fiscal 1997.  The Company expects to continue to
modestly increase its International salon base in fiscal 1998.

NEW SALON DEVELOPMENT

The table on the following page sets forth the number of Company salons
opened at the beginning and end of each of the last five years, as well as
the number of salons opened, closed, relocated, converted and acquired during
each of these periods.


                                          8
<PAGE>

<TABLE>
<CAPTION>


SALON LOCATION SUMMARY                   1993        1994      1995       1996      1997
                                         ----        ----      ----       ----      ----
<S>                                      <C>         <C>       <C>        <C>       <C>
REGIS
 Open at beginning of period              815         802       801        787       797

 Salons constructed                        34          24        17         31        28
 Acquired                                               6         9          9        18
 Less:  Relocations                        13          11        11         11        10
                                          ---         ---       ---        ---       ---
 Net salon openings                        21          19        15         29        36

 Conversions                              (13)         (3)      (10)       (4)        (4)
 Salons closed or sold                    (21)        (17)      (19)      (15)       (18)
                                          ---         ---       ---        ---       ---

 Open at end of period                    802         801       787       797        811
                                          ---         ---       ---        ---       ---
                                          ---         ---       ---        ---       ---

SUPERCUTS
Company-Owned:
 Open at beginning of period               48         185       326        464       507
 Salons constructed                        62          87       107         44         4
 Acquired                                  27                    16          1          
                                          ---         ---       ---        ---       ---

 Net salon openings                       137         272       449        509       511
 Conversions (1)                           48          59        21          9       (61)
 Salon closed or sold                      -           (5)       (6)       (11)      (31)
                                          ---         ---       ---        ---       ---

 Open at end of period                    185         326       464        507       419
                                          ---         ---       ---        ---       ---
                                          ---         ---       ---        ---       ---

Franchised Salons:
 Open at beginning of period              649         646       617        629       661
 Salons added                              51          35        41         41        37
 Acquired                                                                    3          
                                          ---         ---       ---        ---       ---

 Net salon openings                       700         681       658        673       698
 Conversions (1)                          (48)        (59)      (21)        (9)       61
 Salon closed or sold                      (6)         (5)       (8)        (3)       (2)
                                          ---         ---       ---        ---       ---

 Open at end of period                    646         617       629        661       757
                                          ---         ---       ---        ---       ---
                                          ---         ---       ---        ---       ---

MASTERCUTS
 Open at beginning of period             185          229       257       283        327
 Salons constructed                       34           25        21        33         36
 Acquired                                               3         1        12          2
 Less:  Relocations                        1            3         2         3          3
                                         ---          ---       ---       ---        ---
 Net salon openings                       33           25        20        42         35
 Conversions                              13            3        10         3          3
 Salon closed or sold                     (2)                    (4)       (1)        (3)
                                         ---          ---       ---       ---        ---

 Open at end of period                   229          257       283       327        362
                                         ---          ---       ---       ---        ---
                                         ---          ---       ---       ---        ---



</TABLE>

                                          9
<PAGE>


<TABLE>
<CAPTION>


                                   1993      1994      1995      1996     1997
                                   ----      ----      ----      ----     ----
<S>                                <C>       <C>       <C>       <C>      <C>
TRADE SECRET
Company-Owned:
    Open at beginning of period                55       106       152      219
    Salons constructed                         22        28        40       56
    Acquired                         54        30        19        11       11
    Less:  Relocations                1         2         1         4        4
                                   ----      ----      ----      ----      ---
    Net salon openings               55        50        46        47       63

    Conversions (1)                             1         2        20       24
    Salon closed or sold                                 (2)                (4)
                                   ----      ----      ----      ----     ----

    Open at end of period            55       106       152       219      302
                                   ----      ----      ----      ----     ----
                                   ----      ----      ----      ----     ----
Franchised Salons:
    Open at beginning of period               -0-        64        68       55
    Salons added                                1         7         8        6
    Acquired                                   64
    Less:  Relocations                                              1
                                   ----      ----      ----      ----     ----
    Net salon openings                         65         7         7        6

    Conversions (1)                            (1)       (2)      (19)     (23)
    Salon closed or sold                                 (1)       (1)
                                   ----      ----      ----      ----     ----

    Open at end of period             0        64        68        55       38
                                   ----      ----      ----      ----     ----
                                   ----      ----      ----      ----     ----

WAL-MART
    Open at beginning of period                                   -0-      157
    Salons constructed                                              3       24
    Acquired                                                      154
                                                                 ----    -----
    Net salon openings                                            157       24

    Open at end of period                                         157      181
                                                                 ----     ----
                                                                 ----     ----


INTERNATIONAL (2)
Open at beginning of period         199       225       251       244      408
    Salons constructed               18         6         9         9       26
    Acquired                         21        27         2       178        3
    Less:  Relocations                4                             1
                                   ----      ----      ----      ----     ----
    Net salon openings               35        33        11       186       29

    Salons closed or sold            (9)       (7)      (18)      (22)     (14)
                                   ----      ----      ----      ----     ----

    Open at end of period           225       251       244       408      423
                                   ----      ----      ----      ----     ----
                                   ----      ----      ----      ----     ----
Grand total, system-wide          2,142     2,422     2,627     3,131    3,293
                                   ----      ----      ----      ----     ----
                                   ----      ----      ----      ----     ----
Major remodelings & conversions      38        35        46        65       72
                                   ----      ----      ----      ----     ----
                                   ----      ----      ----      ----     ----



</TABLE>


(1)  Represents primarily the acquisition of franchise locations.
(2)  Canadian salons are included in the Regis, MasterCuts and Trade Secret
     sections and not included in the International salon totals.


                                          10
<PAGE>

Of the 174 new company-owned salons constructed in fiscal 1997, 28 were Regis
Hairstylists salons, 4 were Supercuts, 36 were MasterCuts, 56 were Trade Secret,
24 were Wal-Mart and 26 were International salons.  The Company intends to
construct approximately 200 new company-owned salons during fiscal year 1998 and
expects that about 40 of these will be Regis Hairstylists salons, about 12 will
be Supercuts (in addition to about 55 new franchised locations), about 50 will
be MasterCuts, about 30 will be Trade Secret, about 50 will be Wal-Mart salons
and there will be a modest increase in International salons.  The Company has a
program of modernizing its existing salons, ranging from redecoration to
substantial reconstruction, in order to raise its older salons to the standards
of its newly constructed locations.  This program is implemented as management
determines that a particular location will benefit from such modernization, or
as required by lease renewals.

HAIRCARE PRODUCTS

In recent years, the Company has placed emphasis on the sales of higher-margin
haircare products, with the result that such revenues have become an
increasingly important part of the Company's business, having grown from 5.4
percent of total revenues in fiscal 1987 to 27.3 percent in fiscal 1997.  A
significant portion of this growth has resulted from the introduction of
national brand merchandise in 1988 and the acquisition of Beauty Express in
November 1992 and Trade Secret in December 1993.  The haircare products offered
are primarily shampoos, hair conditioners, fixatives and hair sprays.  Regis
private label products, as well as lines of salon branded products,  are sold
only through licensed beauty salons, including Joico-Registered Trademark-,
KMS-Registered Trademark-, Matrix-Registered Trademark-, Paul
Mitchell-Registered Trademark-, Nexxus-Registered Trademark-, Redken-Registered
Trademark- and Sebastian-Registered Trademark-.  The Regis line continues to be
the Company's best selling product line.  The Company actively reviews its
product line offerings and continuously investigates the quality and sales
potential of new products.  The Company utilizes its national salon network as a
testing ground for new product formulations.  There are many potential sources
of supply for the types of products used or sold at the salons, and the Company
is not dependent upon any single supplier.

SITE SELECTION

The Company is the largest shopping mall tenant which operates haircare salons
in the United States and has attained national tenant status which makes the
Company an attractive tenant for shopping mall owners and developers.  In the
United States, there are approximately 1,800 enclosed malls which meet the
Company's performance criteria with several new shopping malls developed each
year.  At June 30, 1997, the Company's 1,513 United States and Canadian
mall-based salons were located in approximately 1,011 shopping malls.  Because
the Company's different salon concepts target different customer groups
depending on the size and location of the shopping malls, more than one of the
Company's salon concepts may be located in the same mall.  As a result, there
are numerous leasing opportunities in shopping malls for its Regis Hairstylists,
MasterCuts and Trade Secret salons, of which the Company has penetrated less
than fifty percent.


                                          11
<PAGE>

The Company generally locates its Regis, MasterCuts and Trade Secret salons in
fully enclosed, climate-controlled shopping malls classified as "regional"
having 400,000 or more square feet of leasable area and at least two full-line
department store anchor tenants.  The Company's experience has been that
selecting the proper mall and obtaining a favorable, high-traffic location
within the mall are important determinants of the success of a new salon.  For
existing malls, the Company evaluates the current sales per square foot of
tenants, the stature and strength of the anchor tenants and the other tenants,
the location and traffic patterns within the mall, and the proximity of
competitors.  In addition, the Company may conduct site surveys and physical
observations to assess the location and competitive environment.

Several trends have enabled the Company to continue to lease high-profile space
in existing malls.  Leasing velocity and turnover have increased because the
average length of shopping mall lease terms has been steadily declining.  Also,
many larger tenants are downsizing their leased areas to make better use of
costly space, thereby creating available floor space.  Also, many existing malls
are being expanded, renovated and remerchandised.  Because of these factors, the
Company believes that it has ample expansion opportunities and therefore can be
selective in establishing new locations.

In evaluating specific locations for Supercuts Company-owned and franchise
stores, the Company seeks conveniently located, highly visible strip shopping
centers which allows customers adequate parking and quick and easy store access.
The Company believes strip shopping centers anchored by the number one or two
grocery chain in the specific market, or a major mass merchant, provide a
profitable customer flow.  Supercuts' customers are destination shoppers and, as
a result, Supercuts is not dependent upon expensive regional shopping mall
locations.  Various other factors are considered in evaluating sites, including
trade area demographics, availability and cost of space, location of
competitors, traffic count, visibility, signage and other leasehold factors in a
given center or area.  All franchisee sites must be approved by the Company.

SUPERCUTS FRANCHISING PROGRAM

GENERAL

The Company provides its Supercuts franchisees with a comprehensive system of
business training, stylist education, site approval and lease negotiation,
professional marketing, promotion and advertising programs, and other forms of
support designed to help the franchisee build a successful business.  The
Company employs field staff personnel to assist franchisees in all aspects of
operations, training and supervision.


                                          12
<PAGE>

STANDARDS OF OPERATIONS

All Supercuts franchisees are required to conform to Company-established
operational policies and procedures relating to quality of service, training,
design and decor of stores, and trademark usage.  The Company's field personnel
make periodic visits to franchised stores to ensure that the stores are
operating in conformity with Supercuts standards.  In addition, to further
ensure such conformity, the Company enters into the lease for the store site
directly with the landlord, and subsequently subleases the site to the
franchisee.  The sublease provides the Company with the right to terminate the
sublease and gain possession of the store if the franchisee fails to comply with
the Company's operational policies and procedures.  See Note 6 of "Notes to the
consolidated Financial Statements" for further information.

FRANCHISE SALES

Franchisee expansion is now being encouraged and will continue to be a
significant focus of the Company in the future.  Existing franchisees and new
franchisees who open more than one salon receive a reduction in franchise fees.

FRANCHISEE TRAINING

The Company provides new Supercuts franchisees with training, focusing on the
various aspects of store management, including operations, personnel management,
marketing fundamentals and financial controls.  Existing franchisees receive
training, counseling and information from the Company on a continuous basis.
The mechanisms include mail, "800" number information lines and E-mail.  In
addition, the Company provides store managers and stylists with extensive
training.  For a further description of the Company's education and training
programs, see "Education and Training" below.

FRANCHISE TERMS

Supercuts franchisees currently pay a monthly royalty to the Company of 10 
percent of a store's service revenues and 4 percent of a store's product 
revenues.  In addition, franchisees pay an advertising fee of 5 percent of 
service revenues, which is held in a separate account and administered by the 
Company.  In calendar 1996, franchisees contributed approximately $10 million 
to the advertising fund.  All royalties and advertising fees are due monthly. 
For franchise locations opened between the period July 1, 1996 and June 30, 
1997 franchisees may choose either (i) a sliding scale service royalty fee, 
based on monthly revenues combined with the standard 4% product royalty fee 
or (ii) a combined service and product royalty fee of 6 percent.  For 
franchise locations opened on or after July 1, 1997 the royalty fee is 6 
percent of combined service and product revenues.

                                          13
<PAGE>

Beginning July 1, 1996, franchise fees for existing franchisees are $10,000 per
salon.  Franchise fees for a franchisee's initial location are $22,500.
Franchisees are responsible for the costs of leasehold improvements, furniture,
fixtures, equipment, supplies, inventory and certain other items, including
initial working capital.  New franchisees also must pay an initial fee of $5,000
for franchisee training.

The existing franchise agreements have an initial term of 10 years with the
option by the franchisee to renew for one additional ten-year period.  Upon
renewal, franchisees pay a renewal fee of 4 percent of the franchisee's total
store revenues for the prior 12 months.  During fiscal 1997, all agreements
eligible for renewal were renewed.  The agreements also provide the Company a
right of first refusal if the store is to be sold.  The franchisee must obtain
the Company's approval in all instances where there is a sale of the franchise.
The current franchise agreement is site specific and does not provide any
territorial protection to a franchisee, although some older franchise agreements
do include limited territorial protection.  The Company has a comprehensive
impact policy that resolves potential conflicts among franchisees and/or the
Company regarding proposed salon sites.

The term of the new franchise agreement, which existing franchises may convert
to, runs without limitation provided the right to possession of the location
does not expire or is not terminated and further provided the franchise
agreement is not terminated.  The new franchise agreement does not provide for a
renewal fee but rather requires a $30,000 investment (in 1997 dollars) every ten
years.

MARKETS AND MARKETING

Approximately half of the Company's North American salons are situated in
"middle markets" with service area populations between 80,000 and 800,000.
Approximately one-fourth of the Company's salons are located in smaller markets
with a service area population below 80,000, and about one-fourth are located in
major metropolitan areas with populations in excess of 800,000.  The Company
believes that the geographic dispersion of its salons throughout the United
States may diminish the impact of fluctuations in regional business cycles.

The Company maintains various advertising, sales and promotion programs for its
salons, budgeting a predetermined percent of revenues for such programs.  The
Company has developed promotional tactics and institutional sales messages for
each of its divisions targeting certain customer types and positioning each
concept in the marketplace.  Print, radio and television and billboard
advertising are developed and supervised at the Company's headquarters, but most
advertising is done in the immediate area of the particular salon.  The Company
has conducted institutional advertising and public relations on a national basis
through such magazines as SEVENTEEN, PEOPLE and VOGUE.  In addition, the Company
conducts seasonal sales promotions in the winter (Christmas merchandising) and
late summer (back-to-school).


                                          14
<PAGE>

Supercuts maintains an Advertising Fund (the "Fund") that provides 
comprehensive advertising and sales promotion support for the Supercuts 
system.  All Supercuts stores, Company-owned and franchised, contribute 5 
percent of service revenues to the Fund, 80 percent of which is allocated to 
the contributing market for media placement and local marketing activities 
and 20 percent of which is allocated for national advertising campaigns and 
system-wide activities.  Each new franchised salon opened by a new franchisee 
or by an existing franchisee in a new market, contributes $5,000 for grand 
opening expenses.  Additionally, salons may contribute supplemental funds to 
pay for advertising costs above their total market contributions.  The 
Company's marketing department develops and administers (at no additional 
cost to the franchisees or the Fund) system-wide advertising and promotion.  
Market research suggests that customers have a high loyalty to their haircare 
providers such as Supercuts.  This intensive advertising program creates 
significant consumer awareness, a strong brand image and high loyalty.  In 
calendar 1996, $14.3 million was paid into the Fund, by both franchised and 
Company-owned Supercuts stores.

Supercuts conducts regular, system-wide promotional programs for markets and an
initial grand opening program for new stores.  Each includes broadcast, print,
direct mail and public relations campaigns.

The Company's salons also support charitable events.  In the annual "Clip for
the Cure," many Regis salons worldwide offer haircuts for $10 and all proceeds
are donated to the Company's Foundation for Breast Cancer Research which donates
money to organizations researching a cure for breast cancer.  The Company has
reached nearly $2.0 million in fundraising for breast cancer charities.

SALON TRAINING PROGRAMS

The Company has an extensive hands-on training program for its salon managers
and hairstylist associates which emphasizes both technical training in
hairstyling and cutting, perming, hair coloring and hair treatment regimes as
well as customer service and product sales.  The objective of the training
programs is to ensure that customers receive professional and quality service
which the Company believes will result in more repeat customers, referrals and
product sales.

The Company has full- and part-time artistic directors who teach and train the
salon operators in techniques for providing the salon services and who instruct
the stylists in current styling trends.  The Company also has an audiovisual
based training system in its salons designed to enhance technical skills of
hairstylists.

The Company has a customer service training program to improve the interaction
between employees and customers.  Staff members are trained in the proper
techniques of customer greeting, telephone courtesy and professional behavior
through a series of professionally designed video tapes and instructional
seminars.


                                          15
<PAGE>

Supercuts provides extensive initial and ongoing training to stylists through
its system of field educators.  Every stylist must attend a training course at
one of the Supercuts designated training centers at which they are taught the
Supercuts' haircutting technique and customer service principles.  Stylists must
be recertified every 6 to 9 months.

STAFF RECRUITING AND RETENTION

Recruiting quality managers and hairstylists is essential to the establishment
and operation of successful salons.  The Company's supervisory team seeks to
recruit entrepreneurial salon managers who display initiative and imagination.
The Company has been successful in recruiting capable managers and stylists for
a number of reasons.  To employ and retain qualified and productive employees,
the Company utilizes a broad compensation system including cash incentives,
merchandise awards, Company-sponsored trips and benefit programs.  The Company
believes that its compensation structure for salon managers and hairstylists is
competitive within the industry.  Stylists benefit from the Company's
high-traffic locations in quality malls, as well as name-recognition from
Supercuts, and receive a steady source of new business from walk-in customers.
In addition, the Company offers a career path with the opportunity to move into
managerial and training positions within the Company.

SALON DESIGN

The Company's salons are designed, built and operated in accordance with uniform
standards and practices developed by the Company based on its experience.  New
salons are designed and constructed according to the Company's standard
specifications, thereby reducing design and construction costs and enhancing
operating efficiencies.  Salon fixtures and equipment are also uniform, allowing
the Company to place large orders for these items with attendant cost savings.

The size of the Company's salons ranges from 500 to 2,300 square feet, with the
typical salon having about 1,100 square feet.  At present, the cost to the
Company of constructing and furnishing a new salon, including inventories,
averages in the range of approximately $80,000 to $145,000, with about 80
percent of the total construction cost for leasehold improvements and the
balance for salon fixtures, equipment, and inventory.


                                          16
<PAGE>

The Company maintains its own construction and design department, and designs
and supervises the construction, furnishing and fixturing of all new salons.
The Company has developed considerable expertise in designing upscale, visually
appealing salons.  The design and construction staff focuses on aesthetic
appeal, efficient use of space, cost and rapid completion times.  The Company's
salons are airy in appearance with open store fronts and have few, if any,
partitions.  Haircare products offered for sale are prominently and attractively
displayed in the salons.  Each of the Company's salon concepts has a different
design related to the image to be projected.  Regis Hairstylists salons are more
upscale in design and utilize marble floors, mirrors and contrasting black and
white colors. Supercuts salons are functional in design and tastefully
furnished, consistent with its image of a quality provider of affordable
haircutting services.  MasterCuts salons are family oriented and include
extensive use of woodwork and warm, comfortable colors.  Trade Secret salons use
many of the same design techniques as Regis Hairstylists salons, and also have
open and easily accessible product displays.  Wal-Mart salons, which are
strategically located near the check out counters in the front of Wal-Mart
stores and supercenters, are efficiently designed and tastefully furnished to
complement the Wal-Mart retail environment.

OPERATIONS

Company-owned and franchised salons located in the United States, Puerto Rico,
Canada, and Mexico are operated and managed as part of the Company's North
American operations.  All other salons, located in department stores in the
United Kingdom, South Africa, Switzerland, Ireland, France and the United Arab
Emirates are operated and managed through the Company's United Kingdom
subsidiary.

For each salon division, the Company's operations are divided into geographic
regions throughout the United States.  Each region is headed by one of the
Company's salon directors, assisted by regional field managers and area
supervisors, who coordinate the operations of the salons in the particular
region.  The area supervisors are responsible for hiring and training the
managers for each salon.

Over the years the Company has developed uniform procedures for opening new
salons in such a manner as to maximize revenues from a new location as rapidly
as possible.  After opening, all salons are operated according to standard
procedures which the Company has learned are desirable for the operation of an
efficient, high-quality, profitable salon.


                                          17
<PAGE>

MANAGEMENT INFORMATION SYSTEMS

The Company utilizes a retail point-of-sale information system in all its
salons.  This system collects data daily from each salon and consolidates the
data into several management reports.  The Company's automated system polls
terminals nightly and all salon cash receipts are transferred automatically into
a centralized bank account, thereby significantly reducing administrative
expenses.  Point-of-sale information is also used both to monitor salon
performance and to generate customer data for use in identifying and
anticipating industry trends for purposes of pricing and marketing.  The Company
has expanded the system to deliver on-line information as to sales of products
to improve its inventory and control system, including suggested monthly product
purchase recommendations for a salon, a monthly report of sales and a perpetual
inventory.  Management believes that its information systems provide advantages
in planning and analysis which are not available to a majority of its
competitors which do not have management information systems.

COMPETITION

The haircare industry is highly competitive.  In every area in which the Company
has a salon, there are competitors offering similar haircare services and
products at similar prices.  The Company faces competition within malls from
companies which operate salons as departments within department stores and from
smaller chains of salons, independently owned salons and, to a lesser extent,
salons which, although independently owned, are operating under franchises from
a franchising company that may assist such salons in areas of training,
marketing and advertising.

Significant entry barriers exist for new chains due to the need to establish 
brand identification, systems and infrastructure, recruitment of experienced 
haircare management and adequate store staff, and leasing of quality sites.  
The principal factors of competition in the affordable haircare category are 
quality, consistency and convenience.  The Company continually strives to 
improve its performance in each of these areas and to create additional 
points of difference versus the competition.

In order to obtain locations in shopping malls, the Company must be competitive
as to rentals and other customary tenant obligations.  The Company believes that
because of its established relationships with many leading shopping center
developers throughout the country, its status in the haircare industry as a
national rather than a local tenant, and its financial resources, it will
encounter little difficulty in obtaining sufficient shopping center locations to
continue its historical pattern of growth.



                                          18
<PAGE>

TRADEMARKS

The Company holds numerous trademarks, both in the United States and in several
foreign countries.  The most important are the trademarks "Regis Hairstylists,"
"Supercuts," "MasterCuts" and "Trade Secret."

The Company believes the use of these trademarks is important in establishing
and maintaining its reputation as a national operator of high-quality
hairstyling salons, and is committed to protecting these trademarks by
vigorously challenging any unauthorized use.

EMPLOYEES

As of June 30, 1997, the Company had approximately 25,000 full- and part-time
employees worldwide, of which approximately 21,000 employees were located in the
United States.  None of the Company's employees is subject to a collective
bargaining agreement and the Company believes that its employee relations are
good.

GOVERNMENTAL REGULATIONS

The Company is subject to various federal, state and local laws affecting its
business as well as a variety of regulatory provisions relating to the conduct
of its cosmetology business., including health and safety.  As a franchisor, the
Company's franchise operations are subject to the Federal Trade Commission's
Trade Regulation Rule on Franchising (the "FTC Rule") and by state laws and
administrative regulations that regulate various aspects of franchise operations
and sales.  The Company's franchises are offered to franchisees by means of an
offering circular containing specified disclosures in accordance with the FTC
Rule and the laws and regulations of certain states.  The Company has registered
its offering of franchises with the regulatory authorities of those states in
which it offers franchises and in which such registration is required.  State
laws that regulate the franchisor-franchisee relationship presently exist in a
substantial number of states and, in certain cases, apply substantive standards
to this relationship.  Such laws may, for example, require that the franchisor
deal with the franchisee in good faith, may prohibit interference with the right
of free association among franchisees, and may limit termination of franchisees
without payment of reasonable compensation.  The Company believes that the
current trend is for government regulation of franchising to increase over time.
However, such laws have not had, and the Company does not expect such laws to
have, a significant effect on the Company's operations.

The Company believes it is operating in substantial compliance with applicable
laws and regulations governing operations.


                                          19
<PAGE>

ITEM 1a.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Information regarding the Directors of the Company and Exchange Act Section
16(a) filings is included on pages 3 and 4 of the Registrant's Proxy Statement
dated September 16, 1997, and is incorporated herein by reference.


          Information relating to Executive Officers of the Company follows:

       Name              Age                         Position
- -------------------      ---   -----------------------------------------------

Myron Kunin              68    Chairman of the Board of Directors

Paul D. Finkelstein      55    President, Chief Executive Officer and Director

Christopher A. Fox       47    Executive Vice President and Director

Frank E. Evangelist      60    Senior Vice President, Finance, Secretary and
                               Director

William E. Halfacre      56    Senior Vice President, Retail and Purchasing

Bruce Johnson            44    Senior Vice President, Design and Construction

Mark Kartarik            41    Senior Vice President, Operations

Gordon Nelson            46    Senior Vice President, Fashion and Education

Anthony W.E. Rammelt     60    Senior Vice President, International

Bert M. Gross            67    Senior Vice President, General Counsel


                                          20
<PAGE>

Myron Kunin has served as Chairman of the Board of Directors of the Company
since 1983, as Chief Executive Officer of the Company from 1965 until July 1,
1996, as President of the Company from 1965 to 1987, and as a director of the
Company since its formation in 1954.  He is also President, Chairman of the
Board and holder of the majority voting power of Curtis Squire, Inc., the
Company's principal shareholder.  He is also a director of Nortech Systems
Incorporated, and The Cerplex Group, Inc.

Paul D. Finkelstein has served as President, Chief Operating Officer and as a
director of the Company since December 1987, as Executive Vice President of the
Company from June 1987 to December 1987, and has served as Chief Executive
Officer since July 1, 1996.

Christopher A. Fox was elected Executive Vice President in 1994, was Senior Vice
President, Real Estate of the Company from 1988 to 1994, as Vice President from
1984 to 1988, and has served as a director of the Company since 1989.

Frank E. Evangelist has served as Senior Vice President, Finance of the Company
since 1988, as Treasurer of the Company from 1968 to 1988, and as Secretary and
as a director of the Company since 1986.

William E. Halfacre has served as Senior Vice President, Retail and Purchasing
of the Company since 1993, and as Vice President from 1990 to 1993.

Bruce Johnson was elected a Senior Vice President of Design and Construction in
1997, and has served as Vice President from 1988 to 1997.

Mark Kartarik has served as Senior Vice President, Operations of the Company
since 1994, and as Vice President from 1989 to 1994.  He was elected COO of
Supercuts, Inc. in 1997.

Gordon Nelson has served as Senior Vice President, Fashion and Education of the
Company since 1994, and as Vice President from 1989 to 1994.

Anthony W. E. Rammelt has served as Senior Vice President, International of the
Company since 1994, and as Vice President from 1993 to 1994.

Bert M. Gross was elected Senior Vice President, General Counsel in 1997, and
acted as outside legal counsel to the Company from 1957 to 1997.


                                          21
<PAGE>

ITEM 2.   PROPERTIES

The Company's corporate executive and administrative offices are headquartered
in a 100,000 square foot building in Edina, Minnesota owned by the Company.

The Company also leases warehouse space in Eden Prairie, Minnesota for storing
and distributing inventory.  The Company is in the process of constructing a new
distribution center in Chattanooga, Tennessee scheduled to be completed during
fiscal 1998.  The Company believes that these spaces will be adequate for
inventory storage needs for the near future.

The Company operates all of its salon locations under leases or licenses.  All
of its North American locations opened in regional malls during the past five
years are operating under leases with an original term of at least ten years.
Salons operating within Wal-Mart stores and supercenters have leases with
original terms of at least five years.  Salons in the U.K. operations which are
located in department stores operate under license agreements with the host
department stores.

The Company also leases the premises in which the majority of its franchisees
operate and has entered into corresponding sublease arrangements with the
franchisees. These leases, generally with terms of approximately 5 years, are
expected to be renewed on expiration. Future minimum lease payments for the next
5 years, which are reimbursable from the franchisees, are approximately
$15,000,000 annually. All additional lease costs are passed through to the
franchisees.

None of the Company's salon leases is individually material to the operations of
the Company, and the Company expects that it will be able to renew its leases on
satisfactory terms as they expire.  See Note 6 of "Notes to the Consolidated
Financial Statements".

ITEM 3.   LEGAL PROCEEDINGS

During fiscal 1997, the Company resolved the litigation brought by David E.
Lipson and DEL Holding Corporation (DEL), a corporation controlled by Mr.
Lipson, against the Company's wholly-owned Supercuts subsidiary.  Mr. Lipson and
DEL had brought legal action against Supercuts and certain Supercuts directors
and officers seeking damages allegedly due to Mr. Lipson and DEL pursuant to a
consulting agreement between DEL and Supercuts, further damages allegedly
sustained by Mr. Lipson as a result of a delay in his ability to sell certain
shares of Supercuts common stock, and for alleged defamation.  Mr. Lipson had
also brought legal action in the Delaware Chancery Court to require Supercuts to
indemnify him for expenses incurred by him in connection with an SEC
investigation into his trading of Supercuts stock in March and April of 1995.
The Delaware Court had ruled that Mr. Lipson was entitled to an advance of
certain expenses incurred by him, but did not establish the amount of the
advancement.  The Company paid Mr. Lipson and DEL $6.7 million in complete
settlement of all claims of Mr. Lipson, DEL or any other entity controlled by
Mr. Lipson.


                                          22
<PAGE>

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

a.    On October 23, 1996, the Company held a special meeting of
      shareholders. The purpose of the meeting was to approve the issuance by
      the Company of up to 4,920,590 shares of the Company's common stock in
      connection with the proposed merger of RGIS Merger Corp., a
      wholly-owned subsidiary of the Company, into Supercuts, Inc., and the
      conversion of each outstanding share of Supercuts' common stock into
      the right to receive 0.40 shares of the Company's common stock pursuant
      to an agreement and plan of merger dated as of July 14, 1996.  At the
      meeting, 14,441,339 shares of the Company stock was voted in favor of
      the merger and 208,463 shares voted against the merger.

b.    On November 12, 1996, at the annual meeting of the shareholders of the
      Company, the shareholders approved an increase in the authorized shares
      of common stock of the Company from 25,000,000 to 50,000,000.
      16,086,395 shares were voted in favor of the proposal and no shares
      were voted against the proposal.

                                          23
<PAGE>


                                       PART II

ITEM 5.   MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
                 STOCKHOLDER MATTERS

      Data relating to Market Stock Data Information and dividends as set
      forth in the sections included on Page 36 of the Registrant's 1997
      Annual Report to Shareholders, a copy of which is included as Exhibit
      13 hereto, are incorporated herein by reference.

      As of June 30, 1997, Regis shares were owned by approximately 12,000
      shareholders based on the number of record holders and an estimate of
      individual participants in security position listings.

ITEM 6.   SELECTED FINANCIAL DATA

      Five-Year Summary of Selected Financial Data which is included on page
      16 of the Registrant's 1997 Annual Report to Shareholders, a copy of
      which is included as Exhibit 13  hereto, is incorporated herein by
      reference.

ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS

      Management's Discussion and Analysis of Results of Operations and
      Financial Condition of the Company on pages 17 to 21 of the
      Registrant's 1997 Annual Report to Shareholders, a copy of which is
      included as Exhibit 13 hereto, is incorporated herein by reference.

ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

      The Report of Independent Accountants on page 35, the Consolidated
      Financial Statements on pages 22 to 35 and the Quarterly Financial
      Data on page 36 of the Registrant's 1997 Annual Report to
      Shareholders, a copy of which is included as Exhibit 13 hereto, are
      incorporated herein by reference.

ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
                 ACCOUNTING AND FINANCIAL DISCLOSURE

      None.

                                          24
<PAGE>


                                       PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

      See Part I for information regarding Directors and Executive Officers
      of the Registrant.

ITEM 11.  EXECUTIVE COMPENSATION

      Executive compensation included on pages 6 through 8 of the
      Registrant's Proxy Statement dated September 16, 1997 is incorporated
      herein by reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      Security Ownership of Certain Beneficial owners and Management on page
      13 of the Registrant's Proxy Statement dated September 16, 1997 is
      incorporated herein by reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      Information regarding certain relationships and related transactions is
      included on page 12 of the Registrant's Proxy Statement dated September
      16, 1997 and is incorporated herein by reference.

                                       PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

   (a)  (1). The following Consolidated Financial Statements of Regis
             Corporation, and the Report of Independent Accountants
             thereon, included on pages 22 to 35 of the Registrant's 1997
             Annual Report to Shareholders, are incorporated by reference
             in Item 8:

             Report of Independent Accountants
             Consolidated Balance Sheet as of June 30, 1997 and 1996
             Consolidated Statement of Operations
                for the years ended June 30, 1997, 1996 and 1995
             Consolidated Statements of Changes in Shareholders' Equity
                for the years ended June 30, 1997, 1996 and 1995
             Consolidated Statement of Cash Flows
                for the years ended June 30, 1997, 1996 and 1995
             Notes to Consolidated Financial Statements


                                          25
<PAGE>

        (2). The financial statement schedule required to be filed by Item 8
             of this form is as follows:

                  Report of Independent Accountants on Financial Statement
                       Schedule
                  Schedule II -- Valuation and Qualifying Accounts
                       as of June 30, 1997, 1996 and 1995

             All other schedules are inapplicable to the Registrant, or
             equivalent information has been included in the consolidated
             financial statements or the notes thereto, and have therefore
             been excluded.







                                          26
<PAGE>

        (3). Listing of Exhibits:

EXHIBIT NUMBER

3(a)  Election of the registrant to become governed by Minnesota Statutes
      Chapter 302A and Restated Articles of Incorporation of the registrant,
      dated March 11, 1983; Articles of Amendment to Restated Articles of
      Incorporation, dated October 29, 1984; Articles of Amendment to Restated
      Articles of Incorporation, dated August 14, 1987; Articles of Amendment
      to Restated Articles of Incorporation, dated October 21, 1987.  (Filed as
      Exhibit 3(a) to the Registrant's Registration Statement on Form S-1 (Reg.
      No. 40142) and incorporated herein by reference.)

3(b)  By-Laws of the registrant.  (Filed as Exhibit 3(c) to the Registrant's
      Registration Statement on Form S-1 (Reg. No. 40142) and incorporated
      herein by reference.)

4(a)  Three-for-two stock split. (Incorporated by reference to Exhibit A to May
      2, 1996, Form 8-K.)

4(b)  Shareholder Rights Agreement dated December 23, 1996 (Incorporated by
      reference to Exhibit 4 of the Company's report on Form 8-A12G dated
      February 4, 1997)

10(a) Employment and Deferred Compensation Agreement, Dated August 30, 1995,
      between the Company and Paul D. Finkelstein. 

10(b) Form of Employment and Deferred Compensation Agreement between the 
      Company and six executive officers.

10(c) Northwestern Mutual Life Insurance Company Policy Number 10327324, dated
      June 1, 1987, face amount $400,000 owned by the registrant, insuring the
      life of Paul D. Finkelstein and providing for division of death proceeds
      between the registrant and the insured's designated beneficiary
      (split-dollar plan).  (Filed as Exhibit 10(g) to the Registrant's
      Registration Statement on Form S-1 (Reg. No. 40142) and incorporated
      herein by reference.)


                                          27
<PAGE>

10(d) Schedule of omitted split-dollar insurance policies.  (Filed as Exhibit
      10(h) to the Registrant's Registration Statement on Form S-1 (Reg. No.
      40142) and incorporated herein by reference.)

10(e) Note Agreement dated as of June 21, 1991 between the registrant and The
      Prudential Insurance Company of America (Incorporated by reference to
      Exhibit 10(o) as part of the Company's Report on 10-K dated September 26,
      1991 for the year ended June 30, 1991).

10(f) Employee Stock Ownership Plan and Trust Agreement dated as of May 15,
      1992 between the registrant and Myron Kunin and Paul D. Finkelstein,
      Trustees (Incorporated by reference to Exhibit 10(q) as part of the
      Company's Report on 10-K dated September 27, 1993 for the year ended June
      30, 1993).

10(g) Executive Stock Award Plan and Trust Agreement dated as of July 1, 1992
      between the registrant and Myron Kunin, Trustee (Incorporated by
      reference to Exhibit 10(r) as part of the Company's Report on 10-K dated
      September 27, 1993 for the year ended June 30, 1993).

10(h) Revolving Credit Agreement as of June 21, 1994 between the registrant and
      LaSalle National Bank and Bank Hapoalim.  (Incorporated by reference to
      Exhibit 10(r) part of the Company's report on 10-K dated September 28,
      1994 for the year ended June 30, 1994.)

10(i) Employee Profit Sharing Plan and Trust agreement, amended June 22, 1994
      between the registrant and Myron Kunin, Trustee.  (Incorporated by
      reference to Exhibit 10(t) part of the Company's report on 10-K dated
      September 28, 1994 for the year ended June 30, 1994.)

10(j) Survivor benefit agreement dated June 27, 1994 between the Company and
      Myron Kunin.  (Incorporated by reference to Exhibit 10(t) part of the
      Company's report on 10-K dated September 28, 1994 for the year ended June
      30, 1994.)

10(k) Modification to Revolving Credit Agreement in 10(h) dated July 20, 1995.
      (Incorporated by reference to Exhibit 10(n) part of the Company's report
      on 10-K dated September 27, 1995 for the year ended June 30, 1995.)


                                  28
<PAGE>

10(l) Modification of Note Agreement in 10(e) dated July 21, 1995.
      (Incorporated by reference to Exhibit 10(g) part of the Company's report
      on 10-K dated September 27, 1995 for the year ended June 30, 1995.)

10(m) Private Shelf Agreement dated as of July 25, 1995 between the registrant
      and the Prudential Insurance Company of America.

10(n) Agreements for Sale and Purchase dated as of December 29, 1995, between
      the Company and Steiner Salons Limited and Steiner Hairdressing Limited.
      (Incorporated by reference to Exhibit 10(r) of the Company's report on
      10-Q dated February 13, 1996, for the quarter ended December 31, 1995.)

10(o) Series A Senior Note drawn from Private Shelf Agreement dated as of
      February 21, 1996, between the registrant and the Prudential Insurance
      Company of America.  (Incorporated by reference to Exhibit 10(s) of the
      Company's report on 10-Q dated May 3, 1996, for the quarter ended March
      31, 1996.)

10(p) Modification to Revolving Credit agreement in 10(k) dated March 19, 1996.
      (Incorporated by reference to Exhibit 10(t) of the Company's report on
      10-Q dated May 3, 1996, for the quarter ended March 31, 1996.)

10(q) Asset purchase agreement between the Company and National Hair Care
      Centers LLC.  (Incorporated by reference to Exhibit B to May 9, 1996,
      Form 8-K.)

10(r) Series B Senior Note drawn from Private Shelf Agreement dated as of June
      10, 1996, between the registrant and the Prudential Insurance Company of
      America. (Incorporated by reference to Exhibit 10(v) of the Company's
      report on 10-K dated September 16, 1996, for the year ended June 30,
      1996.)

10(s) Modification to Revolving Credit agreement in 10(p) dated July 9, 1996.
      (Incorporated by reference to Exhibit 10(w) of the Company's report on
      10-K dated September 16, 1996, for the year ended June 30, 1996.)

10(t) Agreement and plan of merger between the Company and Supercuts, Inc.
      (Incorporated by reference to Exhibit 2.1 to July 15, 1996, Form 8-K.)

10(u) Series C Senior Note drawn from Private Shelf Agreement dated as of
      October 28, 1996, between the registrant and the Prudential Insurance
      Company of America.  (Incorporated by reference to Exhibit 10(x) of the
      Company's report on 10-Q dated November 5, 1996, for the quarter ended
      September 30, 1996.)

10(v) Term Note A Agreement between the registrant and LaSalle National Bank
      dated October 28, 1996.  (Incorporated by reference to Exhibit 10(y) of
      the Company's report on 10-Q dated November 5, 1996, for the quarter
      ended September 30, 1996)


                                  29
<PAGE>

10(w)  Series D Senior Note drawn from Private Shelf Agreement dated as of
       December 13, 1996, between the registrant and the Prudential Insurance
       Company of America.

10(x)  Modification to  Revolving Credit agreement in 10(s) dated March 19,
       1997.

10(y)  Series E Senior Note drawn from Private Shelf Agreement dated as of
       April 7, 1997, between the registrant and the Prudential Insurance
       Company of America.

10(z)  Compensation and non-competition agreement dated May 7, 1997, between
       the Company and Myron Kunin.

10(aa) Term Note B Agreement between the registrant and LaSalle National Bank
       dated July 11, 1997.

10(bb) Modification of Private Shelf Agreement in 10(m) dated July 11, 1997.

10(cc) Series F Senior Note drawn from Private Shelf Agreement dated as of
       July 28, 1997, between the registrant and the Prudential Insurance
       Company of America.

11     Computation of earnings per share.

13     Select pages of the 1997 Annual Report to Shareholders.

23     Consent of Independent Accountants.

27     Financial Data Schedule

(b)    REPORTS ON FORM 8-K.

       The following reports on Form 8-K were filed during and subsequent to the
       last quarter of the period covered by this report:

         Form 8-K dated May 14, 1997 related to the restatement of the
         Registrant's Form 10-K Annual Report for the year ended June 30, 1996
         and the restatement of the Registrants Form 10-Q for the quarter ended
         September 30, 1996, restated to reflect the merger with Supercuts,
         Inc. that occurred on October 25, 1996.  The merger was accounted for
         as a pooling-of-interests.

         Form 8-K/A dated May 15, 1997 amending Form 8-K dated May 14, 1997.

         Form 8-K/A, Amendment No. 2, dated May 19, 1997 amending Form 8-K
         dated May 14, 1997.


                                          30
<PAGE>

                                      SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the Registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

REGIS CORPORATION

By  /s/ Myron Kunin
   -------------------------------------
   Myron Kunin, Chairman of the Board of Directors


By  /s/ Frank E. Evangelist
   -------------------------------------
   Frank E. Evangelist, Sr. Vice President, Finance/Secretary
   (Principal Financial and Accounting Officer)

DATE:  September 24, 1997

Pursuant to the requirements of the Securities 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 indicated.

 /s/ Myron Kunin
   -------------------------------------
Myron Kunin, Chairman of the
Board of Directors

 /s/ Paul D. Finkelstein
   -------------------------------------
Paul D. Finkelstein, Director

 /s/ Frank E. Evangelist
   -------------------------------------
Frank E. Evangelist, Director

 /s/ Christopher A. Fox
   -------------------------------------
Christopher A. Fox, Director

 /s/ David Kunin
   -------------------------------------
David Kunin, Director

 /s/ Rolf F. Bjelland
   -------------------------------------
Rolf F. Bjelland, Director

 /s/ Van Zandt Hawn
   -------------------------------------
Van Zandt Hawn, Director

 /s/ Susan Hoyt
   -------------------------------------
Susan Hoyt, Director

 /s/ Tom Gregory
   -------------------------------------
Tom Gregory, Director

                                          31
<PAGE>


                         REPORT OF INDEPENDENT ACCOUNTANTS ON
                             FINANCIAL STATEMENT SCHEDULE



To the Shareholders and Directors of
Regis Corporation:

      Our report on the consolidated financial statements of Regis Corporation
has been incorporated by reference in this Form 10-K from page 35 of the 1997
Annual Report to Shareholders of Regis Corporation.  In connection with our
audits of such financial statements, we have also audited the related financial
statement schedule listed in Item 14(a)(2) of this Form 10-K.

      In our opinion, the financial statement schedule referred to above, when
considered in relation to the basic financial statements taken as a whole,
presents fairly, in all material respects, the information required to be
included therein.




                                        COOPERS & LYBRAND L.L.P.



Minneapolis, Minnesota
August 22, 1997


                                          32
<PAGE>

                                  REGIS CORPORATION
                   SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
                          as of June 30, 1997, 1996 and 1995
                                (dollars in thousands)


<TABLE>
<CAPTION>


      Column A                                            Column B               Column C                Column D       Column E
      --------                                            --------      ----------------------------     ----------     ----------
                                                          Balance at      Charged to                                    Balance at
                                                          beginning       costs and    Charged to                         end of
Description                                               of period        expenses    Other Accounts    Deductions       period
- -----------                                               ---------       ---------    --------------    ----------     ---------

<S>                                                       <C>             <C>          <C>               <C>            <C>
JUNE 30, 1997:
Valuation Account, Receivable from MEI Salons              $3,800                                        $901(1)         $2,899
Valuation Account, Receivable from GEMM, Inc.                $500                                                          $500
Valuation Account, Allowance for doubtful accounts           $344           $236                            $380           $200

JUNE 30, 1996:
Valuation Account, Receivable from GEMM, Inc.              $4,500                                        $700(1)         $3,800
Valuation Account, GEMM, Inc. Preferred Stock                $500                                                          $500
Valuation Account, Allowance for doubtful accounts            $73           $360                             $89           $344

JUNE 30, 1995:
Valuation Account, Receivable from GEMM, Inc.              $2,850      $1,650(2)                                         $4,500
Valuation Account, GEMM, Inc. Preferred Stock                 -0-         $500                                             $500
Valuation Account, Allowance for doubtful accounts           $159          $33                             $119             $73


</TABLE>

Notes:
- ------
(1) Payments received on previously written off balance.
(2) Charge associated with advance to GEMM, Inc.


                                          33




<PAGE>
                    EMPLOYMENT AND DEFERRED COMPENSATION AGREEMENT


              AGREEMENT, made August 30, 1995, between

                   REGIS CORPORATION, hereinafter referred to as
                   the "Corporation,"

                                         and

                   Paul D. Finkelstein, hereinafter referred to
                   as "Employee."

    IN CONSIDERATION of the mutual agreements hereinafter contained, the
parties hereby agree as follows:

    1.   EMPLOYMENT.  The Corporation agrees to continue to employ Employee,
and Employee agrees to continue to serve the Corporation, upon the terms and
conditions hereinafter set forth.

    2.   TERM.  The employment of Employee pursuant to this agreement has
commenced as of the date of this agreement and shall continue until terminated
by either of the parties hereto.

    3.   DUTIES.  Employee agrees to serve the Corporation faithfully and to
the best of his or her ability under the direction of the Board of Directors and
the President of the Corporation, devoting his or her entire business time,
energy and skill to such employment, and to perform from time to time such
services and act in such office or capacity as the Board of Directors shall
request.

    4.   COMPENSATION.  The Corporation agrees to pay to Employee during the
period of the term of his or her employment hereunder as salary for his or her
full time active services such compensation as may be mutually agreed upon
between the parties.


<PAGE>

    5.   DEFERRED COMPENSATION.  The Corporation shall pay to Employee, if
living, or to others in the event of his death, the following sums upon the
terms and conditions and for the periods hereinafter set forth:

    a)   PAYMENTS UPON RETIREMENT.  Commencing upon the last day of the month
         after Employee retires from employment by the Corporation at or after
         age 65, or upon the last day of the month in which he or she reaches
         age 65 if he or she is then disabled within the meaning of Section
         (c), the Corporation shall pay him or her $8,333.33 and shall continue
         to pay him or her the same amount monthly on the same date of each
         succeeding month thereafter until a total of 180 monthly payments have
         been made.  If Employee dies before receiving all of the 180 monthly
         payments specified herein, the Corporation shall pay to his or her
         surviving spouse, or such other person as he or she may have
         designated in writing, the remaining unpaid monthly payments as they
         become due as provided above.

    b)   PAYMENTS UPON DEATH BEFORE RETIREMENT.  If Employee dies while
         employed by the Corporation, the Corporation shall pay to Employee or
         to his or her surviving spouse, or to such other person as he or she
         may have designated in writing, the monthly amount provided in Section
         4(a) above for 180 months.  The first payment shall be due within
         thirty (30) days after Employee's death with the remaining payments
         payable according to the terms of Section 4(a) above.

    c)   PAYMENTS DURING DISABILITY.  In addition to the payments provided in
         Sections (a) and (b), should Employee become disabled while employed
         by the Corporation, and such disability continues for a period of six
         months, the Corporation shall pay to Employee the monthly amount
         provided in Section 4(a) above during each month that Employee remains
         disabled until he or she attains the age of 65 or until his or her
         death prior to attaining such age, at which time the payments provided
         in Sections (a) or (b) shall begin.  The first payment under this
         Section (c) shall be made during the seventh month of such disability,
         and each succeeding payment shall be made on the same date of each
         succeeding month thereafter.


                                          2
<PAGE>

    The Corporation is the owner and beneficiary of certain insurance 
policies covering Employee, life and insuring against Employee's disability.  
No payments shall be required under Sections (a), (b) or (c) of this 
paragraph if because of any act by Employee the applicable policy is canceled 
by the insurance company issuing such policy or the insurance company refuses 
to pay the proceeds of said policy.  Payments shall be made under Section (c) 
only if Employee is disabled within the meaning of the disability clause of 
said policy, as set forth in the waiver of premium provision.

    6.   EARLY TERMINATION.  Anything in this agreement to the contrary
notwithstanding, in the event that Employee is terminated by the Corporation
other than for cause, and Employee has either (i) completed twenty (20) years of
service with the Corporation, or (ii) has attained the age of sixty-five (65),
Employee's rights under this agreement will be fully vested and Employee will
receive the compensation at such times and in such manner as provided in Section
5 hereof.  If Employee voluntarily terminates his or her employment with the
Corporation before reaching age 65, or is terminated at any time for cause, all
deferred compensation benefits pursuant to this agreement shall be forfeited.
For purposes of this agreement "cause" shall mean dishonesty or willful
misconduct.

    7.   RESTRICTIVE COVENANT.  Employee expressly agrees, as a condition to
the performance by the Corporation of its obligations hereunder, that during the
term of this agreement and during the


                                          3
<PAGE>

further period for such payments to Employee are provided by this agreement, he
or she will not, directly or indirectly, render any services of any nature to or
become employed by or participate or engage in any business competitive with the
business of the Corporation.

    Anything in the preceding paragraph to the contrary notwithstanding, the
five-year period referred to in said paragraph shall be reduced to one year if
both of the following events occur:

    a]   Myron Kunin is no longer Chief Executive Officer or actively engaged
         in the management of the Corporation, and

    b]   Employee's employment with the Corporation is terminated by the
         Corporation without cause.

    8.   PROHIBITION AGAINST ASSIGNMENT.  Employee agrees, on behalf of himself
or herself and his or her personal representatives, heirs, legatees,
distributees, and any other person or persons claiming any benefits under him or
her by virtue of this agreement, that this agreement and the rights, interests
and benefits hereunder shall not be assigned, transferred or pledged in any way
by Employee or any person claiming under Employee by virtue of this agreement,
and shall not be subject to execution, attachment, garnishment or similar
process.

    9.   BINDING EFFECT.  This agreement shall be binding upon and inure to the
benefit of any successor of the Corporation, and any successor shall be deemed
substituted for the Corporation under the terms of this agreement.  As used in
this agreement, the term "successor" shall include any person, firm,
corporation or other business entity which at any time, whether by merger,
purchase, or


                                          4
<PAGE>

otherwise, acquires all or substantially all of the assets or business of the
corporation.

    10.  PRIOR AGREEMENTS.  This agreement supersedes all prior Employment and
Deferred Compensation Agreements, and any amendments or supplements thereto,
between the parties to this agreement.

    IN WITNESS WHEREOF, the parties hereto have duly executed this agreement as
of the day and year first above written.


                                       REGIS CORPORATION

In the presence of:

/s/ Nancy J. Johnson                   By  [ILLEGIBLE]
- ------------------------------            ------------------------------
                                          Chair

/s/ Nancy J. Johnson                   /s/ Paul D. Finkelstein
- ------------------------------         ---------------------------------
                                       PAUL D. FINKELSTEIN


                                          5

<PAGE>

               EMPLOYMENT AND DEFERRED AND COMPENSATION AGREEMENT

          AGREEMENT, made September 11, 1995, between

               REGIS CORPORATION, hereinafter referred to as
               the "Corporation,"

                                       and

                                   hereinafter referred to as 
               "Employee."

          IN CONSIDERATION of the mutual agreements hereinafter contained, the
parties hereby agree as follows:

          1.   EMPLOYMENT.  The Corporation agrees to continue to employ
Employee, and Employee agrees to continue to serve the Corporation, upon the
terms and conditions hereinafter set forth.

          2.   TERM.  The employment of Employee pursuant to this agreement has
commenced as of the date of this agreement and shall continue until terminated
by either of the parties hereto.

          3.   DUTIES.  Employee agrees to serve the Corporation faithfully and
to the best of his or her ability under the direction of the Board of Directors
and the President of the Corporation, devoting his or her entire business time,
energy and skill to such employment, and to perform from time to time such
services and act in such office or capacity as the Board of Directors shall
request.

          4.   COMPENSATION.  The Corporation agrees to pay to Employee during
the period of the term of his or her employment hereunder as salary for his or
her full time active services such compensation as may be mutually agreed upon
between the parties.


<PAGE>

          5.   DEFERRED COMPENSATION.  The Corporation shall pay to Employee, if
living, or to others in the event of his death, the following sums upon the
terms and conditions and for the periods hereinafter set forth:

          a)   PAYMENTS UPON RETIREMENT.  Commencing upon the last day of the
               month after Employee retires from employment by the Corporation
               at or after age 65, or upon the last day of the month in which he
               or she reaches age 65 if he or she is then disabled within the
               meaning of Section (c), the Corporation shall pay him or her
               $5,000.00 and shall continue to pay him or her the same amount
               monthly on the same date of each succeeding month thereafter
               until a total of 180 monthly payments have been made.  If
               Employee dies before receiving all of the 180 monthly payments
               specified herein, the Corporation shall pay to his or her
               surviving spouse, or such other person as he or she may have
               designated in writing, the remaining unpaid monthly payments as
               they become due as provided above.

          b)   PAYMENTS UPON DEATH BEFORE RETIREMENT.  If Employee dies while
               employed by the Corporation, the Corporation shall pay to
               Employee or to his or her surviving spouse, or to such other
               person as he or she may have designated in writing, the monthly
               amount provided in Section 4(a) above for 180 months.  The first
               payment shall be due within thirty (30) days after Employee's
               death with the remaining payments payable according to the terms
               of Section 4(a) above.

          c)   PAYMENTS DURING DISABILITY.  In addition to the payments provided
               in Sections (a) and (b), should Employee become disabled while
               employed by the Corporation, and such disability continues for a
               period of six months, the Corporation shall pay to Employee the
               monthly amount provided in Section 4(a) above during each month
               that Employee remains disabled until he or she attains the age
               of 65 or until his or her death prior to attaining such age, at
               which time the payments provided in Sections (a) or (b) shall
               begin.  The first payment under this Section (c) shall be made
               during the seventh month of such disability, and each succeeding
               payment shall be made on the same date of each succeeding month
               thereafter.


                                        2
<PAGE>

    The Corporation is the owner and beneficiary of certain insurance 
policies covering the Employee's life and insuring against Employee's 
disability.  No payments shall be required under Sections (a), (b) or (c) of 
this paragraph if because of any act by Employee the applicable policy is 
canceled by the insurance company issuing such policy or the insurance 
company refuses to pay the proceeds of said policy.  Payments shall be made 
under Section (c) only if Employee is disabled within the meaning of the 
disability clause of said policy, as set forth in the waiver of premium 
provision.

    6.   EARLY TERMINATION.  Anything in this agreement to the contrary
notwithstanding, in the event that Employee is terminated by the Corporation
other than for cause, and Employee has either (i) completed twenty (20) years of
service with the Corporation, or (ii) has attained the age of sixty-five (65),
Employee's rights under this agreement will be fully vested and Employee will
receive the compensation at such times and in such manner as provided in Section
5 hereof.  If Employee voluntarily terminates his or her employment with the
Corporation before reaching age 65, or is terminated at any time for cause, all
deferred compensation benefits pursuant to this agreement shall be forfeited.
For purposes of this agreement "cause" shall mean dishonesty or willful
misconduct.

    7.   RESTRICTIVE COVENANT.  Employee expressly agrees, as a condition to
the performance by the Corporation of its obligations hereunder, that during the
term of this agreement and during the


                                          3
<PAGE>

further period for such payments to Employee are provided by this agreement, he
or she will not, directly or indirectly, render any services of any nature to or
become employed by or participate or engage in any business competitive with the
business of the Corporation.

    8.   PROHIBITION AGAINST ASSIGNMENT.  Employee agrees, on behalf of himself
or herself and his or her personal representatives, heirs, legatees,
distributees, and any other person or persons claiming any benefits under him or
her by virtue of this agreement, that this agreement and the rights, interests
and benefits hereunder shall not be assigned, transferred or pledged in any way
by Employee or any person claiming under Employee by virtue of this agreement,
and shall not be subject to execution, attachment, garnishment or similar
process.

    9.   BINDING EFFECT.  This agreement shall be binding upon and inure to the
benefit of any successor of the Corporation, and any successor shall be deemed
substituted for the Corporation under the terms of this agreement.  As used in
this agreement, the term "successor" shall include any person, firm, corporation
or other business entity which at any time, whether by merger, purchase, or
otherwise, acquires all or substantially all of the assets or business of the
corporation.

    10.  PRIOR AGREEMENTS.  This agreement supersedes all prior Employment and
Deferred Compensation Agreements, and any amendments or supplements thereto,
between the parties to this agreement.


                                          4

<PAGE>

    IN WITNESS WHEREOF, the parties hereto have duly executed this agreement as
of the day and year first above written.


                                       REGIS CORPORATION


In the presence of:
                                       By [ILLEGIBLE]
                                          -------------------------------
                                       President

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

                                          5



<PAGE>

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


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




                                  REGIS CORPORATION


                                      $50,000,000


                                 PRIVATE SHELF AGREEMENT









                                Dated as of July 25, 1995






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


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

<PAGE>






                                  TABLE OF CONTENTS

                               (Not Part of Agreement)

                                                                            Page
                                                                            ----

1.   AUTHORIZATION OF ISSUE OF NOTES......................................... 1
2.   PURCHASE AND SALE OF NOTES.............................................. 2
3.   CONDITIONS OF CLOSING................................................... 6
4.   PREPAYMENTS............................................................. 8
5.   AFFIRMATIVE COVENANTS................................................... 9
6.   NEGATIVE COVENANTS......................................................15
7.   EVENTS OF DEFAULT.......................................................19
8.   REPRESENTATIONS, COVENANTS AND WARRANTIES...............................23
9.   REPRESENTATIONS OF THE PURCHASERS.......................................27
10.  DEFINITIONS.............................................................28
11.  MISCELLANEOUS...........................................................38

INFORMATION SCHEDULE

EXHIBIT A   -- FORM OF NOTE
EXHIBIT B   -- FORM OF REQUEST FOR PURCHASE
EXHIBIT C   -- FORM OF CONFIRMATION OF ACCEPTANCE
EXHIBIT D   -- FORM OF OPINION OF COMPANY'S COUNSEL
SCHEDULE 8A -- LIST OF RESTRICTED AND UNRESTRICTED SUBSIDIARIES
SCHEDULE 8G -- LIST OF AGREEMENTS RESTRICTING DEBT

<PAGE>

                                  REGIS CORPORATION
                                 7201 Metro Boulevard
                               Minneapolis, Minnesota 55439


                                                            As of July 25, 1995



The Prudential Insurance Company 
 of America ("PRUDENTIAL")
Each Prudential Affiliate (as hereinafter 
defined) which becomes bound by certain
provisions of this Agreement as hereinafter
provided (together with Prudential, 
 the "PURCHASERS")
c/o Prudential Capital Group
Two Prudential Plaza
Suite 5600
Chicago, Illinois 60601


Ladies and Gentlemen:

    The undersigned, Regis Corporation (herein called the "COMPANY"), hereby
agrees with you as follows:

    1. AUTHORIZATION OF ISSUE OF NOTES. The Company will authorize the issue 
of its senior promissory notes (the "NOTES") in the aggregate principal amount 
of $50,000,000, to be dated the date of issue thereof, to mature, in the case 
of each Note so issued, no less than five and no more than ten years after 
the date of original issuance thereof, to bear interest on the unpaid balance 
thereof from the date thereof at the rate per annum, and to have such other 
particular terms, as shall be set forth, in the case of each Note so issued, 
in the Confirmation of Acceptance with respect to such Note delivered 
pursuant to paragraph 2E and to be substantially in the form of EXHIBIT A 
attached hereto. The terms "NOTE" and "NOTES" as used herein shall include 
each Note delivered pursuant to any provision of this Agreement and each Note 
delivered in substitution or exchange for any such Note pursuant to any such 
provision. Notes which have (i) the same final maturity, (ii) the same 
principal prepayment dates, (iii) the same principal prepayment amounts (as a 
percentage of the original principal amount of each Note), (iv) the same 
interest rate, (v) the same interest payment periods and (vi) the same date 
of issuance (which, in the case of a Note issued in exchange for another 
Note, shall be deemed for these purposes the date on which such Note's 
ultimate predecessor Note was issued), are herein called a "SERIES" of Notes.


<PAGE>

    2. PURCHASE AND SALE OF NOTES.

   2A. Facility. Prudential is willing to consider, in its sole discretion 
and within limits which may be authorized for purchase by Prudential and 
Prudential Affiliates from time to time, the purchase of Notes pursuant to 
this Agreement The willingness of Prudential to consider such purchase of 
Notes is herein called the "FACILITY". At any time, the aggregate principal 
amount of Notes stated in paragraph 1, minus the aggregate principal amount 
of Notes purchased and sold pursuant to this Agreement prior to such time, 
MINUS the aggregate principal amount of Accepted Notes (as hereinafter 
defined) which have not yet been purchased and sold hereunder prior to such 
time, MINUS the aggregate principal amount of notes of the Company issued 
pursuant to the 1991 Agreement which are outstanding and held by Prudential 
and Prudential Affiliates at such time is herein called the "AVAILABLE 
FACILITY AMOUNT" at such time. NOTWITHSTANDING THE WILLINGNESS OF PRUDENTIAL 
TO CONSIDER PURCHASES OF NOTES, THIS AGREEMENT IS ENTERED INTO ON THE EXPRESS 
UNDERSTANDING THAT NEITHER PRUDENTIAL NOR ANY PRUDENTIAL AFFILIATE SHALL BE 
OBLIGATED TO MAKE OR ACCEPT OFFERS TO PURCHASE NOTES, OR TO QUOTE RATES, 
SPREADS OR OTHER TERMS WITH RESPECT TO SPECIFIC PURCHASES OF NOTES, AND THE 
FACILITY SHALL IN NO WAY BE CONSTRUED AS A COMMITMENT BY PRUDENTIAL OR ANY 
PRUDENTIAL AFFILIATE.

   2B. ISSUANCE PERIOD. Notes may be issued and sold pursuant to this 
Agreement commencing July 1, 1995, and until the earlier of (i) June 30, 1998 
and (ii) the thirtieth day after Prudential shall have given to the Company, 
or the Company shall have given to Prudential, a notice stating that it 
elects to terminate the issuance and sale of Notes pursuant to this Agreement 
(or if such thirtieth day is not a Business Day, the Business Day next 
preceding such thirtieth day). The period during which Notes may be issued 
and sold pursuant to this Agreement is herein called the "ISSUANCE PERIOD".

   2C. REQUEST FOR PURCHASE. The Company may from time to time during the 
Issuance Period make requests for purchases of Notes (each such request being 
herein called a "REQUEST FOR PURCHASE"). Each Request for Purchase shall be 
made to Prudential by telecopier or overnight delivery service, and shall (i) 
specify the aggregate principal amount of Notes covered thereby, which shall 
not be less than $5,000,000 and not be greater than the Available Facility 
Amount at the time such Request for Purchase is made, (ii) specify the 
principal amounts, final maturities, and principal prepayment dates and 
amounts of the Notes covered thereby, (iii) specify the use of proceeds of 
such Notes, (iv) specify the proposed day for the closing of the purchase and 
sale of such Notes, which shall be a Business Day during the Issuance Period 
not less than 10 days and not more than 25 days after the making of such 
Request for Purchase, (v) specify the number of the account and the name and 
address of the depository institution to which the purchase prices of such 
Notes are to be transferred on the Closing Day for such purchase and sale, 
(vi) certify that the representations and warranties contained in paragraph 8 
are true on and as of the date of such Request for Purchase and that there 
exists on the date of such Request for Purchase no Event of Default or 
Default, and

                                 2
<PAGE>

(vii) be substantially in the form of EXHIBIT B attached hereto. Each Request 
for Purchase shall be in writing and shall be deemed made when received by 
Prudential.

   2D. RATE QUOTES. Not later than five Business Days after the Company shall 
have given Prudential a Request for Purchase pursuant to paragraph 2C, 
Prudential may, but shall be under no obligation to, provide to the Company 
by telephone or telecopier, in each case between 9:30 A.M. and 1:30 P.M. New 
York City local time (or such later time as Prudential may elect) interest 
rate quotes for the several principal amounts, maturities, principal 
prepayment schedules, and interest payment periods of Notes specified in such 
Request for Purchase. Each quote shall represent the interest rate per annum 
payable on the outstanding principal balance of such Notes at which 
Prudential or a Prudential Affiliate would be willing to purchase such Notes 
at 100% of the principal amount thereof. 

     * Based on the equivelance of Treasuries to Aug. Life of Loan plus 125 
basis points.

   2E. Acceptance. Within 30 minutes after Prudential shall have provided any 
interest rate quotes pursuant to paragraph 2D or such shorter period as 
Prudential may specify to the Company (such period herein called the 
"ACCEPTANCE WINDOW"), the Company may, subject to paragraph 2F, elect lo 
accept such interest rate quotes as to not less than $5,000,000 aggregate 
principal amount of the Notes specified in the related Request for Purchase. 
Such election shall be made by an Authorized Officer of the Company notifying 
Prudential by telephone or telecopier within the Acceptance Window that the 
Company elects to accept such interest rate quotes, specifying the Notes 
(each such Note being herein called an "ACCEPTED NOTES") as to which such 
acceptance (herein called an "ACCEPTANCE".) relates. The day the Company 
notifies an Acceptance with respect to any Accepted Notes is herein called 
the "ACCEPTANCE DAY" for such Accepted Notes. Any interest rate quotes as to 
which Prudential does not receive an Acceptance within the Acceptance Window 
shall expire, and no purchase or sale of Notes hereunder shall be made based 
on such expired interest rate quotes. Subject to paragraph 2F and the other 
terms and conditions hereof, the Company agrees to sell to Prudential or a 
Prudential Affiliate, and Prudential agrees to purchase, or to cause the 
purchase by a Prudential Affiliate of, the Accepted Notes at 100% of the 
principal amount of such Notes. As soon as practicable following the 
Acceptance Day, the Company, Prudential and each Prudential Affiliate which 
is to purchase any such Accepted Notes will execute a confirmation of such 
Acceptance substantially in the form of EXHIBIT C attached hereto (herein 
called a "CONFIRMATION OF ACCEPTANCE"). If the Company should fail to execute 
and return to Prudential within three Business Days following receipt thereof 
a Confirmation of Acceptance with respect to any Accepted Notes, Prudential 
may at its election at any time prior to its receipt thereof cancel the 
closing with respect to such Accepted Notes by so notifying the Company in 
writing.

    2F. MARKET DISRUPTION. Notwithstanding the provisions of paragraph 2E, if 
Prudential shall have provided interest rate quotes pursuant to paragraph 2D 
and thereafter prior to the time an Acceptance with respect to such quotes 
shall have been notified to Prudential in accordance with paragraph 2E the 
domestic market for U.S. Treasury securities or derivatives shall have closed 
or there shall have occurred a general suspension, material limitation, or 
significant disruption of trading in securities generally on the New York 
Stock

                                     3
<PAGE>

Exchange or in the domestic market for U.S. Treasury securities or 
derivatives, then such interest rate quotes shall expire, and no purchase or 
sale of Notes hereunder shall be made based on such expired interest rate 
quotes. If the Company thereafter notifies Prudential of the Acceptance of 
any such interest rate quotes, such Acceptance shall be ineffective for all 
purposes of this Agreement, and Prudential shall promptly notify the Company 
that the provisions of this paragraph 2F are applicable with respect to such 
Acceptance.

   2G. NOTE CLOSINGS. Not later than 11:30 A.M. (New York City local time) on 
the Closing Day for any Accepted Notes, the Company will deliver to each 
Purchaser listed in the Confirmation of Acceptance relating thereto at the 
offices of the Prudential Capital Group, Two Prudential Plaza, Suite 5600, 
Chicago, Illinois 60601, the Accepted Notes to be purchased by such Purchaser 
in the form of one or more Notes in authorized denominations as such 
Purchaser may request for each Series of Accepted Notes to be purchased on 
the Closing Day, dated the Closing Day and registered in such Purchaser's 
name (or in the name of its nominee), against payment of the purchase price 
thereof by transfer of immediately available funds for credit to the 
Company's account specified in the Request for Purchase of such Notes. If the 
Company fails to tender to any Purchaser the Accepted Notes to be purchased 
by such Purchaser on the scheduled Closing Day for such Accepted Notes as 
provided above in this paragraph 2G, or any of the conditions specified in 
paragraph 3 shall not have been fulfilled by the time required on such 
scheduled Closing Day, the Company shall, prior to 1:00 P.M., New York City 
local time, on such scheduled Closing Day notify Prudential (which 
notification shall be deemed received by each Purchaser) in writing whether 
(i) such closing is to be rescheduled (such rescheduled date to be a Business 
Day during the Issuance Period not less than one Business Day and not more 
than 10 Business Days after such scheduled Closing Day (the "RESCHEDULED 
CLOSING DAY".) and certify to Prudential (which certification shall be for the 
benefit of each Purchaser) that the Company reasonably believes that it will 
be able to comply with the conditions set forth in paragraph 3 on such 
Rescheduled Closing Day and that the Company will pay the Delayed Delivery 
Fee in accordance with paragraph 2H(iv) or (ii) such closing is to be 
canceled. In the event that the Company shall fail to give such notice 
referred to in the preceding sentence, Prudential (on behalf of each 
Purchaser) may at its election, at any time after 1:00 P.M., New York City 
local time, on such scheduled Closing Day, notify the Company in writing that 
such closing is to be canceled. Notwithstanding anything to the contrary 
appearing in this Agreement, the Company may elect to reschedule a closing 
with respect to any given Accepted Notes on not more than one occasion, 
unless Prudential shall have otherwise consented in writing.

    2H. FEES.

    2H(i). STRUCTURING FEE. In consideration for the time, effort and expense 
involved in the preparation, negotiation and execution of this Agreement, at 
the time of the execution and delivery of this Agreement the Company will pay 
to Prudential in immediately available funds a fee (the "STRUCTURING FEE".) in 
the amount of $100,000.


                                        4
<PAGE>

    2H(ii). FACILITY FEE. At the time of the execution and delivery of this 
Agreement by the Company and Prudential, the Company will pay to Prudential 
in immediately available funds a fee (the "FACILITY FEE") in the amount of 
$50,000. If following payment of the Facility Fee a Refund Event shall 
occur, Prudential shall refund to the Company the Refundable Portion of the 
Facility Fee.

    2H(iii). ISSUANCE FEE. The Company will pay to Prudential in immediately 
available funds a fee (herein called the "ISSUANCE FEE") on each Closing Day 
in an amount equal to 0.15% of the aggregate principal amount of Notes sold 
on such Closing Day.

    2H(iv). DELAYED DELIVERY FEE. If the closing of the purchase and sale of 
any Accepted Note is delayed for any reason beyond the original Closing Day 
for such Accepted Note, the Company will pay to Prudential (a) on the 
Cancellation Date or actual closing date of such purchase and sale and (b) 
if earlier, the next Business Day following 90 days after the Acceptance Day 
for such Accepted Note and on each Business Day following 90 days after the 
prior payment hereunder, a fee (herein called the "DELAYED DELIVERY FEE") 
calculated as follows:

                              (BEY - MMY) X DTS/360 X PA

where "BEY" means Bond Equivalent Yield, I.E., the bond equivalent yield per 
annum of such Accepted Note, "MMY" means Money Market Yield, I.E., the yield 
per annum on a commercial paper investment of the highest quality selected 
by Prudential on the date Prudential receives notice of the delay in the 
closing for such Accepted Note having a maturity date or dates the same as, 
or closest to, the Rescheduled Closing Day or Rescheduled Closing Days (a 
new alternative investment being selected by Prudential each time such 
closing is delayed); "DTS" means Days to Settlement, I.E., the number of 
actual days elapsed from and including the original Closing Day with respect 
to such Accepted Note (in the case of the first such payment with respect to 
such Accepted Note) or from and including the date of the next preceding 
payment (in the case of any subsequent delayed delivery fee payment with 
respect to such Accepted Note) to but excluding the date of such payment; 
and "PA" means Principal Amount, I.E., the principal amount of the Accepted 
Note for which such calculation is being made. In no case shall the Delayed 
Delivery Fee be less than zero. Nothing contained herein shall obligate any 
Purchaser to purchase any Accepted Note on any day other than the Closing 
Day for such Accepted Note, as the same may be rescheduled from time to time 
in compliance with paragraph 2G.

    2H(v). CANCELLATION FEE. If the Company at any time notifies Prudential 
in writing that the Company is canceling the closing of the purchase and 
sale of any Accepted Note, or if Prudential notifies the Company in writing 
under the circumstances set forth in the last sentence of paragraph 2E or 
the penultimate sentence of paragraph 2G that the closing of the purchase 
and sale of such Accepted Note is to be canceled, or if the closing of the 
purchase and sale of such Accepted Note is not consummated on or prior to 
the last day of the Issuance Period (the date of any such notification, or 
the last day of the Issuance Period, as the case


                                        5
<PAGE>

may be, being herein called the "CANCELLATION DATE"), the Company will pay to 
Prudential in immediately available funds an amount (the "CANCELLATION FEE") 
calculated as follows:

                                       PI X PA

where "PI" means Price Increase, I.E., the quotient (expressed in decimals) 
obtained by dividing (a) the excess of the ask price (as determined by 
Prudential) of the Hedge Treasury Note(s) on the Cancellation Date over the 
bid price (as determined by Prudential) of the Hedge Treasury Notes(s) on 
the Acceptance Day for such Accepted Note by (b) such bid price; and "PA" 
has the meaning ascribed to it in paragraph 2H(iv). The foregoing bid and 
ask prices shall be as reported by Telerate Systems, Inc. (or, if such data 
for any reason ceases to be available through Telerate Systems, Inc., any 
publicly available source of similar market data). Each price shall be based 
on a U.S. Treasury security having a par value of $100.00 and shall be 
rounded to the second decimal place. In no case shall the Cancellation Fee 
be less than zero.

    3.  CONDITIONS OF CLOSING. The obligation of any Purchaser to purchase 
and pay for any Notes is subject to the satisfaction, on or before the 
Closing Day for such Notes, of the following conditions:

    3A. CERTAIN DOCUMENTS. Such Purchaser shall have received the following, 
each dated the date of the applicable Closing Day:

        (i)    The Note(s) to be purchased by such Purchaser.

        (ii)   Certified copies of the resolutions of the Board of Directors of 
    the Company authorizing the execution and delivery of this Agreement and 
    the issuance of the Notes, and of all documents evidencing other necessary 
    corporate action and governmental approvals, if any, with respect to this 
    Agreement and the Notes.

        (iii)  A certificate of the Secretary or an Assistant Secretary and 
    one other officer of the Company certifying the names and true signatures 
    of the officers of the Company authorized to sign this Agreement and the 
    Notes and the other documents to be delivered hereunder.

        (iv)   Certified copies of the Certificate of Incorporation and 
    By-laws of the Company.

        (v)    A favorable opinion of Phillips & Gross, P.A., special counsel 
    to the Company (or such other counsel designated by the Company and 
    acceptable to the Purchaser(s)) satisfactory to such Purchaser and 
    substantially in the form of EXHIBIT D attached hereto and as to such other 
    matters as such Purchaser may reasonably request. The Company hereby 
    directs such counsel to deliver such opinion, agrees that the issuance and 
    sale of any Notes will constitute a reconfirmation of such direction, and 
    understands and agrees that each Purchaser receiving such an opinion will 
    and is hereby authorized to rely on such opinion.


                                       6
<PAGE>

        (vi)   A good standing certificate for the Company from the 
    Secretary of State of Minnesota dated of a recent date and such other 
    evidence of the status of the Company as such Purchaser may reasonably 
    request.

        (vii)  Certified copies of Requests for Information or Copies (Form 
    UCC-11) or equivalent reports listing all effective financing statements 
    which name the Company or any Restricted Subsidiary (under their present 
    names and previous names) as debtor and which are filed in the offices of 
    the Secretaries of State of Minnesota and Colorado together with copies of 
    such financing statements.

        (viii) Additional documents or certificates with respect to legal 
    matters or corporate or other proceedings related to the transactions 
    contemplated hereby as may be reasonably requested by such Purchaser.

    3B. OPINION OF PURCHASER'S SPECIAL COUNSEL. Such Purchaser shall have 
received from James F. Evert, Assistant General Counsel of Prudential, or 
such other counsel who is acting as counsel for it in connection with this 
transaction, a favorable opinion satisfactory to such Purchaser as to such 
matters incident to the matters herein contemplated as it may reasonably 
request.

    3C. REPRESENTATIONS AND WARRANTIES; NO DEFAULT. The representations and 
warranties contained in paragraph 8 shall be true on and as of such Closing 
Day; there shall exist on such Closing Day no Event of Default or Default; 
and the Company shall have delivered to such Purchaser an Officer's 
Certificate, dated such Closing Day, to both such effects.

    3D. PURCHASE PERMITTED BY APPLICABLE LAWS. The purchase of and payment 
for the Notes to be purchased by such Purchaser on the terms and conditions 
herein provided (including the use of the proceeds of such Notes by the 
Company) shall not violate any applicable law or governmental regulation 
(including, without limitation, Section 5 of the Securities Act or Regulation 
G, T or X of the Board of Governors of the Federal Reserve System) and shall 
not subject such Purchaser to any tax, penalty, liability or other onerous 
condition under or pursuant to any applicable law or governmental regulation, 
and such Purchaser shall have received such certificates or other evidence as 
it may request to establish compliance with this condition.

    3E. PAYMENT OF FEES. The Company shall have paid to Prudential any fees 
due it pursuant to or in connection with this Agreement, including any 
Issuance Fee due pursuant to paragraph 2H(iii) and any Delayed Delivery Fee 
due pursuant to paragraph 2H(iv).

    3F. OFFSET SHARING AGREEMENT. The Offset Sharing Agreement shall have 
been amended so as to apply to the Notes pursuant to a document in form and 
content satisfactory to the Purchaser.


                                      7
<PAGE>

    3G. SUBORDINATION AGREEMENT. The terms of the Subordinated Debt shall have
been amended so as to subordinate the Subordinated Debt to the Notes pursuant to
a document in form and content satisfactory to the Purchaser.

    3H. OTHER LOAN AGREEMENTS. The Company shall have demonstrated its
compliance with the penultimate sentence of paragraph 8G to the satisfaction of
the Purchaser.

    4. PREPAYMENTS. The Notes shall be subject to required prepayment as and to
the extent provided in paragraph 4A. The Notes shall also be subject to
prepayment under the circumstances set forth in paragraph 4B. Any prepayment
made by the Company pursuant to any other provision of this paragraph 4 shall
not reduce or otherwise affect its obligation to make any required prepayment as
specified in paragraph 4A.

    4A. REQUIRED PREPAYMENTS OF NOTES. Each Series of Notes shall be subject to
required prepayments, if any, set forth in the Notes of such Series.

    4B(1). OPTIONAL PREPAYMENT WITH YIELD-MAINTENANCE AMOUNT. The Notes of each
Series shall be subject to prepayment, in whole at any time or from time to time
in part (in integral multiples of $500,000) at the option of the Company, at
100% of the principal amount so prepaid plus interest thereon to the prepayment
date and the Yield-Maintenance Amount, if any, with respect to each such Note.
Any partial prepayment of a Series of Notes pursuant to this paragraph 4B(1)
shall be applied in satisfaction of required payments of principal in inverse
order of their scheduled due dates.

    4B(2). PREPAYMENT WITH YIELD-MAINTENANCE AMOUNT PURSUANT TO OFFSET SHARING
AGREEMENT. If amounts are to be applied to the principal of the Notes pursuant
to the terms of an Offset Sharing Agreement, interest owing thereon to the
prepayment date and the Yield-Maintenance Amount, if any, with respect to each
Note shall be due and payable on such date. Any partial prepayment of the Notes
pursuant to this paragraph 4B(2) shall be applied in satisfaction of required
payments of principal in inverse order of their scheduled due dates.

    4C. NOTICE OF OPTIONAL PREPAYMENT. The Company shall give the holder of
each Note of a Series to be prepaid pursuant to paragraph 4B(1) irrevocable
written notice of such prepayment not less than 10 Business Days prior to the
prepayment date, specifying such prepayment date, the aggregate principal amount
of the Notes of such Series to be prepaid on such date, the principal amount of
the Notes of such Series held by such holder to be prepaid on that date and that
such prepayment is to be made pursuant to paragraph 4B(1). Notice of prepayment
having been given as aforesaid, the principal amount of the Notes specified in
such notice, together with interest thereon to the prepayment date and together
with the Yield-Maintenance Amount, if any, herein provided, shall become due and
payable on such prepayment date. The Company shall, on or before the day on
which it gives written notice of any prepayment pursuant to paragraph 4B(1),
give telephonic notice of the principal amount of the Notes to be prepaid and
the prepayment date to each Significant Holder which


                                       8
<PAGE>

shall have designated a recipient for such notices in the Purchaser Schedule
attached to the applicable Confirmation of Acceptance or by notice in writing to
the Company.

    4D. APPLICATION OF PREPAYMENTS. In the case of each prepayment of less 
than the entire unpaid principal amount of all outstanding Notes or all 
outstanding Notes of any Series, as the case may be, pursuant to paragraphs 
4A, 4B(1) or 4B(2), the amount to be prepaid shall be applied pro rata to all 
outstanding Notes or all outstanding Notes of such Series, as the case may be 
(including, for the purpose of this paragraph 4D only, all Notes prepaid or 
otherwise retired or purchased or otherwise acquired by the Company or any of 
its Subsidiaries or Affiliates other than by prepayment pursuant to paragraph 
4A or 4B), according to the respective unpaid principal amounts thereof.

    4E. RETIREMENT OF NOTES. The Company shall not, and shall not permit any 
of its Subsidiaries or Affiliates to, prepay or otherwise retire in whole or 
in part prior to their stated final maturity (other than by prepayment 
pursuant to paragraphs 4A or 4B or upon acceleration of such final maturity 
pursuant to paragraph 7A), or purchase or otherwise acquire, directly or 
indirectly, Notes of any Series held by any holder unless the Company or such 
Subsidiary or Affiliate shall have offered to prepay or otherwise retire or 
purchase or otherwise acquire, as the case may be, the same proportion of the 
aggregate principal amount of Notes of such Series held by each other holder 
of Notes of such Series at the time outstanding upon the same terms and 
conditions. Any Notes so prepaid or otherwise retired or purchased or 
otherwise acquired by the Company or any of its Subsidiaries or Affiliates 
shall not be deemed to be outstanding for any purpose under this Agreement, 
EXCEPT as provided in paragraph 4D.

    5. AFFIRMATIVE COVENANTS. During the Issuance Period and so long 
thereafter as any Note is outstanding and unpaid, the Company covenants as 
follows:

    5A. FINANCIAL STATEMENTS; NOTICE OF DEFAULTS. The Company covenants that 
it will deliver to Prudential and each Significant Holder in triplicate:

        (i) as soon as practicable and in any event within 45 days after the end
    of each quarterly period (other than the last quarterly period) in each 
    fiscal year, a consolidated balance sheet of the Company and its 
    Subsidiaries and of the Company and its Restricted Subsidiaries as at 
    the end of such quarterly period and the related consolidated statements 
    of income and cash flows of the Company and its Subsidiaries and of the 
    Company and its Restricted Subsidiaries for such period setting forth, 
    in each case in comparative form, figures for the corresponding period 
    in the preceding fiscal year, all in reasonable detail and certified by 
    the chief financial officer or chief accounting officer of the Company 
    as fairly presenting the consolidated financial position of the Company 
    and its Subsidiaries and of the Company and its Restricted Subsidiaries 
    as at the dates indicated and the consolidated results of their 
    respective operations and cash flows, in each case for the periods 
    indicated, in conformity with generally accepted accounting principles 
    applied on a basis consistent with prior


                                       9
<PAGE>

    periods (except as disclosed in such certificate), subject to changes 
    resulting from year-end adjustments;

        (ii) as soon as practicable and in any event within 90 days after 
    the end of each fiscal year, a consolidated and consolidating balance 
    sheet of the Company and its Subsidiaries as at the end of such year and 
    the related consolidated and consolidating statements of income and cash 
    flows of the Company and its Subsidiaries for such year, all in 
    reasonable detail and satisfactory in scope to the Required Holder(s), 
    and (a) in the case of such consolidated financial statements, setting 
    forth in each case in comparative form corresponding consolidated 
    figures for the preceding fiscal year, and accompanied by a report 
    thereon of independent public accountants of recognized national 
    standing selected by the Company, which report shall state that, subject 
    only to standard qualifications and limitations generally contained in 
    an unqualified audit report, such consolidated financial statements 
    present fairly the consolidated financial position of the Company and 
    its Subsidiaries as at the dates indicated and the consolidated results 
    of their operations and cash flows for the periods indicated in 
    conformity with generally accepted accounting principles applied on a 
    basis consistent with prior years (except as otherwise specified in such 
    report) and that the audit by such accountants in connection with such 
    consolidated financial statements has been made in accordance with 
    generally accepted auditing standards, and (b) in the case of such 
    consolidating financial statements, (w) setting forth on supplemental 
    schedules, in one column, the total amounts for the Company and its 
    Restricted Subsidiaries, and, in a second column, the total amounts for 
    the Company's other Subsidiaries, and showing all eliminations and 
    adjustments made in aggregating the amounts of such columns to arrive at 
    the Company's consolidated financial statements, (x) setting forth in 
    comparative form the corresponding consolidated figures for the Company 
    and its Restricted Subsidiaries for the preceding fiscal year, (y) 
    certified by the chief financial officer or chief accounting officer of 
    the Company as fairly presenting the respective financial positions of 
    the separate entities reported on as at the dates indicated and the 
    results of their respective operations and cash flows for the period 
    indicated, in conformity with generally accepted accounting principles 
    applied on a basis consistent with prior periods (except as otherwise 
    specified in such certificate), and (z) accompanied by a report thereon 
    of the independent public accountants reporting on the consolidated 
    financial statements of the Company and its Subsidiaries for such fiscal 
    year, which report shall state that, subject to the qualifications and 
    limitations contained in their report on the consolidated financial 
    statements of the Company and its Subsidiaries, and to the further 
    qualification that the principles of consolidation followed in the 
    preparation of such consolidated figures for the Company and its 
    Restricted Subsidiaries conform to the provisions of this Agreement 
    rather than to generally accepted accounting principles, such 
    consolidated figures for the Company and its Restricted Subsidiaries 
    present fairly the consolidated financial position of the Company and 
    its Restricted Subsidiaries as at the dates indicated and the 
    consolidated results of their operations and cash flows for the periods 
    indicated in conformity with generally accepted accounting principles 
    applied on a basis consistent with prior periods (except as otherwise 
    specified in such report);


                                      10
<PAGE>

          (iii)    as soon as practicable and in any event within (a) 45 days 
     after the end of each quarterly period (other than the last quarterly 
     period) in each fiscal year and (b) 120 days after the end of each 
     fiscal year, balance sheets (which in the case of the fiscal year end 
     shall be audited) of each Unrestricted Subsidiary as at the end of such 
     period and the related statements of income and cash flows of each such 
     Unrestricted Subsidiary for such period (which in the case of annual 
     statements shall be audited);

           (iv)    together with each delivery of financial statements 
     pursuant to clauses (i) and (ii) of this paragraph 5A, an Officer's 
     Certificate (a) stating that the signer has reviewed the terms of this 
     Agreement and the Notes and has made, or caused to be made under his or 
     her supervision, a review in reasonable detail of the transactions and 
     condition of the Company and its Restricted Subsidiaries during the 
     fiscal period covered by such financial statements and that such review 
     has not disclosed the existence during or at the end of such fiscal 
     period, and that the signer does not have knowledge of the existence as 
     at the date of the Officer's Certificate, of any condition or event 
     which constitutes a Default or Event of Default or, if any such 
     condition or event existed or exists, specifying the nature and period 
     of existence thereof and what action the Company has taken or is taking 
     or proposes to take with respect thereto, and (b) demonstrating (with 
     computations in reasonable detail) compliance by the Company with the 
     provisions of paragraphs 6A, 6B, 6C(1), 6C(2), 6C(3), 6C(4), 6C(6) and 
     6C(8) of this Agreement (herein called the "COMPUTATION PARAGRAPHS");

            (v)    together with each delivery of financial statements of the 
     Company and its Subsidiaries pursuant to clause (ii) of this paragraph 
     5A, a certificate by the Company's independent public accountants 
     stating (a) that their audit examination has included a review of the 
     terms of this Agreement and of the Notes as they relate to accounting 
     matters and that such review is sufficient to enable them to make the 
     statement referred to in subclause (c) of this clause (v), (b) whether 
     in the course of their audit examination there has been disclosed the 
     existence during the fiscal year covered by such financial statements 
     (and whether they have knowledge of the existence as of the date of such 
     accountants' certificate) of any condition or event which constitutes a 
     Default or Event of Default and if during their audit examination there 
     has been disclosed (or if they have knowledge of) such a condition or 
     event, specifying the nature and period of existence thereof (it being 
     understood, however, that such accountants shall not be liable to any 
     Person by reason of their failure to obtain knowledge of any Default or 
     Event of Default which would not be disclosed in the course of an audit 
     conducted in accordance with generally accepted auditing standards), and 
     (c) that based on their annual audit examination, including a review of 
     the Computation Paragraphs, nothing came to their attention which causes 
     them to believe that the information relating to the Computation 
     Paragraphs contained in the Officer's Certificate delivered therewith 
     pursuant to clause (iv) of this paragraph 5A is not correct or that the 
     matters set forth in such Officer's Certificate are not stated in 
     accordance with the terms of this Agreement;

                                      11
<PAGE>

           (vi)    promptly upon their becoming available, copies of all 
     financial statements, reports, notices and proxy statements sent or made 
     available generally by the Company and its Restricted Subsidiaries to 
     its security holders (other than the Company in the case of Restricted 
     Subsidiaries), of all regular and periodic reports and all registration 
     statements and prospectuses, if any, filed by the Company or any of its 
     Restricted Subsidiaries with any securities exchange or with the 
     Securities and Exchange Commission or with NASDAQ, and of all press 
     releases and other written statements made available generally by the 
     Company or any of its Restricted Subsidiaries to the public concerning 
     material developments in the business of the Company and its Restricted 
     Subsidiaries;

          (vii)    promptly upon receipt thereof by the Company, copies of 
     all reports submitted to the Company by independent public accountants 
     in connection with each annual, interim or special audit of the books of 
     the Company or any of its Restricted Subsidiaries made by such 
     accountants;

         (viii)    promptly upon any Responsible Officer obtaining knowledge 
     (a) that a condition or event exists that constitutes a Default or Event 
     of Default, (b) that the holder of any Note has given any notice or 
     taken any other action with respect to a claimed Default or Event of 
     Default under this Agreement, (c) of any condition or event which could 
     reasonably be expected to have a material adverse effect on the 
     business, condition (financial or other), assets, properties, operations 
     or prospects of the Company or the Company and its Restricted 
     Subsidiaries taken as a whole (other than matters of a general economic 
     or political nature which do not affect the Company or its Restricted 
     Subsidiaries uniquely), (d) that any Person has given any notice to the 
     Company or any Restricted Subsidiary or taken any other action with 
     respect to a claimed default or event or condition of the type referred 
     to in clause (iii) of paragraph 7A, (e) of the institution of any 
     litigation involving claims against the Company or any Restricted 
     Subsidiary in excess of the coverage provided under the Company's or 
     such Restricted Subsidiary's insurance policies (treating any portion of 
     such coverage which is subject to self-insurance or deductibles as a 
     part of such excess) if the amount of the excess of such claims 
     individually exceeds $500,000, or, when aggregated with the excess over 
     insurance coverage of all other outstanding claims, exceeds $1,000,000, 
     (f) of the initiation by the Securities and Exchange Commission of any 
     proceeding against the Company or any Restricted Subsidiary or of any 
     investigation of the Company or any Restricted Subsidiary or (g) of the 
     initiation by any other governmental agency of any proceeding against 
     the Company or any Restricted Subsidiary or of any investigation of the 
     Company or any Restricted Subsidiary involving allegations (or which 
     could reasonably be expected to result in allegations) of material 
     illegal activities or misconduct on the part of the Company or any 
     Restricted Subsidiary, an Officer's Certificate specifying the nature 
     and period of existence of any such condition or event, or specifying 
     the notice given or action taken by such holder or Person and the nature 
     of such claimed Default, Event of Default, event or condition, or 
     specifying the nature of such litigation, proceeding or

                                      12
<PAGE>

     investigation, and what action the Company has taken, is taking or 
     proposes to take with respect thereto; and

           (ix)    with reasonable promptness, such other information and 
     data with respect to the Company or any of its Subsidiaries as from time 
     to time may be reasonably requested by such Significant Holder.

    5B. INFORMATION REQUIRED BY RULE 144A. The Company covenants that it 
will, upon the request of the holder of any Note, provide such holder, and 
any qualified institutional buyer designated by such holder, such financial 
and other information as such holder may reasonably determine to be necessary 
in order to permit compliance with the information requirements of Rule 144A 
under the Securities Act in connection with the resale of Notes, except at 
such times as the Company is subject to and in compliance with the reporting 
requirements of section 13 or 15(d) of the Exchange Act. For the purpose of 
this paragraph 5B, the term "QUALIFIED INSTITUTIONAL BUYER" shall have the 
meaning specified in Rule 144A under the Securities Act.

    5C. INSPECTION OF PROPERTY. The Company covenants that it will permit any 
Person designated by any Significant Holder in writing, at such Significant 
Holder's expense (unless a Default or Event of Default shall have occurred 
and be continuing, in which case at the Company's expense), to visit and 
inspect any of the properties of the Company and its Restricted Subsidiaries, 
to examine the corporate books and financial records of the Company and its 
Restricted Subsidiaries and make copies thereof or extracts therefrom and to 
discuss the affairs, finances and accounts of any of such corporations with 
the principal officers of the Company and its independent public accountants, 
all at such reasonable times and as often as such Significant Holder may 
reasonably request.

    5D. COVENANT TO SECURE NOTES EQUALLY. The Company covenants that, if it 
or any Restricted Subsidiary shall create or assume any Lien upon any of its 
property or assets, whether now owned or hereafter acquired, other than Liens 
permitted by the provisions of paragraph 6C(1) (unless prior written consent 
to the creation or assumption thereof shall have been obtained pursuant to 
paragraph 11C), it will make or cause to be made effective provision whereby 
the Notes will be secured by such Lien equally and ratably with any and all 
other obligations thereby secured so long as any such other obligations shall 
be so secured.

    5E. KEEPING OF BOOKS AND BANK ACCOUNTS. The Company covenants that it 
will, and will cause each of its Restricted Subsidiaries to (i) keep separate 
and proper books of record and account in which full and correct entries 
shall be made of all transactions, including any transactions between the 
Company or any Restricted Subsidiary and any Affiliate, all in accordance 
with generally accepted accounting principles, and (ii) maintain bank 
accounts which are separate and segregated from the bank accounts of any 
Unrestricted Subsidiary or Affiliate.

    5F. INCORPORATION OF OTHER DEBT COVENANTS. The Company covenants that if 
it is or shall become subject to any operational or financial covenant in any 
document evidencing

                                      13
<PAGE>

or pertaining to Debt of the Company which is more favorable to a lender or 
other beneficiary than those set forth in paragraph 6 hereof, then (i) this 
Agreement shall be deemed to be automatically amended to include such more 
favorable covenant, (ii) the Company shall promptly give each holder of Notes 
notice thereof and (iii) if requested by Prudential or the Required Holder(s) 
of the Notes, the Company shall promptly execute and deliver a written 
amendment to this Agreement specifically incorporating such covenant herein. 
Once any such covenant has been included in this Agreement (whether or not 
pursuant to a written amendment), it may only be modified or eliminated by an 
amendment hereto entered into as contemplated by paragraph 11C hereof.

    5G. CORPORATE EXISTENCE. The Company covenants that it will at all times 
preserve and keep in full force and effect its corporate existence, and 
rights and franchises material to its business, and those of each of its 
Restricted Subsidiaries, except as otherwise specifically permitted by 
paragraphs 6C(4) and 6C(5), and will qualify, and cause each of its 
Restricted Subsidiaries to qualify, to do business in any jurisdiction where 
the failure to do so would have a material adverse effect on the business, 
condition (financial and other), assets, properties, prospects or operations 
of the Company or the Company and its Restricted Subsidiaries taken as a 
whole, PROVIDED that the corporate existence of any Restricted Subsidiary may 
be terminated if, in the good faith judgment of the Board of Directors of the 
Company, such termination is in the best interests of the Company.

    5H. PAYMENT OF TAXES AND CLAIMS. The Company covenants that it will, and 
will cause each of its Subsidiaries to, pay all income taxes before the same 
shall become delinquent, except where such income taxes are being contested 
in good faith by appropriate proceedings promptly instituted and diligently 
conducted, if adequate reserves therefor have been established on the books 
of the Company or its Subsidiaries in accordance with generally accepted 
accounting principles. The Company covenants that it will, and will cause 
each of its Subsidiaries to, pay all other taxes, assessments and other 
governmental charges imposed upon it or any of its properties or assets or in 
respect of any of its franchises, business, income or profits before any 
penalty accrues thereon, and all claims (including, without limitation, 
claims for labor, services, materials and supplies) for sums which have 
become due and payable and which by law have or may become a Lien upon any of 
its properties or assets, PROVIDED that no such tax, assessment, charge or 
claim need be paid if it is being contested in good faith by appropriate 
proceedings promptly instituted and diligently conducted and if such accrual 
or other appropriate provision, if any, as shall be required by generally 
accepted accounting principles shall have been made therefor.

    5I. COMPLIANCE WITH LAWS, ETC. The Company covenants that it will, and 
will cause each of its Restricted Subsidiaries to, comply with the 
requirements of all applicable laws, rules, regulations and orders of any 
governmental authority, the noncompliance with which would materially 
adversely affect the business, condition (financial or other), assets, 
properties, operations or prospects of the Company or the Company and its 
Restricted Subsidiaries taken as a whole.

                                       14

<PAGE>

    5J. MAINTENANCE OF PROPERTIES; INSURANCE. The Company covenants that it 
will, and will cause each of its Restricted Subsidiaries to, maintain or 
cause to be maintained in good repair, working order and condition all 
properties used or useful in the business of the Company and its Restricted 
Subsidiaries and from time to time make or cause to be made all appropriate 
repairs, renewals and replacements thereof. The Company will maintain or 
cause to be maintained, with financially sound and reputable insurers, (i) 
insurance with respect to its properties and business and the properties and 
business of its Restricted Subsidiaries against loss or damage of the kinds 
customarily insured against by corporations of established reputation engaged 
in the same or similar business and similarly situated, of such types and in 
such amounts as are customarily carried under similar circumstances by such 
other corporations, and (ii) life insurance, with the Company as the owner 
and named beneficiary, on the life of Myron Kunin in the amount (net of any 
premium loans thereon and interest due in connection therewith) of not less 
than $2,700,000, and on the life of Paul Finkelstein in the amount (net of 
any premium loans thereon and interest due in connection therewith) of not 
less than $2,400,000, each of which life insurance policies shall be free of 
premium loans (except as specifically provided herein) and other Liens on or 
offsets against proceeds payable to the Company.

    5K. AFFILIATE TRANSACTIONS, KEEPING OF BOOKS, BANK ACCOUNTS. The Company 
covenants that it will (i) keep and cause each of its Restricted Subsidiaries 
to keep separate and proper books of record and account, in which full and 
correct entries shall be made of all transactions including any transactions 
between the Company or any Restricted Subsidiary and any Affiliate, all in 
accordance with generally accepted accounting principles, and (ii) maintain 
and cause each of its Subsidiaries to maintain bank accounts which are 
separate and segregated from the bank accounts of any Affiliate.

    6. NEGATIVE COVENANTS. During the Issuance Period and so long thereafter 
as any Note or other amount due hereunder is outstanding and unpaid, the 
Company covenants as follows:

    6A. INTEREST COVERAGE RATIO. The Company will not permit the Interest 
Coverage Ratio to be less than 2.0 to 1.0 at the end of any fiscal quarter.

    6B. CONSOLIDATED NET WORTH. The Company will not permit: (i) Consolidated 
Net Worth at any time to be less than $60,000,000 plus, to the extent 
positive, 50% of Consolidated Net Income for the period (taken as one 
accounting period) commencing July 1, 1995, and ending on the last day of the 
fiscal quarter most recently ended as of any date of determination; or (ii) 
Tangible Net Worth at the end of any fiscal quarter to be less than 
$10,000,000.

    6C. LIEN, DEBT AND OTHER RESTRICTIONS. The Company will not and will not 
permit any Restricted Subsidiary to:

                                    15

<PAGE>

    6C(1). LIENS. Create, assume or suffer to exist any Lien upon any of its 
properties or assets, whether now owned or hereafter acquired (whether or not 
provision is made for the equal and ratable securing of the Notes in 
accordance with the provisions of paragraph 5D), EXCEPT:

         (i) Liens for taxes, assessments or governmental charges not yet due 
    or which are being actively contested in good faith by appropriate 
    proceedings,

         (ii) Liens incidental to the conduct of its business or the ownership
    of its property and assets which do not secure Debt and which do not
    in the aggregate materially detract from the value of its property or
    assets or materially impair the use thereof in the operation of its 
    business,

         (iii) Liens on property or assets of a Restricted Subsidiary to secure
    obligations of such Restricted Subsidiary to the Company or a 
    Wholly-Owned Restricted Subsidiary,

         (iv) Liens which are the subject of an Offset Sharing Agreement, and

         (v) other Liens securing Debt permitted by paragraph 6C(2), PROVIDED 
    that Priority Debt shall at no time exceed 15% of Consolidated Net Worth;

    6C(2). DEBT. Create, incur, assume or suffer to exist any Debt, EXCEPT:

         (i) Funded Debt evidenced by the Notes,

         (ii) Funded Debt which is outstanding under the 1991 Agreement,

         (iii) Current Debt the aggregate principal amount of which at no time
    exceeds $20,000,000, PROVIDED that any holder of such Current Debt is 
    party to an Offset Sharing Agreement, and

         (iv) other Funded Debt,

provided that at no time shall (a) the ratio of Total Debt to the sum of 
Total Debt and Consolidated Net Worth exceed .50 to 1.00 or (b) Priority Debt 
exceed 15% of Consolidated Net Worth;

    6C(3). INVESTMENTS. Make or permit to remain outstanding any loan or 
advance to, or extend credit to, or own, purchase or acquire any stock, 
obligations or securities of, or any other interest in, or make any capital 
contribution to, any Person (all of the foregoing being referred to herein as 
"Investments"), EXCEPT that the Company or any Restricted Subsidiary may:

                                   16
<PAGE>

         (i)  make or permit to remain outstanding Investments to or in any 
    Restricted Subsidiary or any corporation which immediately following such 
    Investment will be a Restricted Subsidiary,

         (ii)  own, purchase or acquire marketable direct obligations issued or 
    unconditionally guaranteed by the United States of America or any agency 
    thereof and maturing within one year from the date of acquisition thereof,

         (iii)  make demand deposits in banks in the ordinary course of 
    business, and make deposits or own certificates of deposit of United 
    States dollars maturing within one year from the date of acquisition 
    thereof issued by commercial banks chartered under the laws of the United 
    States of America or any state thereof or the District of Columbia, each 
    having as at any date of determination combined capital, surplus and 
    undivided profits of not less than $100,000,000 (determined in accordance 
    with generally accepted accounting principles),

         (iv)  own, purchase or acquire commercial paper maturing no more 
    than 270 days from the date of acquisition thereof and rated A-1 by 
    Standard & Poor's Corporation or P-1 by Moody's Investors Service, Inc.,

         (v) make and own Investments in mutual funds which invest at 
    least 95% of their assets in instruments described in clauses (ii), (iii)
    and (iv) of this paragraph 6C(3),

         (vi) endorse negotiable instruments for collection in the ordinary 
    course of business,

         (vii) make or permit to remain outstanding Investments to or in any 
    Unrestricted Subsidiary, PROVIDED that (a) the aggregate amount (at 
    original cost) of all Investments in Unrestricted Subsidiaries (excluding 
    up to a $4,000,000 equity contribution to a single United Kingdom based 
    corporation if made after June 23, 1995 and prior to October 1, 1995) shall
    at no time exceed 10% of Consolidated Net Worth and (b) any Investment made
    in an Unrestricted Subsidiary subsequent to June 30, 1995, shall only be 
    deemed an Investment for purposes of this paragraph 6C(3) to the extent it 
    involves a cash or other asset contribution or advance (net of any return 
    thereof), and

         (viii) make or permit to remain outstanding other Investments 
    (exclusive of Investments in Unrestricted Subsidiaries), PROVIDED that the 
    aggregate amount thereof shall at no time exceed 5% of Consolidated Net 
    Worth.

    6C(4). SALE OF STOCK AND DEBT OF SUBSIDIARIES. Sell or otherwise dispose 
of, or part with control of, any shares of stock or Debt of any Restricted 
Subsidiary, except to the Company or a Wholly-Owned Restricted Subsidiary, 
and except that all shares of stock and Debt of any Restricted Subsidiary at 
the time owned by or owed to the Company and all



                                     17
<PAGE>

Restricted Subsidiaries may be sold as an entirety for a cash consideration 
which represents the fair value (as determined in good faith by the Board of 
Directors of the Company) at the time of sale of the shares of stock and Debt 
so sold; PROVIDED that (i) such sale or other disposition, if treated as a 
Transfer of assets of such Restricted Subsidiary, would be permitted by 
paragraph 6C(6) and (ii) at the time of such sale, such Restricted Subsidiary 
shall not own, directly or indirectly, any shares of stock or Debt of any 
other Restricted Subsidiary (unless all of the shares of stock and Debt of 
such other Restricted Subsidiary owned, directly or indirectly, by the 
Company and all Restricted Subsidiaries are simultaneously being sold as 
permitted by this paragraph 6C(4));

    6C(5). MERGER AND CONSOLIDATION. Merge or consolidate with or into any 
other Person, EXCEPT that:

         (i) any Restricted Subsidiary may merge or consolidate with or into
    the Company, PROVIDED that the Company is the continuing or surviving 
    corporation,

         (ii) any Restricted Subsidiary may merge or consolidate with or into 
    another Restricted Subsidiary, PROVIDED that a Wholly-Owned Restricted 
    Subsidiary shall be the continuing or surviving corporation, and

         (iii) the Company may merge or consolidate with any other 
    corporation, PROVIDED that (a) either (x) the Company shall be the 
    continuing or surviving corporation, or (y) the successor or acquiring 
    corporation shall be a corporation organized under the laws of any state of 
    the United States of America and shall expressly assume in writing all of 
    the obligations of the Company under this Agreement and on the Notes, 
    including all covenants herein and therein contained, and such successor or 
    acquiring corporation shall succeed to and be substituted for the Company 
    with the same effect as if it had been named herein as a party hereto and 
    (b) immediately after giving effect to such transaction, no Default or Event
    of Default would exist hereunder (including a Default or Event of Default 
    under clause (iii) of paragraph 6C(2));
    
    6C(6). TRANSFER OF ASSETS. Transfer any of its assets EXCEPT that:

         (i) any Restricted Subsidiary may Transfer assets to the Company or 
    a Wholly-Owned Restricted Subsidiary,

         (ii) the Company or any Restricted Subsidiary may sell inventory in 
    the ordinary course of business, and

         (iii) the Company or any Restricted Subsidiary may otherwise 
    Transfer assets, PROVIDED that after giving effect thereto (a) the Aggregate
    Percentage of Earnings Capacity Transferred pursuant to this clause (iii) 
    shall not exceed 10% and (b) the Aggregate Percentage of Total Assets 
    Transferred pursuant to this clause (iii) shall not exceed 10%;



                                      18
<PAGE>

    6C(7). SALE OR DISCOUNT OF RECEIVABLES. Sell with recourse, or discount 
or otherwise sell for less than the face value thereof, any of its notes or 
accounts receivable;

    6C(8). TRANSACTIONS WITH AFFILIATES. Directly or indirectly, engage in 
any transaction (including, without limitation, the purchase, sale or 
exchange of assets or the rendering of any service) with any Affiliate, 
unless (i) such transaction is in the ordinary course of and pursuant to the 
reasonable requirements of the Company's or such Restricted Subsidiary's 
business and upon fair and reasonable terms that are comparable to those 
which might be obtained in an arm's-length transaction between unaffiliated 
parties, and (ii) in the case of any such transaction in which the aggregate 
value of the assets or services involved, or of the payments made, exceeds 
$1,000,000, such transaction is authorized by a majority of the independent 
members of the Board of Directors of the Company;

    6C(9). RESTRICTED SUBSIDIARY DIVIDEND RESTRICTIONS. Enter into, or 
otherwise be subject to, any contract or agreement (including its certificate 
or articles of incorporation), which limits the amount of, or otherwise 
imposes restrictions on the payment of, dividends by any Restricted 
Subsidiary; or

    6C(10). TAX CONSOLIDATION. Consent to or permit the filing of or be a 
party to any consolidated income tax return with any Person, other than a 
consolidated tax return of the Company and its Subsidiaries.

    6D. TRANSACTIONS BY RESTRICTED SUBSIDIARIES. The Company covenants that 
it will not permit any Restricted Subsidiary (either directly, or indirectly 
by the issuance of rights or options for, or securities convertible into, 
such shares) to issue, sell or otherwise dispose of (i) any shares of any 
class of its stock (other than Common Stock) except to the Company or another 
Restricted Subsidiary or (ii) any shares of its Common Stock except (a) to 
the Company or another Restricted Subsidiary and (b) concurrently with 
dispositions under (a) above, to any minority shareholders of such Restricted 
Subsidiary to the extent necessary to maintain such minority shareholders' 
percentage ownership of outstanding shares of Common Stock of such Restricted 
Subsidiary.

    7. EVENTS OF DEFAULT.

    7A. ACCELERATION. If any of the following events shall occur and be 
continuing for any reason whatsoever (and whether such occurrence shall be 
voluntary or involuntary or come about or be effected by operation of law or 
otherwise):

        (i) the Company defaults in the payment of any principal of, or
    Yield-Maintenance Amount payable with respect to, any Note when the same 
    shall become due, either by the terms thereof or otherwise as herein 
    provided; or

        (ii) the Company defaults in the payment of any interest on any Note for
    more than 5 days after the date due; or



                                      19

<PAGE>

         (iii)  the Company or any Subsidiary defaults (whether as primary 
     obligor or as guarantor or other surety) in any payment of principal of 
     or interest on any other obligation for money borrowed (or any 
     Capitalized Lease Obligation, any obligation under a conditional sale or 
     other title retention agreement, any obligation issued or assumed as full 
     or partial payment for property whether or not secured by a purchase 
     money mortgage or any obligation under notes payable or drafts accepted 
     representing extensions of credit) beyond any period of grace provided 
     with respect thereto, or the Company or any Subsidiary fails to perform 
     or observe any other agreement, term or condition contained in any 
     agreement under which any such obligation is created (or if any other 
     event thereunder or under any such agreement shall occur and be 
     continuing) and the effect of such failure or other event is to cause, or 
     to permit the holder or holders of such obligation (or a trustee on 
     behalf of such holder or holders) to cause, such obligation to become due 
     (or to be repurchased by the Company or any Subsidiary) prior to any 
     stated maturity, PROVIDED that the aggregate amount of all obligations as 
     to which such a payment default shall occur and be continuing or such a 
     failure or other event causing or permitting acceleration (or resale to 
     the Company or any Subsidiary) shall occur and be continuing exceeds 
     $500,000; or

         (iv)   any representation or warranty made by the Company herein or by
     the Company or any of its officers in any writing furnished in connection 
     with or pursuant to this Agreement shall be false in any material respect 
     on the date as of which made; or

         (v)    the Company fails to perform or observe any covenant or 
     agreement contained in paragraph 6 or incorporated by reference into this 
     Agreement pursuant to paragraph 5F; or

         (vi)   the Company fails to perform or observe any other agreement, 
     term or condition contained herein and such failure shall not be remedied 
     within 30 days after any Responsible Officer obtains actual knowledge 
     thereof; or

         (vii)  the Company or any Restricted Subsidiary makes an assignment 
     for the benefit of creditors or is generally not paying its debts as such 
     debts become due; or

         (viii) any decree or order for relief in respect of the Company or any
     Restricted Subsidiary is entered under any bankruptcy, reorganization, 
     compromise, arrangement, insolvency, readjustment of debt, dissolution or 
     liquidation or similar law, whether now or hereafter in effect (herein 
     called the "BANKRUPTCY LAW"), of any jurisdiction; or

         (ix)   the Company or any Restricted Subsidiary petitions or applies 
     to any tribunal for, or consents to, the appointment of, or taking 
     possession by, a trustee, receiver, custodian, liquidator or similar 
     official of the Company or any Restricted Subsidiary, or of any 
     substantial part of the assets of the Company or any Restricted 
     Subsidiary, or commences a voluntary case under the Bankruptcy Law of the 
     United

                                      20

<PAGE>

     States or any proceedings (other than proceedings for the voluntary 
     liquidation and dissolution of a Restricted Subsidiary) relating to the 
     Company or any Restricted Subsidiary under the Bankruptcy Law of any other
     jurisdiction; or

         (x)    any such petition or application is filed, or any such 
     proceedings are commenced, against the Company or any Restricted 
     Subsidiary and the Company or such Restricted Subsidiary by any act 
     indicates its approval thereof, consent thereto or acquiescence therein, 
     or an order, judgment or decree is entered appointing any such trustee, 
     receiver, custodian, liquidator or similar official, or approving the 
     petition in any such proceedings, and such order, judgment or decree 
     remains unstayed and in effect for more than 30 days; or

         (xi)   any order, judgment or decree is entered in any proceedings 
     against the Company decreeing the dissolution of the Company and such 
     order, judgment or decree remains unstayed and in effect for more than 60 
     days; or

         (xii)  any order, judgment or decree is entered in any proceedings 
     against the Company or any Restricted Subsidiary decreeing a split-up of 
     the Company or such Restricted Subsidiary which requires the divestiture 
     of assets representing a substantial part, or the divestiture of the 
     stock of a Restricted Subsidiary whose assets represent a substantial 
     part, of the consolidated assets of the Company and its Restricted 
     Subsidiaries (determined in accordance with generally accepted accounting 
     principles) or which requires the divestiture of assets, or stock of a 
     Restricted Subsidiary, which shall have contributed a substantial part of 
     Consolidated Net Income for any of the three fiscal years then most 
     recently ended, and such order, judgment or decree remains unstayed and 
     in effect for more than 60 days; or

         (xiii) one or more final judgments in an aggregate amount in excess of
     $500,000 is rendered against the Company or any Subsidiary and, within 60 
     days after entry thereof, any such judgment is not discharged or execution
     thereof stayed pending appeal, or within 60 days after the expiration of 
     any such stay, such judgment is not discharged; or

         (xiv)  (a) any Plan shall fail to satisfy the minimum funding 
     standards of ERISA or the Code for any plan year or part thereof or a 
     waiver of such standards or extension of any amortization period is 
     sought or granted under section 412 of the Code, (b) a notice of intent 
     to terminate any Plan shall have been or is reasonably expected to be 
     filed with the PBGC or the PBGC shall have instituted proceedings under 
     ERISA section 4042 to terminate or appoint a trustee to administer any 
     Plan or the PBGC shall have notified the Company or any ERISA Affiliate 
     that a Plan may become a subject of such proceedings, (c) the aggregate 
     "amount of unfunded benefit liabilities" (within the meaning of section 
     4001(a)(18) of ERISA) under all Plans, determined in accordance with 
     Title IV of ERISA, shall exceed $500,000, (d) the Company or any ERISA 
     Affiliate shall have incurred or is reasonably expected to incur any 
     liability pursuant to Title I or IV of ERISA or the penalty or excise tax

                                      21

<PAGE>

     provisions of the Code relating to employee benefit plans, (e) the 
     Company or any ERISA Affiliate withdraws from any Multiemployer Plan, or 
     (f) the Company or any Restricted Subsidiary establishes or amends any 
     employee welfare benefit plan that provides post-employment welfare 
     benefits in a manner that would increase the liability of the Company or 
     any Restricted Subsidiary thereunder; and any such event or events 
     described in clauses (a) through (f) above, either individually or 
     together with any other such event or events, could reasonably be 
     expected to have a material adverse effect on the business or condition 
     (financial or otherwise) of the Company and the Restricted Subsidiaries, 
     taken as a whole;

then (a) if such event is an Event of Default specified in clause (i) or (ii) 
of this paragraph 7A, any holder of any Note may at its option during the 
continuance of such Event of Default, by notice in writing to the Company, 
declare all of the Notes held by such holder to be, and all of the Notes held 
by such holder shall thereupon be and become, immediately due and payable at 
par together with interest accrued thereon, without presentment, demand, 
protest or notice of any kind, all of which are hereby waived by the Company, 
(b) if such event is an Event of Default specified in clause (viii), (ix) or 
(x) of this paragraph 7A with respect to the Company, all of the Notes at the 
time outstanding shall automatically become immediately due and payable 
together with interest accrued thereon and together with the 
Yield-Maintenance Amount, if any, with respect to each Note, without 
presentment, demand, protest or notice of any kind, all of which are hereby 
waived by the Company, and (c) with respect to any event constituting an 
Event of Default, the Required Holder(s) of the Notes of any Series may at 
its or their option during the continuance of such Event of Default, by 
notice in writing to the Company, declare all of the Notes of such Series to 
be, and all of the Notes of such Series shall thereupon be and become, 
immediately due and payable together with interest accrued thereon and 
together with the Yield-Maintenance Amount, if any, with respect to each Note 
of such Series, without presentment, demand, protest or notice of any kind, 
all of which are hereby waived by the Company.

     7B. RESCISSION OF ACCELERATION. At any time after any or all of the 
Notes of any Series shall have been declared immediately due and payable 
pursuant to paragraph 7A, the Required Holder(s) of the Notes of such Series 
may, by notice in writing to the Company, rescind and annul such declaration 
and its consequences if (i) the Company shall have paid all overdue interest 
on the Notes of such Series, the principal of and Yield-Maintenance Amount, 
if any, payable with respect to any Notes of such Series which have become 
due otherwise than by reason of such declaration, and interest on such 
overdue interest and overdue principal and Yield-Maintenance Amount at the 
rate specified in the Notes of such Series, (ii) the Company shall not have 
paid any amounts which have become due solely by reason of such declaration, 
(iii) all Events of Default and Defaults, other than non-payment of amounts 
which have become due solely by reason of such declaration, shall have been 
cured or waived pursuant to paragraph 11C, and (iv) no judgment or decree 
shall have been entered for the payment of any amounts due pursuant to the 
Notes of such Series or this Agreement. No such rescission or annulment shall 
extend to or affect any subsequent Event of Default or Default or impair any 
right arising therefrom.

                                      22
<PAGE>

     7C. NOTICE OF ACCELERATION OR RESCISSION. Whenever any Note shall be 
declared immediately due and payable pursuant to paragraph 7A or any such 
declaration shall be rescinded and annulled pursuant to paragraph 7B, the 
Company shall forthwith give written notice thereof to the holder of each 
Note of each Series at the time outstanding.

     7D. OTHER REMEDIES. If any Event of Default or Default shall occur and 
be continuing, the holder of any Note may proceed to protect and enforce its 
rights under this Agreement and such Note by exercising such remedies as are 
available to such holder in respect thereof under applicable law, either by 
suit in equity or by action at law, or both, whether for specific performance 
of any covenant or other agreement contained in this Agreement or in aid of 
the exercise of any power granted in this Agreement. No remedy conferred in 
this Agreement upon the holder of any Note is intended to be exclusive of any 
other remedy, and each and every such remedy shall be cumulative and shall be 
in addition to every other remedy conferred herein or now or hereafter 
existing at law or in equity or by statute or otherwise.

     8. REPRESENTATIONS, COVENANTS AND WARRANTIES. The Company represents, 
covenants and warrants as follows:

     8A. ORGANIZATION. The Company is a corporation duly organized and 
existing in good standing under the laws of the State of Minnesota, each 
Subsidiary is duly organized and existing in good standing under the laws of 
the jurisdiction in which it is incorporated, and the Company has and each 
Restricted Subsidiary has the corporate power to own its respective property 
and to carry on its respective business as now being conducted. This 
Agreement and the Notes have been duly authorized by all necessary corporate 
action on the part of the Company and, when executed and delivered by the 
Company, will constitute legal, valid and binding obligations of the Company. 
SCHEDULE 8A attached hereto lists all Restricted Subsidiaries and all 
Unrestricted Subsidiaries. All of the outstanding stock (and all outstanding 
warrants, options and similar rights to acquire stock) of each Restricted 
Subsidiary is owned by the Company or a Restricted Subsidiary, except as 
otherwise disclosed in SCHEDULE 8A.

     8B. FINANCIAL STATEMENTS. The Company has furnished each Purchaser of 
any Accepted Notes with the following financial statements, identified by a 
principal financial officer of the Company: (i) consolidating and 
consolidated balance sheets of the Company and its Subsidiaries as at June 30 
in each of the three fiscal years of the Company most recently completed 
prior to the date as of which this representation is made or repeated to such 
Purchaser (other than fiscal years completed within 90 days prior to such 
date for which audited financial statements have not been released) and 
consolidating and consolidated statements of income, cash flows and a 
consolidated statement of shareholders' equity of the Company and its 
Subsidiaries for each such year, all reported on by Coopers & Lybrand L.L.P. 
and (ii) a consolidated balance sheet of the Company and its Subsidiaries and 
of the Company and its Restricted Subsidiaries as at the end of the quarterly 
period (if any) most recently completed prior to such date and after the end 
of such fiscal year (other than quarterly periods completed within 45 days 
prior to such date for which financial statements

                                      23

<PAGE>

have not been released) and the comparable quarterly period in the preceding 
fiscal year and consolidated statements of income and cash flows of the 
Company and Subsidiaries and of the Company and its Restricted Subsidiaries 
for the periods from the beginning of the fiscal years in which such 
quarterly periods are included to the end of such quarterly periods, prepared 
by the Company. Such financial statements (including any related schedules 
and/or notes) are true and correct in all material respects (subject, as to 
interim statements, to changes resulting from audits and year-end 
adjustments), have been prepared in accordance with generally accepted 
accounting principles consistently followed throughout the periods involved 
and show all liabilities, direct and contingent, of the Company and its 
Subsidiaries or the Company and its Restricted Subsidiaries (as the case may 
be) required to be shown in accordance with such principles. The balance 
sheets fairly present the condition of the Company and its Subsidiaries or 
the Company and its Restricted Subsidiaries (as the case may be) as at the 
dates thereof, and the statements of income, stockholders' equity and cash 
flows fairly present the results of the operations of the Company and its 
Subsidiaries or the Company and its Restricted Subsidiaries (as the case may 
be) and their cash flows for the periods indicated. There has been no 
material adverse change in the business, property or assets, condition 
(financial or otherwise), operations or prospects of the Company and its 
Subsidiaries or the Company and its Restricted Subsidiaries, in each case 
taken as a whole, since the end of the most recent fiscal year for which such 
audited financial statements have been furnished.

     8C. ACTIONS PENDING. There is no action, suit, investigation or 
proceeding pending or, to the knowledge of the Company, threatened against 
the Company or any of its Restricted Subsidiaries, or any properties or 
rights of the Company or any of its Restricted Subsidiaries, by or before any 
court, arbitrator or administrative or governmental body which might result 
in any material adverse change in the business, property or assets, condition 
(financial or otherwise) or operations of the Company and its Restricted 
Subsidiaries taken as a whole.

     8D. OUTSTANDING DEBT. Neither the Company nor any of its Restricted 
Subsidiaries has outstanding any Debt except as permitted by paragraph 6C(2). 
There exists no default under the provisions of any instrument evidencing 
such Debt or of any agreement relating thereto.

     8E. TITLE TO PROPERTIES. The Company has and each of its Restricted 
Subsidiaries has good and indefeasible title to its respective real 
properties (other than properties which it leases) and good title to all of 
its other respective properties and assets, including the properties and 
assets reflected in the most recent audited balance sheet referred to in 
paragraph 8B (other than properties and assets disposed of in the ordinary 
course of business), subject to no Lien of any kind except Liens permitted by 
paragraph 6C(1). All leases necessary in any material respect for the conduct 
of the respective businesses of the Company and its Restricted Subsidiaries 
are valid and subsisting and are in full force and effect.

     8F. TAXES. The Company has and each of its Subsidiaries has filed all 
federal, state and other income tax returns which are required to be filed, 
and each has paid all taxes

                                      24

<PAGE>

as shown on such returns and on all assessments received by it to the extent 
that such taxes have become due, except such taxes as are being contested in 
good faith by appropriate proceedings for which adequate reserves have been 
established in accordance with generally accepted accounting principles.

     8G. CONFLICTING AGREEMENTS AND OTHER MATTERS. Neither the Company nor 
any of its Restricted Subsidiaries is a party to any contract or agreement or 
subject to any charter or other corporate restriction which materially and 
adversely affects its business, property or assets, condition (financial or 
otherwise) or operations. Neither the execution nor delivery of this 
Agreement or the Notes, nor the offering, issuance and sale of the Notes, nor 
fulfillment of nor compliance with the terms and provisions hereof and of the 
Notes will conflict with, or result in a breach of the terms, conditions or 
provisions of, or constitute a default under, or result in any violation of, 
or result in the creation of any Lien upon any of the properties or assets of 
the Company or any of its Restricted Subsidiaries pursuant to, the charter or 
by-laws of the Company or any of its Restricted Subsidiaries, any award of 
any arbitrator or any agreement (including any agreement with stockholders), 
instrument, order, judgment, decree, statute, law, rule or regulation to 
which the Company or any of its Restricted Subsidiaries is subject. Neither 
the Company nor any of its Restricted Subsidiaries is a party to, or 
otherwise subject to any provision contained in, any instrument evidencing 
Debt of the Company or such Restricted Subsidiary, any agreement relating 
thereto or any other contract or agreement (including its charter) which 
limits the amount of, or otherwise imposes restrictions on the incurring of, 
Debt of the Company of the type to be evidenced by the Notes except as set 
forth in the agreements listed in SCHEDULE 8G attached hereto. The Company is 
not party to any agreement evidencing or pertaining to Debt of the Company 
which includes any operational or financial covenant which is more favorable 
to a lender or other beneficiary than those set forth in paragraph 6 hereof. 
For purposes of the preceding sentence, no effect shall be given to paragraph 
5F hereof.

     8H. OFFERING OF NOTES. Neither the Company nor any agent acting on its 
behalf has, directly or indirectly, offered the Notes or any similar security 
of the Company for sale to, or solicited any offers to buy the Notes or any 
similar security of the Company from, or otherwise approached or negotiated 
with respect thereto with, any Person other than institutional investors, and 
neither the Company nor any agent acting on its behalf has taken or will take 
any action which would subject the issuance or sale of the Notes to the 
provisions of Section 5 of the Securities Act or to the provisions of any 
securities or Blue Sky law of any applicable jurisdiction.

     8I. USE OF PROCEEDS. None of the proceeds of the sale of any Notes will 
be used, directly or indirectly, for the purpose, whether immediate, 
incidental or ultimate, of purchasing or carrying any "margin stock" as defined
in Regulation G (12 CFR Part 207) of the Board of Governors of the Federal 
Reserve System (herein called "MARGIN STOCK") or for the purpose of 
maintaining, reducing or retiring any indebtedness which was originally 
incurred to purchase or carry any stock that is then currently a margin stock 
or for any other purpose which might constitute the purchase of such Notes a 
"purpose credit" within the meaning of such Regulation G, unless the Company 
shall have delivered to the Purchaser

                                      25
<PAGE>

which is purchasing such Notes, on the Closing Day for such Notes, an opinion 
of counsel satisfactory to such Purchaser stating that the purchase of such 
Notes does not constitute a violation of such Regulation G. Neither the 
Company nor any agent acting on its behalf has taken or will take any action 
which might cause this Agreement or the Notes to violate Regulation G. 
Regulation T or any other regulation of the Board of Governors of the Federal 
Reserve System or to violate the Exchange Act, in each case as in effect now 
or as the same may hereafter be in effect.

     8J. ERISA. No accumulated funding deficiency (as defined in section 302 
of ERISA and section 412 of the Code), whether or not waived, exists with 
respect to any Plan (other than a Multiemployer Plan). No liability to the 
Pension Benefit Guaranty Corporation has been or is expected by the Company 
or any ERISA Affiliate to be incurred with respect to any Plan (other than a 
Multiemployer Plan) by the Company, any Subsidiary or any ERISA Affiliate 
which is or would be materially adverse to the business, property or assets, 
condition (financial or otherwise) or operations of the Company and its 
Restricted Subsidiaries taken as a whole. Neither the Company, any Subsidiary 
nor any ERISA Affiliate has incurred or presently expects to incur any 
withdrawal liability under Title IV of ERISA with respect to any 
Multiemployer Plan which is or would be materially adverse to the business, 
property or assets, condition (financial or otherwise) or operations of the 
Company and its Restricted Subsidiaries taken as a whole. The execution and 
delivery of this Agreement and the issuance and sale of the Notes will be 
exempt from or will not involve any transaction which is subject to the 
prohibitions of section 406 of ERISA and will not involve any transaction in 
connection with which a penalty could be imposed under section 502(i) of 
ERISA or a tax could be imposed pursuant to section 4975 of the Code. The 
representation by the Company in the next preceding sentence is made in 
reliance upon and subject to the accuracy of the representation of each 
Purchaser in paragraph 9B as to the source of funds to be used by it to 
purchase any Notes.

     8K. GOVERNMENTAL CONSENT. Neither the nature of the Company or of any 
Restricted Subsidiary, nor any of their respective businesses or properties, 
nor any relationship between the Company or any Restricted Subsidiary and any 
other Person, nor any circumstance in connection with the offering, issuance, 
sale or delivery of the Notes is such as to require any authorization, 
consent, approval, exemption or any action by or notice to or filing with any 
court or administrative or governmental body (other than routine filings 
after the Closing Day for any Notes with the Securities and Exchange 
Commission and/or state Blue Sky authorities) in connection with the 
execution and delivery of this Agreement, the offering, issuance, sale or 
delivery of the Notes or fulfillment of or compliance with the terms and 
provisions hereof or of the Notes.

     8L. ENVIRONMENTAL COMPLIANCE. The Company and its Subsidiaries and all 
of their respective properties and facilities have complied at all times and 
in all respects with all foreign, federal, state, local and regional 
statutes, laws, ordinances and judicial or administrative orders, judgments, 
rulings and regulations relating to protection of the environment EXCEPT, in 
any such case, where failure to comply would not result in a material

                                      26

<PAGE>

adverse effect on the business, condition (financial or otherwise) or 
operations of the Company and its Restricted Subsidiaries taken as a whole.

     8M. DISCLOSURE. Neither this Agreement nor any other document, 
certificate or statement furnished to any Purchaser by or on behalf of the 
Company in connection herewith contains any untrue statement of a material 
fact or omits to state a material fact necessary in order to make the 
statements contained herein and therein not misleading. There is no fact 
peculiar to the Company or any of its Subsidiaries which materially adversely 
affects or in the future may (so far as the Company can now foresee) 
materially adversely affect the business, property or assets, condition 
(financial or otherwise) or operations of the Company or any of its 
Restricted Subsidiaries and which has not been set forth in this Agreement.

     8N. HOSTILE TENDER OFFERS. None of the proceeds of the sale of any Notes 
will be used to finance a Hostile Tender Offer.

     80. RULE 144A. The Notes are not of the same class as securities of the 
Company, if any, listed on a national securities exchange registered under 
Section 6 of the Exchange Act or quoted in a U.S. automated inter-dealer 
quotation system.

     8P. FOREIGN ENEMIES AND REGULATIONS. Neither the issue and sale of the 
Notes by the Company, its use of the proceeds thereof nor any of the 
transactions contemplated by this Agreement will violate (i) any regulations 
promulgated or administered by the Office of Foreign Assets Control, United 
States Department of the Treasury, including, without limitation, the Foreign 
Assets Control Regulations, the Transaction Control Regulations, the Cuban 
Assets Control Regulations, the Foreign Funds Control Regulations, the 
Iranian Assets Control Regulations, the Nicaraguan Trade Control Regulations, 
the South African Transaction Regulations, the Iranian Transactions 
Regulations, the Iraqi Sanctions Regulations, the Soviet Gold Coin 
Regulations, the Panamanian Transaction Regulations or the Libyan Sanctions 
Regulations of the United States Treasury Department, 31 C.F.R., Subtitle B, 
Chapter V, as amended, (ii) the Trading with the Enemy Act, as amended, (iii) 
Executive Orders 8389, 9095, 9193, 12543 (Libya), 12544 (Libya), 12722 (Iraq) 
or 12724 (Iraq), 12775 (Haiti) or 12779 (Haiti), as amended, of the President 
of the United States, (iv) the Comprehensive Anti-Apartheid Act of 1986 or 
(v) any rule, regulation or executive order issued or promulgated pursuant to 
the laws or regulations described in the foregoing clauses (i) through (iv).

     9. REPRESENTATIONS OF THE PURCHASERS.

     Each Purchaser represents as follows:

     9A. NATURE OF PURCHASE. Such Purchaser is not acquiring the Notes 
purchased by it hereunder with a view to or for sale in connection with any 
distribution thereof within the meaning of the Securities Act, provided that 
the disposition of such Purchaser's property shall at all times be and remain 
within its control.

                                      27

<PAGE>

     9B. SOURCE OF FUNDS. No part of the funds used by such Purchaser to pay 
the purchase price of the Notes purchased by such Purchaser hereunder 
constitutes assets allocated to any separate account maintained by such 
Purchaser in which any employee benefit plan, other than employee benefit 
plans identified on a list which has been furnished by such Purchaser to the 
Company, participates to the extent of 10% or more. For the purpose of this 
paragraph 9B, the terms "SEPARATE ACCOUNT" and "EMPLOYEE BENEFIT PLAN" shall 
have the respective meanings specified in section 3 of ERISA.

     10. DEFINITIONS; ACCOUNTING MATTERS. For the purpose of this Agreement, 
the terms defined in paragraphs 10A and 10B (or within the text of any other 
paragraph) shall have the respective meanings specified therein and all 
accounting matters shall be subject to determination as provided in paragraph 
10C.

     10A. YIELD-MAINTENANCE TERMS.

     "CALLED PRINCIPAL" shall mean, with respect to any Note, the principal 
of such Note that is to be prepaid pursuant to paragraph 4B or is declared to 
be immediately due and payable pursuant to paragraph 7A, as the context 
requires.

     "DISCOUNTED VALUE" shall mean, with respect to the Called Principal of 
any Note, the amount obtained by discounting all Remaining Scheduled Payments 
with respect to such Called Principal from their respective scheduled due 
dates to the Settlement Date with respect to such Called Principal, in 
accordance with accepted financial practice and at a discount factor (as 
converted to reflect the periodic basis on which interest on such Note is 
payable, if payable other than on a semi-annual basis) equal to the 
Reinvestment Yield with respect to such Called Principal.

     "REINVESTMENT YIELD" shall mean, with respect to the Called Principal of 
any Note, the yield to maturity implied by (i) the yields reported, as of 
10:00 A.M. (New York City local time) on the Business Day next preceding the 
Settlement Date with respect to such Called Principal, on the display 
designated as "Page 678" on the Telerate Service (or such other display as may 
replace page 678 on the Telerate Service) for actively traded U.S. Treasury 
securities having a maturity equal to the Remaining Average Life of such 
Called Principal as of such Settlement Date, or if such yields shall not be 
reported as of such time or the yields reported as of such time shall not be 
ascertainable, (ii) the Treasury Constant Maturity Series yields reported, 
for the latest day for which such yields shall have been so reported as of 
the Business Day next preceding the Settlement Date with respect to such 
Called Principal, in Federal Reserve Statistical Release H.15 (519) (or any 
comparable successor publication) for actively traded U.S. Treasury 
securities having a constant maturity equal to the Remaining Average Life of 
such Called Principal as of such Settlement Date. Such implied yield shall be 
determined, if necessary, by (a) converting U.S. Treasury bill quotations to 
bond-equivalent yields in accordance with accepted financial practice and (b) 
interpolating linearly between yields reported for various maturities.

                                      28
<PAGE>

    "REMAINING AVERAGE LIFE" shall mean, with respect to the Called 
Principal of any Note, the number of years (calculated to the nearest 
one-twelfth year) obtained by dividing (i) such Called Principal into (ii) 
the sum of the products obtained by multiplying (a) each Remaining Scheduled 
Payment of such Called Principal (but not of interest thereon) by (b) the 
number of years (calculated to the nearest one-twelfth year) which will 
elapse between the Settlement Date with respect to such Called Principal and 
the scheduled due date of such Remaining Scheduled Payment.

    "REMAINING SCHEDULED PAYMENTS" shall mean, with respect to the Called 
Principal of any Note, all payments of such Called Principal and interest 
thereon that would be due on or after the Settlement Date with respect to 
such Called Principal if no payment of such Called Principal were made prior 
to its scheduled due date.

    "SETTLEMENT DATE" shall mean, with respect to the Called Principal of any 
Note, the date on which such Called Principal is to be prepaid pursuant to 
paragraph 4B or is declared to be immediately due and payable pursuant to 
paragraph 7A, as the context requires.

    "YIELD-MAINTENANCE AMOUNT" shall mean, with respect to any Note, an 
amount equal to the excess, if any, of the Discounted Value of the Called 
Principal of such Note over the sum of (i) such Called Principal plus (ii) 
interest accrued thereon as of (including interest due on) the Settlement 
Date with respect to such Called Principal. The Yield-Maintenance Amount 
shall in no event be less than zero.

    10B. OTHER TERMS.

    "ACCEPTANCE" shall have the meaning specified in paragraph 2E.

    "ACCEPTANCE DAY" shall have the meaning specified in paragraph 2E.

    "ACCEPTANCE WINDOW" shall have the meaning specified in paragraph 2E.

    "ACCEPTED NOTE" shall have the meaning specified in paragraph 2E.

    "AFFILIATE" shall mean (i) any Responsible Officer or member of the Board 
of Directors of the Company, (ii) any holder of at least 10% of the total 
combined voting power of all classes of Voting Stock (or the equivalent) of 
the Company or of any corporation or other entity which directly or 
indirectly controls the Company, (iii) the spouse, any sibling (by blood or 
adoption) or any descendant (by blood or adoption) of any individual referred 
to in clause (i) or (ii) above, or any spouse of any such sibling or 
descendant or any descendant of any such sibling, (iv) any trust in which any 
Person referred to in clause (i), (ii) or (iii) above has a substantial 
beneficial interest, (v) any corporation or other entity (a) of which the 
Company or any Person referred to in clause (i), (ii), (iii) or (iv) above 
holds at least 10% of the total combined economic interest of all classes of 
Common Stock (or the equivalent) or at least 10% of the total combined voting 
power of all classes of Voting Stock (or the equivalent) or (b) directly or 
indirectly controlled by any Person referred to in clause (i), (ii),

                                       29
<PAGE>

(iii) or (iv) above, and (vi) any Person directly or indirectly controlling, 
controlled by, or under direct or indirect common control with, the Company, 
PROVIDED that a Restricted Subsidiary shall not be an Affiliate. A Person 
shall be deemed to control a corporation or other entity if such Person 
possesses, directly or indirectly, the power to direct or cause the direction 
of the management and policies of such corporation or other entity, whether 
through the ownership of voting securities, by contract or otherwise.

    "AGGREGATE PERCENTAGE OF EARNINGS CAPACITY TRANSFERRED" shall mean, with 
respect to any eight consecutive fiscal quarter period, the sum of the 
Percentages of Earnings Capacity Transferred for each asset of the Company 
and its Restricted Subsidiaries that is Transferred during such period.

    "AGGREGATE PERCENTAGE OF TOTAL ASSETS TRANSFERRED" shall mean, with respect 
to any eight consecutive fiscal quarter period, the sum of the Percentages of 
Total Assets Transferred for each asset of the Company and its Restricted 
Subsidiaries that is Transferred during such period.

    "AUTHORIZED OFFICER" shall mean (i) in the case of the Company, its 
chief executive officer, its chief financial officer, any vice president of 
the Company designated as an "Authorized Officer" of the Company in the 
Information Schedule attached hereto or any vice president of the Company 
designated as an "Authorized Officer" of the Company for the purpose of this 
Agreement in an Officer's Certificate executed by the Company's chief 
executive officer or chief financial officer and delivered to Prudential, and 
(ii) in the case of Prudential, any officer of Prudential designated as its 
"Authorized Officer" in the Information Schedule or any officer of Prudential 
designated as its "Authorized Officer" for the purpose of this Agreement in a 
certificate executed by one of its Authorized Officers. Any action taken 
under this Agreement on behalf of the Company by any individual who on or 
after the date of this Agreement shall have been an Authorized Officer of the 
Company and whom Prudential in good faith believes to be an Authorized 
Officer of the Company at the time of such action shall be binding on the 
Company even though such individual shall have ceased to be an Authorized 
Officer of the Company, and any action taken under this Agreement on behalf 
of Prudential by any individual who on or after the date of this Agreement 
shall have been an Authorized Officer of Prudential and whom the Company in 
good faith believes to be an Authorized Officer of Prudential at the time of 
such action shall be binding on Prudential even though such individual shall 
have ceased to be an Authorized Officer of Prudential.

    "AVAILABLE FACILITY AMOUNT" shall have the meaning specified in 
paragraph 2A.

    "AVERAGE CONSOLIDATED NET INCOME" shall mean, as of any time of
determination thereof, the average Consolidated Net Income of the Company and
Restricted Subsidiaries for the three complete fiscal years of the Company then
most recently ended.

    "BANKRUPTCY LAW" shall have the meaning specified in clause (viii) of 
paragraph 7A.

                                       30
<PAGE>

    "BUSINESS DAY" shall mean any day other than (i) a Saturday or a Sunday, 
(ii) a day on which commercial banks in New York City are required or 
authorized to be closed and (iii) for purposes of paragraph 2C hereof only, a 
day on which The Prudential Insurance Company of America is not open for 
business.

    "CANCELLATION DATE" shall have the meaning specified in paragraph 2H(v).

    "CANCELLATION FEE" shall have the meaning specified in paragraph 2H(v).

    "CAPITALIZED LEASE OBLIGATION" shall mean any rental obligation which, 
under generally accepted accounting principles, is or will be required to be 
capitalized on the books of the Company or any Restricted Subsidiary, taken 
at the amount thereof accounted for as indebtedness (net of interest 
expenses) in accordance with such principles.

    "CLOSING DAY" shall mean, with respect to any Accepted Note, the Business 
Day specified for the closing of the purchase and sale of such Accepted Note 
in the Request for Purchase of such Accepted Note, PROVIDED that (i) if the 
Company and the Purchaser which is obligated to purchase such Accepted Note 
agree on an earlier Business Day for such closing, the "CLOSING DAY" for such 
Accepted Note shall be such earlier Business Day, and (ii) if the closing of 
the purchase and sale of such Accepted Note is rescheduled pursuant to 
paragraph 2G, the Closing Day for such Accepted Note, for all purposes of 
this Agreement except references to "original Closing Day" in paragraph 
2H(iv), shall mean the Rescheduled Closing Day with respect to such Accepted 
Note.

    "CODE" shall mean the Internal Revenue Code of 1986, as amended.

    "COMMON STOCK" shall mean, as applied to any corporation, shares of such 
corporation which shall not be entitled to preference or priority over any 
other shares of such corporation in respect of either the payment of 
dividends or the distribution of assets upon liquidation.

    "COMPUTATION PARAGRAPHS" shall have the meaning specified in paragraph 
5A(iv).

    "CONFIRMATION OF ACCEPTANCE" shall have the meaning specified in 
paragraph 2E.

    "CONSOLIDATED INTEREST EXPENSE" shall mean, as to any period, 
consolidated interest expense of the Company and Restricted Subsidiaries for 
such period, calculated to (i) include imputed interest on Capitalized Lease 
Obligations and (ii) exclude amortization of debt discount to the extent not 
actually paid in cash.

    "CONSOLIDATED NET INCOME" shall mean, as to any period, the net income of 
the Company and Restricted Subsidiaries on a consolidated basis; provided 
that for periods ended on or prior to June 30, 1994, there shall be excluded 
from the determination of such net income any non-recurring charges related 
to MEI Diversified, Inc.

                                       31
<PAGE>

    "CONSOLIDATED NET WORTH" shall mean, as of any time of determination 
thereof, (i) the shareholders' equity (or deficit) of the Company and its 
Restricted Subsidiaries, as the same would be shown on a consolidated balance 
sheet of the Company and its Restricted Subsidiaries, PLUS (ii) to the extent 
that (a) the convertible debenture of the Company issued to T. Rowe Price 
Strategic Partners II, L.P. remains outstanding and (b) the public market 
price of the Company's Common Stock is in excess of the conversion price set 
forth in such convertible debenture, the conversion price of such convertible 
debenture, MINUS (iii) the aggregate amount of Investments in Unrestricted 
Subsidiaries which are deemed not to be Investments for purposes of paragraph 
6C(3) as a result of clause (vii)(b) thereof.

    "CURRENT DEBT" shall mean, with respect to any Person, all Indebtedness 
of such Person for borrowed money which by its terms or by the terms of any 
instrument or agreement relating thereto matures on demand or within one year 
from the date of the creation thereof, PROVIDED that Indebtedness outstanding 
under a revolving credit or similar agreement which obligates the lender or 
lenders to extend credit over a period of more than one year shall constitute 
Current Debt and not Funded Debt.

    "DEBT" shall mean Current Debt and Funded Debt.

    "DELAYED DELIVERY FEE" shall have the meaning specified in paragraph 
2H(iv).

    "EBIT" shall mean, as to any period, Consolidated Net Income for such 
period PLUS (i) Consolidated Interest Expense for such period, PLUS or MINUS 
(as appropriate) (ii) any provision for income taxes for such period.

    "ERISA" shall mean the Employee Retirement Income Security Act of 1974, 
as amended.

    "ERISA AFFILIATE" shall mean any corporation which is a member of the 
same controlled group of corporations as the Company within the meaning of 
section 414(b) of the Code, or any trade or business which is under common 
control with the Company within the meaning of section 414(c) of the Code.

    "EVENT OF DEFAULT" shall mean any of the events specified in paragraph 
7A, provided that there has been satisfied any requirement in connection with 
such event for the giving of notice, or the lapse of time, or the happening 
of any further condition, event or act, and "DEFAULT" shall mean any of such 
events, whether or not any such requirement has been satisfied.

    "EXCHANGE ACT" shall mean the Securities Exchange Act of 1934, as amended.

    "FACILITY" shall have the meaning specified in paragraph 2A.

    "FACILITY FEE" shall have the meaning specified in paragraph 2H(ii).

                                       32
<PAGE>

    "FUNDED DEBT" shall mean with respect to any Person, all Indebtedness of 
such Person which by it terms or by the terms of any instrument or agreement 
relating thereto matures, or which is otherwise payable or unpaid, more than 
one year from, or is directly or indirectly renewable or extendible at the 
option of the debtor to a date more than one year from, the date of the 
creation thereof, PROVIDED that Indebtedness outstanding under a revolving 
credit or similar agreement which obligates the lender or lenders to extend 
credit over a period of more than one year shall constitute Current Debt and 
not Funded Debt.

    "GENERAL INTANGIBLES" shall mean all choses in action, causes of action 
and all other intangible property of the Company and its Restricted 
Subsidiaries of every kind and nature now owned or hereafter acquired, 
including, without limitation, corporate and other business records, deposit 
accounts, inventions, designs, patents, patent and trademark registrations 
and applications, trademarks, trade names, trade secrets, goodwill, 
copyrights registrations, licenses, franchises, deferred tax benefits, tax 
refund claims, prepaid expenses, computer programs not included in Capital, 
Property and Equipment on the annual audited consolidated financial 
statements of the Company and its Restricted Subsidiaries, covenants not to 
compete, customer lists and mailing lists, contract rights, indemnification 
rights, and any letters of credit, guarantee claims, security interests or 
other security held by or granted to the Company or its Restricted 
Subsidiaries.

    "GUARANTEE" shall mean, with respect to any Person, any direct or 
indirect liability, contingent or otherwise, of such Person with respect to 
any indebtedness, lease, dividend or other obligation of another, including, 
without limitation, any such obligation directly or indirectly guaranteed, 
endorsed (otherwise than for collection or deposit in the ordinary course of 
business) or discounted or sold with recourse by such Person, or in respect 
of which such Person is otherwise directly or indirectly liable, including, 
without limitation, any such obligation in effect guaranteed by such Person 
through any agreement (contingent or otherwise) to purchase, repurchase or 
otherwise acquire such obligation or any security therefor, or to provide 
funds for the payment or discharge of such obligation (whether in the form of 
loans, advances, stock purchases, capital contributions or otherwise), or to 
maintain the solvency or any balance sheet or other financial condition of 
the obliger of such obligation, or to make payment for any products, 
materials or supplies or for any transportation or service, regardless of the 
non-delivery or non-furnishing thereof, in any such case if the purpose or 
intent of such agreement is to provide assurance that such obligation will be 
paid or discharged, or that any agreements relating thereto will be complied 
with, or that the holders of such obligation will be protected against loss 
in respect thereof. The amount of any Guarantee shall be equal to the 
outstanding principal amount of the obligation guaranteed or such lesser 
amount to which the maximum exposure of the guarantor shall have been 
specifically limited.

    "HEDGE TREASURY NOTE(S)" shall mean, with respect to any Accepted Note, the
United States Treasury Note or Notes whose duration (as determined by
Prudential) most closely matches the duration of such Accepted Note.

                                       33
<PAGE>

    "HOSTILE TENDER OFFER" shall mean, with respect to the use of proceeds of 
any Note, any offer to purchase, or any purchase of, shares of capital stock 
of any corporation or equity interests in any other entity, or securities 
convertible into or representing the beneficial ownership of, or rights to 
acquire, any such shares or equity interests, if such shares, equity 
interests, securities or rights are of a class which is publicly traded on 
any securities exchange or in any over-the-counter market, other than 
purchases of such shares, equity interests, securities or rights representing 
less than 5% of the equity interests or beneficial ownership of such 
corporation or other entity for portfolio investment purposes, and such offer 
or purchase has not been duly approved by the board of directors of such 
corporation or the equivalent governing body of such other entity prior to 
the date on which the Company makes the Request for Purchase of such Note.

    "INCLUDING" shall mean, unless the context clearly requires otherwise, 
"including without limitation".

    "INDEBTEDNESS" shall mean, with respect to any Person, without 
duplication, (i) all items (excluding items of (a) contingency reserves, 
(b) reserves for deferred income taxes, (c) deferred compensation to the 
extent that such deferred compensation items are fully funded by life 
insurance policies, (d) deferred rent, (e) post-retirement benefit 
liabilities determined in accordance with Financial Accounting Standards 
Board Statement No. 106 and (f) current liabilities for trade payables, tax 
and payroll obligations) which in accordance with generally accepted 
accounting principles would be included in determining total liabilities as 
shown on the liability side of a balance sheet of such Person as of the date 
on which Indebtedness is to be determined, (ii) all indebtedness secured by 
any Lien on any property or asset owned or held by such Person subject 
thereto, whether or not the indebtedness secured thereby shall have been 
assumed, and (iii) all indebtedness and other obligations of others with 
respect to which such Person has become liable by way of Guarantee.

    "INTEREST COVERAGE RATIO" shall mean, as to any period, the ratio of 
(i) EBIT for such period to (ii) Consolidated Interest Expense for such 
period.

    "ISSUANCE PERIOD" shall have the meaning specified in paragraph 2B.

    "LIEN" shall mean any mortgage, pledge, security interest, encumbrance, 
lien (statutory or otherwise) or charge of any kind (including any agreement 
to give any of the foregoing, any conditional sale or other title retention 
agreement, any lease in the nature thereof, and the filing of or agreement to 
give any financing statement under the Uniform Commercial Code of any 
jurisdiction) or any other type of preferential arrangement for the purpose, 
or having the effect, of protecting a creditor against loss or securing the 
payment or performance of an obligation.

    "MULTIEMPLOYER PLAN" shall mean any Plan which is a "multiemployer plan" 
(as such term is defined in section 4001(a)(3) of ERISA.

                                       34
<PAGE>

    "1991 AGREEMENT" shall mean the note agreement dated as of June 21, 1991 
pursuant to which the Company issued its 11.52% promissory notes due June 30, 
1998 in the original principal amount of $55,000,000.

    "NOTES" shall have the meaning specified in paragraph 1.

    "OFFICER'S CERTIFICATE" shall mean a certificate signed in the name of 
the Company by an Authorized Officer of the Company.

    "OFFSET SHARING AGREEMENT" shall mean the offset sharing agreement dated 
as of June 21, 1994, among Prudential, LaSalle National Bank, Bank Hapoalin 
and the other lenders named as parties thereto (as such agreement has been 
and may be amended from time to time) as well as any similar agreement which 
hereafter may be entered into by Prudential, other holders of the Notes and 
other lenders to the Company.

    "PBGC" shall mean the Pension Benefit Guaranty Corporation, or any 
successor or replacement entity thereto under ERISA.

    "PERCENTAGE(S) OF EARNINGS CAPACITY TRANSFERRED" shall mean, with respect 
to each asset Transferred pursuant to clause (iii) of paragraph 6C(6), the 
ratio (expressed as a percentage) of (i) Consolidated Net Income produced by, 
or attributable to, such asset during the four fiscal quarter period most 
recently ended prior to the effective date of such Transfer to (ii) Average 
Consolidated Net Income.

    "PERCENTAGE(S) OF TOTAL ASSETS TRANSFERRED" shall mean, with respect to 
each asset Transferred pursuant to clause (iii) of paragraph 6C(6), the ratio 
(expressed as a percentage) of (i) the greater of such asset's fair market 
value or net book value on the date of Transfer to (ii) the book value of the 
consolidated assets of the Company and Restricted Subsidiaries as of the last 
day of the fiscal quarter immediately preceding the day of Transfer.

    "PERSON" shall mean and include an individual, a partnership, a joint 
venture, a corporation, a trust, an unincorporated organization and a 
government or any department or agency thereof.

    "PLAN" shall mean any employee pension benefit plan (as such term is 
defined in section 3 of ERISA) which is or has been established or 
maintained, or to which contributions are or have been made, by the Company 
or any ERISA Affiliate.

    "PRIORITY DEBT" shall mean, as of any time of determination thereof, 
(i) Debt of any Restricted Subsidiary, other than Debt owed to the Company or a 
Wholly-Owned Restricted Subsidiary and (ii) Debt of the Company secured by 
any Lien.

    "PRUDENTIAL" shall mean The Prudential Insurance Company of America.

                                       35
<PAGE>

    "PRUDENTIAL AFFILIATE" shall mean any corporation or other entity all of 
the Voting Stock (or equivalent voting securities or interests) of which is 
owned by Prudential either directly or through Prudential Affiliates.

    "PURCHASERS" shall mean with respect to any Accepted Notes, Prudential 
and/or the Prudential Affiliate(s), which are purchasing such Accepted Notes.

    "REFUND EVENT" shall mean (i) a termination of the Facility resulting 
from Prudential's provision of a notice of termination as contemplated by 
clause (ii) of paragraph 2B or (ii) a termination of the Facility resulting 
from the Company's provision of a notice of termination as contemplated by 
clause (ii) of paragraph 2B, if such notice is provided by the Company within 
five Business Days following Prudential's failure to provide an interest rate 
quote (as contemplated by paragraph 2D), unless (a) the applicable Request 
for Purchase failed to conform in all respects with the requirements of 
paragraph 2C, (b) a Default or Event of Default existed at the time the 
applicable Request for Purchase was received or would have existed upon the 
issuance of the Notes described in the applicable Request for Purchase, (c) a 
market disrupting event described in paragraph 2F existed at any time during 
the five Business Day period following receipt of the applicable Request for 
Purchase, or (d) upon the issuance of the Notes described in the applicable 
Request for Purchase the Company's credit quality, as determined by 
Prudential, would have been below investment grade.

    "REFUNDABLE PORTION" shall mean, with respect to the Facility Fee, that 
portion thereof determined by multiplying the amount of such fee by a 
fraction, the denominator of which shall be 1,095 and the numerator of which 
shall be the difference between 1,095 and the number of days elapsed between 
the date of the Agreement and the date of the Refund Event.

    "REQUEST FOR PURCHASE" shall have the meaning specified in paragraph 2C.

    "REQUIRED HOLDER(S)" shall mean the holder or holders of at least 51% of
the aggregate principal amount of the Notes or of a Series of Notes, as the
context may require, from time to time outstanding.

    "RESCHEDULED CLOSING DAY" shall have the meaning specified in paragraph 
2G.

    "RESPONSIBLE OFFICER" shall mean the chief executive officer, chief 
operating officer, chief financial officer or chief accounting officer of the 
Company, general counsel of the Company or any other officer of the Company 
involved principally in its financial administration or its controllership 
function.

    "RESTRICTED SUBSIDIARY" shall mean any Subsidiary organized under the 
laws of any state of the United States of America, Puerto Rico, Canada, or 
any province of Canada, which conducts substantially all of its business in 
the United States of America, Puerto Rico or Canada, and at least 80% of the 
total combined voting power of all classes of Voting Stock

                                       36
<PAGE>

of which shall, at the time as of which any determination is being made, be 
owned by the Company either directly or through Restricted Subsidiaries, 
PROVIDED that no such Subsidiary shall be a Restricted Subsidiary unless (i) 
it is listed as a Restricted Subsidiary in Schedule 8A attached hereto or 
(ii) (a) the Board of Directors of the Company hereafter designates such 
Subsidiary a Restricted Subsidiary, (b) notice of such designation is given by
the Company to the holders of the Notes with the next succeeding delivery of 
financial statements pursuant to paragraph 5A, and (c) on the date of and 
immediately after giving effect to such designation, no Event of Default 
shall have occurred and be continuing.

    "SECURITIES ACT" shall mean the Securities Act of 1933, as amended.

    "SERIES" shall have the meaning specified in paragraph 1.

    "SIGNIFICANT HOLDER" shall mean (i) Prudential, so long as Prudential or 
any Prudential Affiliate shall hold (or be committed under this Agreement to 
purchase) any Note, or (ii) any other holder of at least 5% of the aggregate 
principal amount of the Notes of any Series from time to time outstanding.

    "SUBORDINATED DEBT" shall mean (i) that certain 7.25% promissory note of 
the Company due December 31, 1998 and (ii) that certain 7.25% convertible 
debenture of the Company due December 31, 1998, in each case originally 
issued to T. Rowe Price Strategic Partners II, L.P.

    "SUBSIDIARY" shall mean any corporation, association or other business 
entity which is required to be consolidated in the financial statements of 
the Company.

    "TANGIBLE NET WORTH" shall mean, as of any time of determination thereof, 
the net worth of the Company and its Restricted Subsidiaries determined on a 
consolidated basis in accordance with generally accepted accounting 
principles, plus the amount of the cash surrender value of life insurance 
policies maintained by the Company on the lives of executive officers plus 
the amount of Debt permitted by this Agreement which is subordinate in right 
of payment to the Notes minus the sum of (i) the amount of any General 
Intangibles, (ii) amounts due from Affiliates and (iii) the amount of 
investments in Unrestricted Subsidiaries.

    "TOTAL DEBT" shall mean, as of any time of determination thereof, the 
aggregate amount of (i) all Funded Debt of the Company and Restricted 
Subsidiaries, PLUS (ii) the average outstanding daily balance of all Current 
Debt of the Company and Restricted Subsidiaries during the twelve calendar 
month period most recently ended as of any time of determination, MINUS (iii) 
Debt of Restricted Subsidiaries owed to the Company or a Wholly-Owned 
Subsidiary, MINUS (iv) to the extent that (a) the convertible debenture of 
the Company originally issued December 31, 1992, to T. Rowe Price Strategic 
Partners II, L.P. remains outstanding and (b) the public market price of the 
Company's Common Stock is in excess of the conversion price set forth in such 
convertible debenture, the conversion price of such convertible debenture.

                                       37
<PAGE>

    "TRANSFER" shall mean, with respect to any item, the sale, exchange, 
conveyance, lease, transfer or other disposition of such item.

    "TRANSFEREE" shall mean any direct or indirect transferee of all or any 
part of any Note purchased by any Purchaser under this Agreement.

    "UNRESTRICTED SUBSIDIARY" shall mean any Subsidiary other than a 
Restricted Subsidiary. No Subsidiary which is or becomes a Restricted 
Subsidiary shall at any time thereafter become or be an Unrestricted 
Subsidiary. Notwithstanding the foregoing, solely for the purposes of clause 
(iii) of paragraph 5A, Regis Mexico, S.A. shall not be deemed an Unrestricted 
Subsidiary unless and until either it contributes greater than 5% of the 
consolidated revenues of the Company and Subsidiaries for any fiscal year of 
the Company or its assets constitute greater than 5% of the consolidated 
assets of the Company and Subsidiaries as at the end of any fiscal year of 
the Company.

    "VOTING STOCK" shall mean, with respect to any corporation, any shares of 
stock of such corporation whose holders are entitled under ordinary 
circumstances to vote for the election of directors of such corporation 
(irrespective of whether at the time stock of any other class or classes 
shall have or might have voting power by reason of the happening of any 
contingency).

    "WHOLLY-OWNED RESTRICTED SUBSIDIARY" shall mean a Restricted Subsidiary 
all the outstanding shares (other than directors' qualifying shares, if 
required by law) of every class of stock of which are at the time owned by 
the Company or by one or more Wholly-Owned Restricted Subsidiaries.

    10C. ACCOUNTING PRINCIPLES, TERMS AND DETERMINATIONS. All references in 
this Agreement to "generally accepted accounting principles" shall be deemed to
refer to generally accepted accounting principles in effect in the United 
States at the time of application thereof. Unless otherwise specified herein, 
all accounting terms used herein shall be interpreted, all determinations 
with respect to accounting matters hereunder shall be made, and all unaudited 
financial statements and certificates and reports as to financial matters 
required to be furnished hereunder shall be prepared, in accordance with 
generally accepted accounting principles applied on a basis consistent with 
the most recent audited financial statements delivered pursuant to clause 
(ii) of paragraph 5A or, if no such statements have been so delivered, the 
most recent audited financial statements referred to in clause (i) of 
paragraph 8B.

    11. MISCELLANEOUS.

    11A. NOTE PAYMENTS. The Company agrees that, so long as any Purchaser 
shall hold any Note, it will make payments of principal of, interest on, and 
any Yield-Maintenance Amount payable with respect to, such Note, which comply 
with the terms of this Agreement, by wire transfer of immediately available 
funds for credit (not later than 12:00 noon, New York City local time, on the 
date due) to the account or accounts of such Purchaser specified

                                       38
<PAGE>

in the Purchaser Schedule specified in the Confirmation of Acceptance with 
respect to such Note or such other account or accounts in the United States 
as such Purchaser may from time to time designate in writing, notwithstanding 
any contrary provision herein or in any Note with respect to the place of 
payment. Each Purchaser agrees that, before disposing of any Note, it will 
make a notation thereon (or on a schedule attached thereto) of all principal 
payments previously made thereon and of the date to which interest thereon 
has been paid. The Company agrees to afford the benefits of this paragraph 
11A to any Transferee which shall have made the same agreement as the 
Purchasers have made in this paragraph 11A.

    11B. EXPENSES. The Company agrees, whether or not the transactions 
contemplated hereby shall be consummated, to pay, and save Prudential, each 
Purchaser and any Transferee harmless against liability for the payment of, 
all out-of-pocket expenses arising in connection with such transactions, 
including (i) all document production and duplication charges and the fees 
and expenses of any special counsel engaged by the Purchasers or any 
Transferee in connection with this Agreement, the transactions contemplated 
hereby and any subsequent proposed modification of, or proposed consent 
under, this Agreement, whether or not such proposed modification shall be 
effected or proposed consent granted, and (ii) the costs and expenses, 
including attorneys' fees, incurred by any Purchaser or any Transferee in 
enforcing (or determining whether or how to enforce) any rights under this 
Agreement or the Notes or in responding to any subpoena or other legal 
process or informal investigative demand issued in connection with this 
Agreement or the transactions contemplated hereby or by reason of any 
Purchaser's or any Transferee's having acquired any Note, including without 
limitation costs and expenses incurred in any bankruptcy case. The 
obligations of the Company under this paragraph 11B shall survive the 
transfer of any Note or portion thereof or interest therein by any Purchaser 
or any Transferee and the payment of any Note.

    11C. CONSENT TO AMENDMENTS. This Agreement may be amended, and the 
Company may take any action herein prohibited, or omit to perform any act 
herein required to be performed by it, if the Company shall obtain the 
written consent to such amendment, action or omission to act, of the Required 
Holder(s) of the Notes of each Series except that, (i) with the written 
consent of the holders of all Notes of a particular Series, and if an Event 
of Default shall have occurred and be continuing, of the holders of all Notes 
of all Series, at the time outstanding (and not without such written 
consents), the Notes of such Series may be amended or the provisions thereof 
waived to change the maturity thereof, to change or affect the principal 
thereof, or to change or affect the rate or time of payment of interest on or 
any Yield-Maintenance Amount payable with respect to the Notes of such 
Series, (ii) without the written consent of the holder or holders of all 
Notes at the time outstanding, no amendment to or waiver of the provisions of 
this Agreement shall change or affect the provisions of paragraph 7A or this 
paragraph 11C insofar as such provisions relate to proportions of the 
principal amount of the Notes of any Series, or the rights of any individual 
holder of Notes, required with respect to any declaration of Notes to be due 
and payable or with respect to any consent, amendment, waiver or declaration, 
(iii) with the written consent of Prudential (and not without the written 
consent of Prudential) the provisions of paragraph 2 may be amended or waived 
(except insofar as any such amendment or waiver would affect any rights or 
obligations with respect to the purchase and sale of Notes which shall have 
become Accepted

                                       39
<PAGE>

Notes prior to such amendment or waiver), and (iv) with the written consent 
of all of the Purchasers which shall have become obligated to purchase 
Accepted Notes of any Series (and not without the written consent of all such 
Purchasers), any of the provisions of paragraphs 2 and 3 may be amended or 
waived insofar as such amendment or waiver would affect only rights or 
obligations with respect to the purchase and sale of the Accepted Notes of 
such Series or the terms and provisions of such Accepted Notes. Each holder 
of any Note at the time or thereafter outstanding shall be bound by any 
consent authorized by this paragraph 11C, whether or not such Note shall have 
been marked to indicate such consent, but any Notes issued thereafter may 
bear a notation referring to any such consent. No course of dealing between 
the Company and the holder of any Note nor any delay in exercising any rights 
hereunder or under any Note shall operate as a waiver of any rights of any 
holder of such Note. As used herein and in the Notes, the term "THIS 
AGREEMENT" and references thereto shall mean this Agreement as it may from 
time to time be amended or supplemented.

    11D. FORM, REGISTRATION, TRANSFER AND EXCHANGE OF NOTES; LOST NOTES. The 
Notes are issuable as registered notes without coupons in denominations of at 
least $1,000,000, except as may be necessary to reflect any principal amount 
not evenly divisible by $1,000,000. The Company shall keep at its principal 
office a register in which the Company shall provide for the registration of 
Notes and of transfers of Notes. Upon surrender for registration of transfer 
of any Note at the principal office of the Company, the Company shall, at its 
expense, execute and deliver one or more new Notes of like tenor and of a 
like aggregate principal amount, registered in the name of such transferee or 
transferees. At the option of the holder of any Note, such Note may be 
exchanged for other Notes of like tenor and of any authorized denominations, 
of a like aggregate principal amount, upon surrender of the Note to be 
exchanged at the principal office of the Company. Whenever any Notes are so 
surrendered for exchange, the Company shall, at its expense, execute and 
deliver the Notes which the holder making the exchange is entitled to 
receive. Each installment of principal payable on each installment date upon 
each new Note issued upon any such transfer or exchange shall be in the same 
proportion to the unpaid principal amount of such new Note as the installment 
of principal payable on such date on the Note surrendered for registration of 
transfer or exchange bore to the unpaid principal amount of such Note. No 
reference need be made in any such new Note to any installment or 
installments of principal previously due and paid upon the Note surrendered 
for registration of transfer or exchange. Every Note surrendered for 
registration of transfer or exchange shall be duly endorsed, or be 
accompanied by a written instrument of transfer duly executed, by the holder 
of such Note or such holder's attorney duly authorized in writing. Any Note 
or Notes issued in exchange for any Note or upon transfer thereof shall carry 
the rights to unpaid interest and interest to accrue which were carried by 
the Note so exchanged or transferred, so that neither gain nor loss of 
interest shall result from any such transfer or exchange. Upon receipt of 
written notice from the holder of any Note of the loss, theft, destruction or 
mutilation of such Note and, in the case of any such loss, theft or 
destruction, upon receipt of such holder's unsecured indemnity agreement, or 
in the case of any such mutilation upon surrender and cancellation of such 
Note, the Company will make and deliver a new Note, of like tenor, in lieu of 
the lost, stolen, destroyed or mutilated Note.

                                       40
<PAGE>

    11E. PERSONS DEEMED OWNERS; PARTICIPATIONS. Prior to due presentment for 
registration of transfer, the Company may treat the Person in whose name any 
Note is registered as the owner and holder of such Note for the purpose of 
receiving payment of principal of and interest on, and any Yield-Maintenance 
Amount payable with respect to, such Note and for all other purposes 
whatsoever, whether or not such Note shall be overdue, and the Company shall 
not be affected by notice to the contrary. Subject to the preceding sentence, 
the holder of any Note may from time to time grant participations in all or 
any part of such Note to any Person on such terms and conditions as may be 
determined by such holder in its sole and absolute discretion.

    11F. SURVIVAL OF REPRESENTATIONS AND WARRANTIES; ENTIRE AGREEMENT. All 
representations and warranties contained herein or made in writing by or on 
behalf of the Company in connection herewith shall survive the execution and 
delivery of this Agreement and the Notes, the transfer by any Purchaser of 
any Note or portion thereof or interest therein and the payment of any Note, 
and may be relied upon by any Transferee, regardless of any investigation 
made at any time by or on behalf of any Purchaser or any Transferee. Subject 
to the preceding sentence, this Agreement and the Notes embody the entire 
agreement and understanding between the parties hereto with respect to the 
subject matter hereof and supersede all prior agreements and understandings 
relating to such subject matter.

    11G. SUCCESSORS AND ASSIGNS. All covenants and other agreements in this 
Agreement contained by or on behalf of any of the parties hereto shall bind 
and inure to the benefit of the respective successors and assigns of the 
parties hereto (including, without limitation, any Transferee) whether so 
expressed or not.

    11H. INDEPENDENCE OF COVENANTS. All covenants hereunder shall be given 
independent effect so that if a particular action or condition is prohibited 
by any one of such covenants, the fact that it would be permitted by an 
exception to, or otherwise be in compliance within the limitations of, 
another covenant shall not (i) avoid the occurrence of an Event of Default or 
Default if such action is taken or such condition exists or (ii) in any way 
prejudice an attempt by a holder or the holders of the Notes to prohibit 
(through equitable action or otherwise) the taking of any action by the 
Company or a Restricted Subsidiary which would result in an Event of Default 
or Default.

    11I. NOTICES. All written communications provided for hereunder (other 
than communications provided for under paragraph 2) shall be sent by first 
class mail or nationwide overnight delivery service (with charges prepaid) 
and (i) if to any Purchaser, addressed as specified for such communications 
in the Purchaser Schedule attached to the applicable Confirmation of 
Acceptance or at such other address as any such Purchaser shall have 
specified to the Company in writing, (ii) if to any other holder of any Note, 
addressed to it at such address as it shall have specified in writing to the 
Company or, if any such holder shall not have so specified an address, then 
addressed to such holder in care of the last holder of such Note which shall 
have so specified an address to the Company and (iii) if to the Company, 
addressed to it at 7201 Metro Boulevard, Minneapolis, Minnesota 55439, 
Attention: Chief Financial Officer, PROVIDED, HOWEVER, that any such 
communication to the

                                       41
<PAGE>

Company may also, at the option of the Person sending such communication, be 
delivered by any other means either to the Company at its address specified 
above or to any Authorized Officer of the Company. Any communication pursuant 
to paragraph 2 shall be made by the method specified for such communication 
in paragraph 2, and shall be effective to create any rights or obligations 
under this Agreement only if, in the case of a telephone communication, an 
Authorized Officer of the party conveying the information and of the party 
receiving the information are parties to the telephone call, and in the case 
of a telecopier communication, the communication is signed by an Authorized 
Officer of the party conveying the information, addressed to the attention of 
an Authorized Officer of the party receiving the information, and in fact 
received at the telecopier terminal the number of which is listed for the 
party receiving the communication in the Information Schedule or at such 
other telecopier terminal as the party receiving the information shall have 
specified in writing to the party sending such information.

    11J. PAYMENTS DUE ON NON-BUSINESS DAYS. Anything in this Agreement or the 
Notes to the contrary notwithstanding, any payment of principal of or 
interest on, or Yield-Maintenance Amount payable with respect to, any Note 
that is due on a date other than a Business Day shall be made on the next 
succeeding Business Day. If the date for any payment is extended to the next 
succeeding Business Day by reason of the preceding sentence, the period of 
such extension shall be included in the computation of the interest payable 
on such Business Day.

    11K. SEVERABILITY. Any provision of this Agreement which is prohibited or 
unenforceable in any jurisdiction shall, as to such jurisdiction, be 
ineffective to the extent of such prohibition or unenforceability without 
invalidating the remaining provisions hereof, and any such prohibition or 
unenforceability in any jurisdiction shall not invalidate or render 
unenforceable such provision in any other jurisdiction.

    11L. DESCRIPTIVE HEADINGS. The descriptive headings of the several 
paragraphs of this Agreement are inserted for convenience only and do not 
constitute a part of this Agreement.

    11M. SATISFACTION REQUIREMENT. If any agreement, certificate or other 
writing, or any action taken or to be taken, is by the terms of this 
Agreement required to be satisfactory to any Purchaser, to any holder of 
Notes or to the Required Holder(s), the determination of such satisfaction 
shall be made by such Purchaser, such holder or the Required Holder(s), as 
the case may be, in the sole and exclusive judgment (exercised in good faith) 
of the Person or Persons making such determination.

    11N. GOVERNING LAW. THIS AGREEMENT SHALL BE CONSTRUED AND ENFORCED IN 
ACCORDANCE WITH, AND THE RIGHTS OF THE PARTIES SHALL BE GOVERNED BY, THE 
INTERNAL LAW OF THE STATE OF ILLINOIS.

    11O. SEVERALTY OF OBLIGATIONS. The sales of Notes to the Purchasers are 
to be several sales, and the obligations of Prudential and the Purchasers 
under this Agreement are
                                       42
<PAGE>

several obligations. No failure by Prudential or any Purchaser to perform its 
obligations under this Agreement shall relieve any other Purchaser or the 
Company of any of its obligations hereunder, and neither Prudential nor any 
Purchaser shall be responsible for the obligations of, or any action taken or 
omitted by, any other such Person hereunder.

    11P. COUNTERPARTS. This Agreement may be executed in any number of 
counterparts, each of which shall be an original, but all of which together 
shall constitute one instrument.

    11Q. BINDING AGREEMENT. When this Agreement is executed and delivered by 
the Company and Prudential, it shall become a binding agreement between the 
Company and Prudential. This Agreement shall also inure to the benefit of 
each Purchaser which shall have executed and delivered a Confirmation of 
Acceptance, and each such Purchaser shall be bound by this Agreement to the 
extent provided in such Confirmation of Acceptance.

                                       Very truly yours,

                                       REGIS CORPORATION

                                       By: /s/ Paul D. Finkelstein
                                           ------------------------------
                                       Name:  PAUL D. FINKELSTEIN
                                       Title: PRESIDENT


The foregoing Agreement is 
hereby accepted as of the 
date first above written.

THE PRUDENTIAL INSURANCE COMPANY
 OF AMERICA

By: /s/ P. Scott [ILLEGIBLE]
    ------------------------------
    Vice President

                                       43
<PAGE>

                                INFORMATION SCHEDULE

                         AUTHORIZED OFFICERS FOR PRUDENTIAL

    Allen A. Weaver                              P. Scott von Fischer
    Managing Director                            Senior Vice President
    Prudential Capital Group                     Prudential Capital Group
    Two Prudential Plaza                         Two Prudential Plaza
    Suite 5600                                   Suite 5600
    Chicago, Illinois 60601                      Chicago, Illinois 60601

    Telephone: (312) 540-4211                    Telephone: (312) 540-4225
    Facsimile: (312) 540-4222                    Facsimile: (312) 540-4222

    Mark A. Hoffmeister                          Leonard H. Lillard IV
    Senior Vice President                        Vice President
    Prudential Capital Group                     Prudential Capital Group
    Two Prudential Plaza                         Two Prudential Plaza
    Suite 5600                                   Suite 5600
    Chicago, Illinois 60601                      Chicago, Illinois 60601

    Telephone: (312) 540-4215                    Telephone: (312) 540-4216
    Facsimile: (312) 540-4222                    Facsimile: (312) 540-4222

    Jeffrey L. Dickson
    Vice President
    Prudential Capital Group
    Two Prudential Plaza
    Suite 5600
    Chicago, Illinois 60601

    Telephone: (312) 540-4214
    Facsimile: (312) 540-4222

                           AUTHORIZED OFFICERS FOR THE COMPANY

    Paul Finkelstein                             Randy Pearce
    Chief Operating Officer & President          Vice President, Finance
    Regis Corporation                            Regis Corporation
    7201 Metro Boulevard                         7201 Metro Boulevard
    Minneapolis, Minnesota 55439                 Minneapolis, Minnesota 55439

    Telephone: (612) 947-7911                    Telephone: (612) 947-7603
    Facsimile: (612) 947-7900                    Facsimile: (612) 947-7600

    Frank Evangelist
    Senior Vice President, Finance
    Regis Corporation
    7201 Metro Boulevard
    Minneapolis, Minnesota 55439

    Telephone: (612) 947-7699
    Facsimile: (612) 947-7600


<PAGE>

                                                               EXHIBIT A


                                 [FORM OF NOTE]

                                REGIS CORPORATION

                              SENIOR SERIES    NOTE
                                            --

No. 
    --
ORIGINAL PRINCIPAL AMOUNT: 
ORIGINAL ISSUE DATE: 
INTEREST RATE: 
INTEREST PAYMENT DATES: 
FINAL MATURITY DATE: 
PRINCIPAL PREPAYMENT DATES AND AMOUNTS:


    FOR VALUE RECEIVED, the undersigned, Regis Corporation (herein called the
"Company"), a corporation organized and existing under the laws of the State of
Minnesota, hereby promises to pay to            , or registered assigns, the 
principal sum of            DOLLARS [on the Final Maturity Date specified above]
[, payable on the Principal Prepayment Dates and in the amounts specified above,
and on the Final Maturity Date specified above in an amount equal to the unpaid 
balance of the principal hereof,] with interest (computed on the basis of a 
360-day year--30-day month) (a) on the unpaid balance thereof at the Interest 
Rate per annum specified above, payable on each Interest Payment Date specified 
above and on the Final Maturity Date specified above, commencing with the 
Interest Payment Date next succeeding the date hereof, until the principal 
hereof shall have become due and payable, and (b) on any overdue payment 
(including any overdue prepayment) of principal, any overdue payment of 
Yield-Maintenance Amount and any overdue payment of interest, payable on each 
Interest Payment Date as aforesaid (or, at the option of the registered holder 
hereof, on demand), at a rate per annum from time to time equal to the greater 
of (i) 2% over the Interest Rate specified above or (ii) 2% over the rate of 
interest publicly announced by Morgan Guaranty Trust Company of New York from 
time to time in New York City as its Prime Rate.

    Payments of principal, Yield-Maintenance Amount, if any, and interest are 
to be made at the main office of Morgan Guaranty Trust Company of New York in 
New York City or at such other place as the holder hereof shall designate to 
the Company in writing, in lawful money of the United States of America.

                                     A-1

<PAGE>


    This Note is one of a series of Senior Notes (herein called the "Notes") 
issued pursuant to a Private Shelf Agreement, dated as of July 25, 1995 
(herein called the "Agreement"), between the Company, on the one hand, and 
The Prudential Insurance Company of America and each Prudential Affiliate (as 
defined in the Agreement) which becomes party thereto, on the other hand, and 
is entitled to the benefits thereof.

    This Note is subject to optional prepayment, in whole or from time to 
time in part, on the terms specified in the Agreement.

    This Note is a registered Note and, as provided in the Agreement, upon 
surrender of this Note for registration of transfer, duly endorsed, or 
accompanied by a written instrument of transfer duly executed, by the 
registered holder hereof or such holder's attorney duly authorized in 
writing, a new Note for the then outstanding principal amount will be issued 
to, and registered in the name of, the transferee. Prior to due presentment 
for registration of transfer, the Company may treat the person in whose name 
this Note is registered as the owner hereof for the purpose of receiving 
payment and for all other purposes, and the Company shall not be affected by 
any notice to the contrary.

    In case an Event of Default shall occur and be continuing, the principal 
of this Note may be declared or otherwise become due and payable in the 
manner and with the effect provided in the Agreement.

    Capitalized terms used and not otherwise defined herein shall have the 
meanings (if any) provided in the Agreement.

    This Note is intended to be performed in the State of Illinois and shall 
be construed and enforced in accordance with the internal law of such State.



                                                 REGIS CORPORATION


                                                 By:
                                                    -----------------------
                                                 Title:
                                                       --------------------


                                     A-2

<PAGE>

                                                                     EXHIBIT B

                        [FORM OF REQUEST FOR PURCHASE]

                                REGIS CORPORATION

    Reference is made to the Private Shelf Agreement (the "Agreement"), dated 
as of July 25, 1995 between Regis Corporation (the "Company"), on the one hand,
and The Prudential Insurance Company of America ("Prudential") and each 
Prudential Affiliate which becomes party thereto, on the other hand. 
Capitalized terms used and not otherwise defined herein shall have the 
respective meanings specified in the Agreement.

    Pursuant to Paragraph 2C of the Agreement, the Company hereby makes the 
following Request for Purchase:

    1.   Aggregate principal amount of
         the Notes covered hereby
         (the "Notes")...................     $__________

    2.   Individual specifications of the Notes:

                                  Principal
                     Final        Prepayment     Interest
         Principal   Maturity     Dates and      Payment
         Amount(1)   Dater(2)     Amounts        Period
         ----------  ---------    -----------    ----------

                                                 Quarterly



    3.   Use of proceeds of the Notes:

    4.   Proposed day for the closing of the purchase and sale of the Notes:


- -----------------
   (1)   Minimum principal amount of $5,000,000.
   (2)   No less than five and no more than ten years from the date of original
         issuance.


                                      B-1
<PAGE>

    5.   The purchase price of the Notes is to be transferred to:

         Name, Address
         and ABA Routing        Number of
         Number of Bank         Account
         ---------------        ---------





    6.   The Company certifies (a) that the representations and warranties 
         contained in paragraph 8 of the Agreement are true on and as of the 
         date of this Request for Purchase except to the extent of changes 
         caused by the transactions contemplated in the Agreement and (b) 
         that there exists on the date of this Request for Purchase no Event 
         of Default or Default.

Dated:                                 REGIS CORPORATION



                                       By:
                                          ----------------------------
                                           Authorized Officer


                                      B-2

<PAGE>
                                                                      EXHIBIT C

                     [FORM OF CONFIRMATION OF ACCEPTANCE]

                              REGIS CORPORATION

    Reference is made to the Private Shelf Agreement (the "Agreement"), dated 
as of July 25, 1995 between Regis Corporation (the "Company"), on the one hand,
and The Prudential Insurance Company of America ("Prudential") and each 
Prudential Affiliate which becomes party thereto, on the other hand. All 
terms used herein that are defined in the Agreement have the respective 
meanings specified in the Agreement.

    Prudential or the Prudential Affiliate which is named below as a 
Purchaser of Notes hereby confirms the representations as to such Notes set 
forth in paragraph 9 of the Agreement, and agrees to be bound by the 
provisions of paragraphs 2E and 2G of the Agreement relating to the purchase 
and sale of such Notes and by the provisions of the penultimate sentence of 
paragraph 11A of the Agreement.

    Pursuant to paragraph 2E of the Agreement, an Acceptance with respect to 
the following Accepted Notes is hereby confirmed:

I.  Accepted Notes: Aggregate principal 
    amount $_____________

      (A)   (a) Name of Purchaser: 
            (b) Principal amount:
            (c) Final maturity date:
            (d) Principal prepayment dates and amounts:
            (e) Interest rate:
            (f) Interest payment period:
            (g) Payment and notice instructions: As set forth on attached 
                Purchaser Schedule

      (B)   (a) Name of Purchaser:
            (b) Principal amount:
            (c) Final maturity date:
            (d) Principal prepayment dates and amounts:
            (e) Interest rate:
            (f) Interest payment period:
            (g) Payment and notice instructions: As set forth on attached 
                Purchaser Schedule

    [(C), (D).. same information as above.]


                                      C-1
<PAGE>

11.  Closing Day:





Dated:                                              REGIS CORPORATION


                                                    By: 
                                                        ----------------------
                                                    Title:
                                                           -------------------


                                                    [THE PRUDENTIAL INSURANCE
                                                      COMPANY OF AMERICA]


                                                    By:
                                                        ----------------------
                                                        Vice President


                                                    [PRUDENTIAL AFFILIATE]


                                                    By:
                                                        ----------------------
                                                        Vice President














                                    C-2

<PAGE>

                                                                     EXHIBIT D


                     [FORM OF OPINION OF COMPANY'S COUNSEL]



                                                             [Date of Closing]

[Name(s) and address(es) of 
purchaser(s)]



Ladies and Gentlemen:

    We have acted as counsel for Regis Corporation (the "Company") in 
connection with the Private Shelf Agreement, dated as of July 25, 1995 (the 
"Agreement") between the Company, on the one hand, and The Prudential 
Insurance Company of America and each Prudential Affiliate which becomes a 
party thereto, on the other hand, pursuant to which the Company has issued to 
you today Senior Series __ Notes of the Company in the aggregate principal 
amount of $______ (the "Notes"). Capitalized terms used and not otherwise 
defined herein shall have the meanings provided in the Agreement. This letter 
is being delivered to you in satisfaction of the condition set forth in 
paragraph 3A(v) of the Agreement and with the understanding that you are 
purchasing the Notes in reliance on the opinions expressed herein.

    In this connection, we have examined such certificates of public 
officials, certificates of officers of the Company and copies certified to 
our satisfaction of corporate documents and records of the Company and of 
other papers, and have made such other investigations, as we have deemed 
relevant and necessary as a basis for our opinion hereinafter set forth. We 
have relied upon such certificates of public officials and of officers of the 
Company with respect to the accuracy of material factual matters contained 
therein which were not independently established. With respect to the opinion 
expressed in paragraph 3 below, we have also relied upon the representation 
made by [each of] you in paragraph 9A of the Agreement.

    Based on the foregoing, it is our opinion that:

    1. The Company is a corporation duly organized and validly existing in 
good standing under the laws of the State of Minnesota. Each Subsidiary is a 
corporation duly organized and validly existing in good standing under the 
laws of its jurisdiction of incorporation. The Company and its Restricted 
Subsidiaries have the corporate power to carry on its their respective 
businesses as now being conducted.






                                    D-1

<PAGE>

    2. The Agreement and the Notes have been duly authorized by all requisite 
corporate action and duly executed and delivered by authorized officers of 
the Company, and are valid obligations of the Company, legally binding upon 
and enforceable against the Company in accordance with their respective 
terms, except as such enforceability may be limited by (a) bankruptcy, 
insolvency, reorganization or other similar laws affecting the enforcement of 
creditors' rights generally and (b) general principles of equity (regardless 
of whether such enforceability is considered in a proceeding in equity or at 
law).

    3. It is not necessary in connection with the offering, issuance, sale 
and delivery of the Notes under the circumstances contemplated by the 
Agreement to register the Notes under the Securities Act or to qualify an 
indenture in respect of the Notes under the Trust Indenture Act of 1939, as 
amended.

    4. The extension, arranging and obtaining of the credit represented by 
the Notes do not result in any violation of regulation G, T or X of the Board 
of Governors of the Federal Reserve System.

    5. The execution and delivery of the Agreement and the Notes, the 
offering, issuance and sale of the Notes and fulfillment of and compliance 
with the respective provisions of the Agreement and the Notes do not conflict 
with, or result in a breach of the terms, conditions or provisions of, or 
constitute a default under, or result in any violation of, or result in the 
creation of any Lien upon any of the properties or assets of the Company or 
any of its Restricted Subsidiaries pursuant to, or require any authorization, 
consent, approval, exemption, or other action by or notice to or filing with 
any court, administrative or governmental body or other Person (other than 
routine filings after the date hereof with the Securities and Exchange 
Commission and/or state Blue Sky authorities) pursuant to, the charter or 
by-laws of the Company or any of its Restricted Subsidiaries, any applicable 
law (including any securities or Blue Sky law), statute, rule or regulation 
or (insofar as is known to us after having made due inquiry with respect 
thereto) any agreement (including, without limitation, any agreement listed 
in Schedule 8G to the Agreement), instrument, order, judgment or decree to 
which the Company or any of its Restricted Subsidiaries is a party or 
otherwise subject.

                                          Very truly yours,














                                    D-2
<PAGE>


                                     SCHEDULE 8A
                                  REGIS CORPORATION
                               SCHEDULE OF SUBSIDIARIES

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

    Regis Hairstylists, Ltd.                       Restricted         100%
    Trade Secret, Inc.                             Restricted         100%
    Wilson Salons, Inc.                            Restricted         100%
    Regis Europe, Ltd.                             Unrestricted       99%*
    Regis Mexico, S.A.                             Unrestricted       100%
    Regis South Africa (Proprietary) Limited       Unrestricted       100%
    Regis Hairstylists (Proprietary) Limited       Unrestricted       100%






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

* Borrower owns 9,998 shares of the 10,000 shares which are outstanding. The 
  two shares not controlled by Borrower are owned by two employees of Regis 
  Europe, Ltd.


<PAGE>

                                  SCHEDULE 8G

                     LISTING OF AGREEMENTS WHICH RESTRICT
                      THE ABILITY OF REGIS TO INCUR DEBT


    1.   11.52% Senior Note Agreement, dated June 21, 1991 (as amended)

    2.   Bank Credit Agreement, dated June 21, 1994 (as amended)

    3.   Note and Convertible Debenture Purchase Agreement with T. Rowe Price 
         Strategic Partners Fund II, L.P., dated December 31, 1992 (as amended)


<PAGE>

                               REGIS CORPORATION

                              SERIES D SENIOR NOTE

No. D-1
ORIGINAL PRINCIPAL AMOUNT: $5,000.000
ORIGINAL ISSUE DATE: December 13, 1996
INTEREST RATE: 7.16% per annum
INTEREST PAYMENT DATES: January 2, April 2, July 2 and October 2
FINAL MATURITY DATE: January 2, 2002

    FOR VALUE RECEIVED, the undersigned, Regis Corporation (herein called the 
"Company"), a corporation organized and existing under the laws of the State 
of Minnesota, hereby promises to pay to The Prudential Insurance Company of 
America, or registered assigns, the principal sum of FIVE MILLION DOLLARS on 
the Final Maturity Date specified above with interest (computed on the basis 
of a 360-day year--30-day month) (a) on the unpaid balance thereof at the 
Interest Rate per annum specified above, payable on each Interest Payment 
Date specified above and on the Final Maturity Date specified above, 
commencing April 2, 1997, until the principal hereof shall have become due 
and payable, and (b) on any overdue payment (including any overdue 
prepayment) of principal, any overdue payment of Yield-Maintenance Amount and 
any overdue payment of interest, payable on each Interest Payment Date as 
aforesaid (or, at the option of the registered holder hereof, on demand), at 
a rate per annum from time to time equal to the greater of (i) 2% over the 
Interest Rate specified above or (ii) 2% over the rate of interest publicly 
announced by Morgan Guaranty Trust Company of New York from time to time in 
New York City as its prime rate.

    Payments of principal, Yield-Maintenance Amount, if any, and interest are 
to be made at the main office of Bank of New York in New York City or at such 
other place as the holder hereof shall designate to the Company in writing, 
in lawful money of the United States of America.

    This Note is one of a series of Senior Notes (herein called the "Notes") 
issued pursuant to a Private Shelf Agreement, dated as of July 25. 1995 
(herein called the "Agreement"), between the Company, on the one hand, and 
The Prudential Insurance Company of America and each Prudential Affiliate (as 
defined in the Agreement) which becomes party thereto, on the other hand, and 
is entitled to the benefits thereof.

    This Note is subject to optional prepayment, in whole or from time to 
time in part, on the terms specified in the Agreement.

                                       1

<PAGE>

    This Note is a registered Note and, as provided in the Agreement, upon 
surrender of this Note for registration of transfer, duly endorsed, or 
accompanied by a written instrument of transfer duly executed, by the 
registered holder hereof or such holder's attorney duly authorized in 
writing, a new Note for the then outstanding principal amount will be issued 
to, and registered in the name of, the transferee. Prior to due presentment 
for registration of transfer, the Company may treat the person in whose name 
this Note is registered as the owner hereof for the purpose of receiving 
payment and for all other purposes, and the Company shall not be affected by 
any notice to the contrary.

    In case an Event of Default shall occur and be continuing, the principal 
of this Note may be declared or otherwise become due and payable in the 
manner and with the effect provided in the Agreement.

    Capitalized terms used and not otherwise defined herein shall have the 
meanings (if any) provided in the Agreement.

    This Note is intended to be performed in the State of Illinois and shall 
be construed and enforced in accordance with the internal law of such State.



                                       REGIS CORPORATION



                                       By: /s/ Frank Evangelist
                                          ---------------------------------
                                            Frank Evangelist
                                            Senior Vice President-Finance 
                                            and Secretary

                                       2

<PAGE>

                     SEVENTH AMENDMENT TO CREDIT AGREEMENT

    THIS SEVENTH AMENDMENT TO CREDIT AGREEMENT (this "Amendment") is entered 
into as of the 11th day of July, 1997, by and between REGIS CORPORATION, a 
Minnesota corporation ("Borrower"), and LASALLE NATIONAL BANK, a national 
banking association (the "Bank").

                              W I T N E S S E T H:

    WHEREAS, Bank, Bank Hapoalim B.M. and Borrower entered into that certain 
Credit Agreement dated as of June 21, 1994, as amended by that certain 
Amendment to Credit Agreement dated as of March 10, 1995, that certain Second 
Amendment to Credit Agreement dated as of July 20, 1995, and that certain 
Third Amendment to Credit Agreement dated as of March 19, 1996, and as 
further amended by that certain Fourth Amendment to Credit Agreement dated as 
of July 9, 1996, by and between Borrower and Bank (the entire interest of 
Bank Hapoalim B.M. in the Commitment, Loan and Note having been transferred 
and assigned to the Bank pursuant to that certain Assignment of Note, Credit 
Agreement and Other Documents and Materials dated as of June 30, 1996), that 
certain Fifth Amendment to Credit Agreement dated as of October 28, 1996, and 
that certain Sixth Amendment to Credit Agreement dated as of March 19, 1997 
(collectively, the "Original Credit Agreement"); and

    WHEREAS, Borrower desires to borrow additional funds from the Bank in 
connection with the construction of Borrower's Tennessee distribution center, 
and the Bank is willing to loan additional funds to Borrower in connection 
with the construction of Borrower's Tennessee distribution center; and

    WHEREAS, the parties hereto now desire to further amend the Original 
Credit Agreement pursuant to this Amendment;

    NOW, THEREFORE, for and in consideration of the premises and mutual 
agreements herein contained and for the purposes of setting forth the terms 
and conditions of this Amendment, the parties, intending to be bound, hereby 
agree as follows:

    1. INCORPORATION OF THE AGREEMENT. All capitalized terms which are not 
defined hereunder shall have the same meanings as set forth in the Original 
Credit Agreement, and the Original Credit Agreement, to the extent not 
inconsistent with this Amendment, is incorporated herein by this reference as 
though the same were set forth in its entirety. To the extent any terms and 
provisions of the Original Credit Agreement are inconsistent with the 
amendments set forth in PARAGRAPH 2 below, such terms and provisions shall be 
deemed superseded hereby. Except as specifically set forth herein, the 
Original Credit Agreement shall remain in full force and effect and its 
provisions shall be binding on the parties hereto.

    2. AMENDMENT OF THE ORIGINAL CREDIT AGREEMENT. The Original Credit
Agreement is hereby amended as follows:


<PAGE>

    (a) The definition of the terms "BASE RATE LOAN", "DEFAULT RATE", "EXCESS 
INTEREST", "LIBOR LOAN", "LOAN" or "LOANS", "MATURITY DATE", and 
"MAXIMUM RATE" in PARAGRAPH 1A are hereby amended and restated to read as 
follows:

         "BASE RATE LOAN" shall mean a Loan bearing interest as specified in 
PARAGRAPHS 3C(i) AND 4-2C(i).

         "DEFAULT RATE" shall have the meaning assigned to such term in 
PARAGRAPHS 3C(iii) AND 4-2C(iii) hereof.

         "EXCESS INTEREST" shall have the meaning assigned to such term in 
PARAGRAPHS 3K AND 4-2K hereof.

         "LIBOR LOAN" means a Loan bearing interest as specified in 
PARAGRAPHS 3C(ii) AND 4-2C(ii).

         "LOAN" or "LOANS" means and includes all Base Rate Loans and LIBOR 
Loans made under the Credit Commitment and under the Term Loan B, and also 
means and includes the Term Loan, unless the context in which such term is 
used shall otherwise require.

         "MATURITY DATE" means October 31, 1998 with respect to the Credit 
Commitment, July 1, 2000 with respect to the Term Loan, and December 31, 1998 
with respect to the Term Loan B.

         "MAXIMUM RATE" shall have the meaning assigned to such term in 
PARAGRAPHS 3K AND 4-2K hereof.

    (b) The definition of the terms "CASH EQUIVALENTS", "CREDIT 
AVAILABILITY", "LETTER OF CREDIT OBLIGATIONS", "LETTERS OF CREDIT", "LNB", 
"TERM LOAN B", and "TERM B NOTE" are hereby appended to PARAGRAPH 1A as 
follows:

        "CASH EQUIVALENTS" shall mean, at any time, any assets of Borrower 
which are readily convertible into money, including, without limitation, 
checks, and other negotiable instruments, deposits with any bank or financial 
institution (whether as demand deposits or time deposits, and whether or not 
evidenced by certificates of deposit), and readily marketable securities of 
any type.

         "CREDIT AVAILABILITY" shall mean the positive difference, if any, 
between (i) $25,000,000 and (ii) the sum of the aggregate principal amounts 
outstanding in respect of the Credit Commitment plus the outstanding Letter 
of Credit Obligations.

         "LETTER OF CREDIT OBLIGATIONS" shall mean all outstanding 
obligations incurred by LNB at the request of Borrower, whether direct or 
indirect, contingent or otherwise, due or not due, in connection with the 
issuance by LNB of Letters of Credit.

                                       2

<PAGE>

              (c) In the event that any Letter of Credit Obligation, whether
         or not then due and payable, shall for any reason be outstanding on
         the Credit Termination Date, Borrower will pay to LNB cash or Cash
         Equivalents in an amount equal to the outstanding Letter of Credit
         Obligations. Such funds or Cash Equivalents shall be held by LNB in a
         cash collateral account (the "Cash Collateral Account"). The Cash
         Collateral Account shall be in the name of LNB (as a cash collateral
         account), and shall be under the sole dominion and control of LNB and
         subject to the terms of this PARAGRAPH 3L. Borrower hereby pledges,
         and grants to LNB a security interest in, all such funds or Cash
         Equivalents held in the Cash Collateral Account from time to time and 
         all proceeds thereof, as security for the payment of all amounts due 
         in respect of the Letter of Credit Obligations, whether or not then 
         due.

              From time to time after funds are deposited in the Cash 
         Collateral Account, LNB may apply such funds or Cash Equivalents then 
         held in the Cash Collateral Account to the payment of any amounts, in 
         such order as LNB may elect, as shall be or shall become due and 
         payable by Borrower to LNB with respect to such Letter of Credit 
         Obligations.

              Neither Borrower nor any person or entity claiming on behalf of
         or through Borrower shall have any right to withdraw any of the funds
         or Cash Equivalents held in the Cash Collateral Account, except that 
         upon the expiration or the termination of any Letter of Credit 
         Obligation in accordance with its terms and the payment of all 
         amounts payable by Borrower to LNB in respect thereof, any funds or 
         Cash Equivalents remaining in the Cash Collateral Account in excess 
         of the then remaining Letter of Credit Obligations shall be returned 
         to Borrower.

              LNB shall not have any obligation to invest the funds in the Cash
         Collateral Account or deposit such funds in an interest-bearing
         account, and interest and earnings thereon, if any, shall be the 
         property of LNB. Interest and earnings on the Cash Equivalents in the 
         Cash Collateral Account shall be the property of Borrower.

              (d) In the event that LNB shall incur any Letter of Credit
         Obligations pursuant hereto with respect to standby Letters of Credit
         at the request of Borrower or on behalf of Borrower hereunder, 
         Borrower agrees to pay (i) to LNB, solely for its account, as 
         compensation to LNB for incurring such Letter of Credit Obligations, 
         all customary issuance and administrative fees and charges 
         customarily imposed by LNB for the issuance and administration of 
         standby Letters of Credit, and (ii) commencing with the calendar 
         quarter in which such Letter of Credit Obligations are incurred by 
         LNB and quarterly thereafter for each calendar quarter during which 
         such Letter of Credit Obligations shall remain outstanding, to Agent 
         for the ratable benefit of the Banks, a fee in

                                       4
<PAGE>

an amount equal to the quotient of (x) the sum of the products of the daily
outstanding amount of such Letter of Credit Obligations on each day during the
previous calendar quarter, multiplied by a rate equal to 0.625 percent, divided
by (y) 360. Fees payable in respect of Letter of Credit Obligations shall be
paid in arrears, on the first day of each calendar quarter and on the Credit
Termination Date.

     (e) In the event that LNB shall incur any Letter of Credit Obligations
pursuant hereto with respect to commercial Letters of Credit at the request of
Borrower or on behalf of Borrower hereunder, Borrower agrees to pay (i) to LNB,
solely for its account, as compensation to LNB for incurring such Letter of
Credit Obligations, all customary issuance and administrative fees and charges
customarily imposed by LNB for the issuance and administration of commercial
Letters of Credit, and (ii) on the date on which such Letter of Credit
Obligations are incurred by LNB, to Agent for the ratable benefit of the Banks,
an issuance fee in an amount equal to such percentage of the face amount of such
Letter of Credit as shall be designated from time to time by LNB.

     (f) The reimbursement obligation of Borrower under this PARAGRAPH 3L 
with respect to each Letter of Credit Obligation shall be absolute, 
unconditional and irrevocable and shall remain in full force and effect until 
all such obligations of Borrower to the Banks and Agent with respect to such 
Letter of Credit Obligations shall have been satisfied, and such obligations 
of Borrower shall not be affected, modified or impaired upon the happening of 
any of the following events, whether or not with notice to, or the consent 
of, Borrower:

         (i)    Any lack of validity or enforceability of any Letter of 
     Credit or any documentation relating to any Letter of Credit or to any 
     transaction related in any way to such Letter of Credit (the "Letter of 
     Credit Documents");

         (ii)   Any amendment, modification, waiver, consent, or any 
     substitution, exchange or release of or failure to perfect any interest 
     in collateral or security, with respect to any of the Letter of Credit 
     Documents;

         (iii)  The existence of any claim, setoff, defense or other right 
     which Borrower may have at any time against any beneficiary or any 
     transferee of any Letter of Credit (or any persons or entities for whom 
     any such beneficiary or any such transferee may be acting), LNB, Agent 
     or any Bank or any other Person, whether in connection with any of the 
     Letter of Credit Documents, the transactions contemplated herein or 
     therein or any unrelated transactions;


                                       5

<PAGE>

         (iv)   Any draft or other statement or document presented under any 
     Letter of Credit proving to be forged, fraudulent, invalid or 
     insufficient in any respect or any statement therein being untrue or 
     inaccurate in any respect;

         (v)    Payment by LNB to the beneficiary under any Letter of Credit 
     against presentation of documents which do not comply with the terms of 
     the Letter of Credit, including failure of any documents to bear any 
     reference or adequate reference to such Letter of Credit;

         (vi)   Any failure, omission, delay or lack on the part of LNB, 
     Agent or any Bank or any party to any of the Letter of Credit Documents 
     to enforce, assert or exercise any right, power or remedy conferred upon 
     LNB, Agent, any Bank or any such party; or

         (vii)  Any other event or circumstance that would, in the absence of 
     this clause, result in the release or discharge by operation of law or 
     otherwise of Borrower from the performance or observance of any 
     obligation, covenant or agreement contained in this PARAGRAPH 3L.

No setoff, counterclaim, reduction or diminution of any obligation or any 
defense of any kind or nature which Borrower has or may have against the 
beneficiary of any Letter of Credit shall be available hereunder to Borrower 
against LNB, Agent or any Bank. Nothing in this PARAGRAPH 3L shall limit the 
liability, if any, of LNB, Agent or any Bank to Borrower pursuant to 
PARAGRAPH 3L(g) hereof.

         (viii) Borrower hereby indemnifies and agrees to hold harmless the 
     Banks, LNB, Agent, and their respective officers, directors, employees 
     and agents, harmless from and against any and all claims, damages, 
     losses, liabilities, costs or expenses of any kind or nature whatsoever 
     which the Banks, LNB, Agent or any such Person may incur or which may be 
     claimed against any of them by reason of or in connection with any 
     Letter of Credit, and neither any Bank, LNB, Agent or any of their 
     respective officers, directors, employees or agents shall be liable or 
     responsible for: (i) the use which may be made of any Letter of Credit 
     or for any acts or omissions of any beneficiary in connection therewith; 
     (ii) the validity, sufficiency or genuineness of documents or of any 
     endorsement thereon, even if such documents should in fact prove to be 
     in any or all respects invalid, insufficient, fraudulent or forged; 
     (iii) except as set forth below, payment by LNB to the beneficiary under 
     any Letter of Credit against presentation of documents which do not 
     comply with 


                                       6

<PAGE>

     the terms of any Letter of Credit, including failure of any documents to 
     bear any reference or adequate reference to such Letter of Credit; (iv) 
     any error, omission, interruption or delay in transmission, dispatch or 
     delivery of any message or advice, however transmitted, in connection 
     with any Letter of Credit; or (v) any other event or circumstance 
     whatsoever arising in connection with any Letter of Credit; PROVIDED, 
     HOWEVER, that Borrower shall not be required to indemnify LNB and LNB 
     shall be liable to Borrower to the extent, but only to the extent, of 
     any direct, as opposed to consequential or incidental, damages suffered 
     by Borrower which were caused by (A) LNB's wrongful dishonor of any 
     Letter of Credit after the presentation to it by the beneficiary 
     thereunder of a draft or other demand for payment and other 
     documentation strictly complying with the terms and conditions of such 
     Letter of Credit, or (B) the payment by LNB to the beneficiary under any 
     Letter of Credit against presentation of documents which do not comply 
     with the terms of the Letter of Credit to the extent, but only to the 
     extent, that such payment constitutes gross negligence or willful 
     misconduct of LNB. It is understood that in making any payment under a 
     Letter of Credit LNB will rely on documents presented to it under such 
     Letter of Credit as to any and all matters set forth therein without 
     further investigation and regardless of any notice or information to the 
     contrary, and such reliance and payment against documents presented 
     under a Letter of Credit substantially complying with the terms thereof 
     shall not be deemed gross negligence or willful misconduct of LNB in 
     connection with such payment.

     (d) Paragraph 4A(ll) is hereby amended and restated to read as follows:

   4A(11) OVER-ADVANCES. If, at any time and for any reason, the aggregate 
amount of Borrower's Liabilities outstanding in respect of the Credit 
Commitment plus the outstanding Letter of Credit Obligations exceeds the 
amount of the Total Credit Commitment set forth in PARAGRAPH 2A (an 
"Over-Advance"), then Borrower, upon Agent's election and demand, shall 
immediately pay to Agent, in cash, the amount of such Over-Advance. If such 
Over-Advance remains outstanding for more than one (1) day, and Agent has 
demanded payment thereof, until such Over-Advance is so repaid to Agent, the 
amount of such Over-Advance shall bear interest at the applicable Default 
Rate.

     (e) The following ARTICLE 4-2 is hereby appended to the Original Credit 
Agreement:


                                       7

<PAGE>

                             4-2 TERM LOAN B

         4-2A. TERM LOAN B COMMITMENT. On the terms and subject to the 
    conditions set forth in this Agreement, LaSalle National Bank ("LNB") 
    agrees to make an additional term loan ("Term Loan B") to Borrower in the
    maximum principal amount of Fifteen Million Dollars ($15,000,000). Term 
    Loan B shall be available to Borrower by means of one or more Loans, it 
    being understood that Term Loan B may be repaid in whole or in part at any 
    time, subject to PARAGRAPH 4-2I, but no amount repaid may be reborrowed. 
    Term Loan B shall be evidenced by a promissory note to be executed and 
    delivered by Borrower at or before the initial Loan thereunder 
    substantially in the form set forth in EXHIBIT 4-2A hereto (the "Term B 
    Note"). Payments to be made by Borrower under the Term B Note shall be 
    made at the time, in the amounts and upon the terms set forth herein and 
    therein.

         4-2B. BORROWING PROCEDURES UNDER THE TERM LOAN B COMMITMENT. 
    Borrower shall give LNB irrevocable telephonic notice, written notice or 
    telecopied notice by no later than 12:00 p.m., Chicago time, on the date 
    it requests to make a Loan under Term Loan B. Each such notice shall be 
    effective upon receipt by LNB and shall specify the date of the Loan 
    (which shall be a Business Day), the amount of such Loan, whether the Loan
    is a Base Rate Loan or LIBOR Loan and, with respect to a LIBOR Loan, the 
    Interest Period applicable thereto. Borrower shall give LNB irrevocable 
    telephonic notice (which notice shall be promptly confirmed in writing) no
    later than 10:00 a.m., Chicago time, three (3) Business Days prior to the 
    date that it requests LNB to effect a conversion from a Base Rate Loan to a
    LIBOR Loan, including a reborrowing as provided in PARAGRAPH 4-2E. 
    Borrower agrees that LNB may rely on any notice given by any person it 
    reasonably believes to be an authorized officer of Borrower without the 
    necessity of independent investigation. Each borrowing shall be on a 
    Business Day.

         4-2C. INTEREST RATES; LOAN AMOUNTS; DEFAULT RATE.

              (i) Borrower hereby promises to pay interest on the unpaid 
         principal amount of each Loan under Term Loan B at a rate per annum 
         equal to the Base Rate from time to time in effect for the period
         commencing on the date of such Loan until such Base Rate Loan is (A) 
         converted to a LIBOR Loan pursuant to PARAGRAPH 4-2E hereof, or (B) 
         paid in full. Accrued interest on the outstanding principal amount of 
         Loans shall be payable (i) monthly in arrears on the last Business 
         Day of each calendar month in the case of a Base Rate Loan, (ii) on 
         the last day of the Interest Period therefor in the case of a LIBOR 
         Loan, (iii) upon conversion of any Loan into a LIBOR Loan (such 
         amount of 

                                       8

<PAGE>

         accrued interest then coming due to be calculated based on the 
         principal amount of the Loan so converted), and (iv) upon the 
         Maturity Date. After the Maturity Date or Conversion Date, as 
         applicable, accrued interest on such Loans shall be payable on 
         demand.

              (ii) Each LIBOR Loan shall be in a minimum amount of $100,000 or 
         such greater amount which is an integral multiple of $100,000 and 
         shall bear interest (computed on the basis of a year of 360 days and 
         actual days elapsed) on the unpaid principal amount thereof from the 
         date such LIBOR Loan is effected by conversion or continued until 
         maturity (whether by acceleration or otherwise) at a rate per annum 
         equal to the sum of the LIBOR Margin plus the Adjusted LIBOR Rate, 
         with such interest payable in accordance with PARAGRAPH 4-2C(i) above.

              (iii) If any payment of principal on any Loan is not made when 
         due, such Loan shall bear interest from the date such payment was due 
         until paid in full, payable on demand, at a rate per annum (the 
         "Default Rate") equal to the sum of three percent (3%) plus the 
         applicable interest rate from time to time in effect (computed on the 
         basis of a 360 day year and actual days elapsed).

         4-2D. COMPUTATION OF INTEREST. Interest on each Loan shall be computed
    for the actual number of days elapsed on the basis of a 360-day year. The
    interest rate applicable to each Base Rate Loan shall change simultaneously
    with each change in such Base Rate. Upon conversion of less than all 
    the aggregate principal amount of Base Rate Loans outstanding at any one 
    time to a LIBOR Loan, interest on the remaining principal amount of Base 
    Rate Loans outstanding after such conversion shall be calculated assuming 
    such LIBOR Loan replaced a corresponding amount of Base Rate Loans bearing 
    interest at the Base Rate applicable thereto immediately prior to such 
    conversion such that the remaining principal amount of Base Rate Loans 
    outstanding after such conversion shall bear interest at the Base Rate 
    which would have been applicable to such Base Rate Loans had no such 
    conversion been effected.

         4-2E. CONVERSION AND REBORROWING OF LOANS.

              (i) Provided that no Event of Default has occurred and is 
         continuing, Base Rate Loans may, subject to PARAGRAPHS 4-2B AND 
         4-2C(ii) hereof, at any time be converted by Borrower to LIBOR Loans,
         which LIBOR Loans shall mature and become due and payable on the last 
         day of the Interest Period applicable thereto. Provided that no Event 
         of Default has occurred and is continuing, Borrower shall have the 
         right, subject to the terms and

                                       9

<PAGE>

         conditions of this Agreement, to reborrow through a new LIBOR Loan in 
         whole or in part, subject to PARAGRAPH 4-2C(ii), any LIBOR Loan from 
         any current Interest Period into a subsequent Interest Period, 
         provided that Borrower shall give LNB notice of the reborrowing of any
         such LIBOR Loan as provided in PARAGRAPH 4-2B hereof.

              (ii) In the event that (x) Borrower fails to give notice 
         pursuant to PARAGRAPH 4-2B hereof of the reborrowing of any LIBOR 
         Loan or fails to specify the Interest Period applicable to such 
         reborrowing or (y) an Event of Default has occurred and is continuing 
         at the time any such LIBOR Loan is to be reborrowed hereunder, then 
         such LIBOR Loan shall be automatically reborrowed as a Base Rate Loan,
         subject to PARAGRAPHS 4-2C(ii) (IN THE CASE OF SUBPART (y) OF THIS 
         PARAGRAPH 4-2E(ii) AND 8B hereof if an Event of Default has occurred 
         and is continuing, whichever is applicable, unless the relevant LIBOR 
         Loan is paid in full on the last day of the then applicable Interest 
         Period.

         4-2F. CHANGE OF LAW. Notwithstanding any other provisions of this 
    Agreement or the Term B Note, if at any time LNB shall determine in good 
    faith that any change in applicable law or regulation or in the 
    interpretation thereof makes it unlawful or impossible for LNB to effect a 
    conversion of a Base Rate Loan into a LIBOR Loan or to continue to maintain
    any LIBOR Loan, LNB shall promptly give notice thereof (together with an 
    explanation of the reasons therefor) to Borrower, and the obligation of LNB
    to effect by conversion or continue such LIBOR Loan under this Agreement 
    shall terminate until it is no longer unlawful or impossible for LNB to 
    effect by conversion or maintain such LIBOR Loan. Upon the receipt of 
    such notice, Borrower may elect to either (i) pay or prepay, as the case 
    may be, the outstanding principal amount of any such LIBOR Loan, together 
    with all interest accrued thereon, or (ii) convert the principal amount of 
    such affected LIBOR Loan to a Base Rate Loan available hereunder, subject 
    to the terms and conditions of this Agreement.

         4-2G. UNAVAILABILITY OF DEPOSITS OR INABILITY TO ASCERTAIN THE LIBOR 
    RATE OR ADJUSTED LIBOR RATE. Notwithstanding any other provision of this 
    Agreement or the Term B Note to the contrary, if prior to the commencement 
    of any Interest Period LNB shall determine in good faith (i) that deposits 
    in the amount of any LIBOR Loan scheduled to be outstanding are not 
    available to LNB in the relevant market or (ii) by reason of circumstances 
    affecting the relevant market, adequate and reasonable means do not exist 
    for ascertaining the LIBOR rate or Adjusted LIBOR Rate, then LNB shall 
    promptly give notice thereof to Borrower, and the obligation of LNB to 
    effect by conversion or continue any such

                                      10
<PAGE>

    LIBOR Loan in such amount and for such Interest Period shall terminate 
    until deposits in such amount and for the Interest Period selected by 
    Borrower shall again be readily available in the relevant market and 
    adequate and reasonable means exist for ascertaining the LIBOR rate or 
    Adjusted LIBOR Rate, as the case may be. Upon the giving of such notice, 
    Borrower may elect to either (i) pay or prepay, as the case may be, the 
    outstanding principal amount of any such LIBOR Loan, together with all 
    interest accrued thereon, or (ii) convert the principal amount of such 
    affected LIBOR Loan to a Base Rate Loan available hereunder, subject to 
    all the terms and conditions of this Agreement.

         4-2H. YIELD PROTECTION ETC.

         (i) INCREASED COSTS. If (x) Regulation D of the Board of Governors of 
    the Federal Reserve System, or (y) the adoption of any applicable law, 
    treaty, rule, regulation or guideline, or any change therein, or any change
    in the interpretation or administration thereof by any governmental 
    authority, central bank or comparable agency charged with the 
    interpretation or administration thereof, or compliance by LNB or its 
    lending branch with any request or directive (whether or not having the 
    force of law) of any such authority, central bank or comparable agency,

              (A) shall subject LNB, its lending branch or any Loan to any tax,
         duty, change, stamp tax, fee, deduction, withholding or other charge 
         in respect of this Agreement, any Loan, the Term B Note or the 
         obligation of LNB to make or maintain any Loan, or shall change the 
         basis of taxation of payments to LNB of the principal of or interest 
         on any Loan or any other amounts due under this Agreement in respect 
         of any Loan or its obligation to make or maintain any Loan (except 
         for changes in the rate of tax on the overall net income of LNB 
         imposed by the federal, state or local jurisdiction in which LNB's 
         principal executive office or its lending branch is located);

              (B) shall impose, modify or deem applicable any reserve 
         (including, without limitation, any reserve imposed by the Board of 
         Governors of the Federal Reserve System), special deposit or similar 
         requirement against assets of, deposits with or for the account of, or
         credit extended by, LNB; or

              (C) shall impose on LNB any penalty with respect to the foregoing
         or any other condition affecting

                                      11

<PAGE>

         this Agreement, any Loan, the Term B Note or the obligation of LNB to 
         make or maintain any Loan;

         and the result of any of the foregoing is to increase the cost to (or 
         to impose a cost on) LNB of making or maintaining any Loan, or to 
         reduce the amount of any sum received or receivable by LNB under this 
         Agreement or under the Term B Note with respect thereto, then LNB 
         shall notify Borrower after it receives final notice of any of the 
         foregoing and, within 45 days after demand by LNB (which demand shall 
         be accompanied by a statement setting forth the basis of such demand), 
         Borrower shall pay directly to LNB for such additional amount or 
         amounts as will compensate LNB for such increased cost or such 
         reduction.

         (ii) CAPITAL ADEQUACY. If either (i) the introduction of or any change
    in or change in the interpretation of any law or regulation or (ii) 
    compliance by LNB with any guideline or request from any central bank or 
    other governmental authority (whether or not having the force of law) 
    affects or would affect the amount of capital required or expected to be 
    maintained by LNB or any corporation controlling LNB and LNB determines 
    that the amount of such capital is increased solely by or solely based 
    upon the existence of LNB's commitment to lend hereunder and other 
    commitments of this type, then, upon demand by LNB, Borrower shall 
    immediately pay to LNB, from time to time as specified by LNB, additional 
    amounts sufficient to compensate LNB in the light of such circumstances, 
    to the extent that LNB reasonably determines such increase in capital to 
    be allocable to the existence of LNB's commitment to lend hereunder.

    4-2I. FUNDING INDEMNITY. In the event LNB shall incur any loss, cost or 
expense (including, without limitation, any loss of profit and any loss, cost 
or expense incurred by reason of the liquidation or reemployment of deposits 
or other funds acquired by LNB to fund or maintain any LIBOR Loan or the 
relending or reinvesting of such deposits or amounts paid or prepaid to LNB) 
as a result of:

         (i) any payment of a LIBOR Loan on a date other than the last day of 
    the then applicable Interest Period;

         (ii) any failure by Borrower to effect by conversion or continue any 
    LIBOR Loan on the date specified in the notice given pursuant to PARAGRAPH 
    4-2B hereof;

                                      12

<PAGE>

         (iii) any failure by Borrower to make any payment of principal or 
    interest when due on any LIBOR Loan, whether at stated maturity, by 
    acceleration or otherwise; or

         (iv) the occurrence of any Event of Default;

then, upon the demand by LNB, Borrower shall pay to LNB such amount as will 
reimburse LNB for such loss, cost or expense. If LNB makes such a claim for 
compensation under this PARAGRAPH 4-2I, LNB shall provide to Borrower a 
certificate setting forth the amount of such loss, cost or expense in 
reasonable detail and such certificate shall be conclusive and binding on 
Borrower as to the amount thereof except in the case of manifest error.

    4-2J. DISCRETION OF LNB AS TO MANNER OF FUNDING. Notwithstanding any 
provision of this Agreement to the contrary other than PARAGRAPH 4-2G, LNB 
shall be entitled to fund and maintain its funding of all or any part of the 
Loans in any manner it sees fit, it being understood, however, that for the 
purposes of this Agreement all determinations hereunder shall be made as if 
LNB had actually funded and maintained each LIBOR Loan during each Interest 
Period for such LIBOR Loan through the purchase of deposits in the London 
Interbank Market having a maturity corresponding to such Interest Period and 
bearing an interest rate equal to the Adjusted LIBOR Rate for such Interest 
Period.

    4-2K. INTEREST LAWS. Notwithstanding any provision to the contrary 
contained in this Agreement or the Other Agreements, Borrower shall not be 
required to pay, and LNB shall not be permitted to collect, any amount of 
interest in excess of the maximum amount of interest permitted by law 
("Excess Interest"). If any Excess Interest is provided for or determined by 
a court of competent jurisdiction to have been provided for in this Agreement 
or in any of the Other Agreements, then in such event: (a) the provisions of 
this Paragraph shall govern and control; (b) Borrower shall not be obligated 
to pay any Excess Interest; (c) any Excess Interest that LNB may have 
received hereunder shall be, at LNB's option, (i) applied as a credit against 
the outstanding principal balance of Term Loan B, or accrued and unpaid 
interest (not to exceed the maximum amount permitted by law), (ii) refunded 
to the payor thereof, or (iii) any combination of the foregoing; (d) the 
interest rate(s) provided for herein shall be automatically reduced to the 
maximum lawful rate allowed from time to time under applicable law (the 
"Maximum Rate"), and this Agreement and the Other Agreements shall be deemed 
to have been and shall be reformed and modified to reflect such reduction; 
and (e) Borrower shall not have any action against LNB for any damages 
arising out of the payment or collection of any Excess Interest. 
Notwithstanding the foregoing, if for any period of time interest on Term 
Loan B is

                                      13
<PAGE>

         calculated at the Maximum Rate rather than the applicable 
         rate under this Agreement, and thereafter such applicable rate 
         becomes less than the Maximum Rate, the rate of interest payable on 
         Term Loan B shall remain at the Maximum Rate until LNB shall have 
         received the amount of interest which LNB would have received 
         during such period on Term Loan B had the rate of interest not been 
         limited to the Maximum Rate during such period.

              4-2L. UNUSED TERM LOAN B COMMITMENT FEE. From and after July 11, 
         1997, Borrower shall pay to LNB a fee in an amount equal to the 
         product of the average daily unborrowed amount of the Term Loan B 
         Commitment during the preceding quarter, multiplied by one-quarter 
         of one percent (0.25%) per annum, such fee to be calculated on the 
         basis of a 360-day year for the actual number of days elapsed and 
         to be payable quarterly in arrears on the first Business Day of 
         October, 1997, and on the first Business Day of each calendar 
         quarter thereafter and on the maturity date of Term Loan B.
         
    3. REPRESENTATIONS AND WARRANTIES. The representations and warranties set 
forth in ARTICLE 7 and all covenants set forth in ARTICLES 5 AND 6 of the 
Original Credit Agreement shall be deemed remade and affirmed as of the date 
hereof by Borrower, except that any and all references to the Original Credit 
Agreement in such representations, warranties and covenants shall be deemed 
to include this Amendment.

    4. NO BREACH OR DEFAULT. Borrower hereby represents and warrants that no 
Event of Default, breach or default has occurred under the Original Credit 
Agreement. Borrower further represents and affirms that there are no 
defenses, setoffs, claims or counterclaims which could be asserted against 
the Bank related to the Original Credit Agreement.

    5. EFFECTUATION. The amendments to the Original Credit Agreement 
contemplated by this Amendment shall be deemed effective upon the 
satisfaction of the following conditions precedent:

         (a) This Amendment or counterparts thereof shall have been duly 
executed and delivered to Borrower and the Bank.

         (b) Borrower shall have executed and delivered to the Bank a Term B 
Note in the form attached hereto as EXHIBIT 4-2A.

         (c) Bank shall have received the opinion of Bert M. Gross, Esq., 
addressed to the Bank, in the form attached hereto as EXHIBIT 1.

    6. COUNTERPARTS. This Amendment may be executed in two or more 
counterparts, each of which shall be deemed an original, and all of which 
together shall constitute one and the same instrument.

                                      14

<PAGE>

    IN WITNESS WHEREOF, the parties hereto have duly executed this Amendment 
as of the date first above written.

                                       REGIS CORPORATION

ATTEST:

                                       By: 
                                          ---------------------------------
                                         Name:
                                              -----------------------------
                                         Title:
- ----------------------------------             ----------------------------

Name: 
     -----------------------------
Title:
      ----------------------------


                                       LASALLE NATIONAL BANK


                                       By: 
                                          ---------------------------------
                                         Name:
                                              -----------------------------
                                         Title:
                                               ----------------------------


                                      15

<PAGE>

                             REGIS CORPORATION

                           SERIES E SENIOR NOTE

No. E-1
ORIGINAL PRINCIPAL AMOUNT: $8,000,000
ORIGINAL ISSUE DATE: April 7, 1997
INTEREST RATE: 8.18% per annum
INTEREST PAYMENT DATES: January 2, April 2, July 2 and October 2
FINAL MATURITY DATE: July 2, 2006


    FOR VALUE RECEIVED, the undersigned, Regis Corporation (herein called the 
"Company"), a corporation organized and existing under the laws of the State 
of Minnesota, hereby promises to pay to The Prudential Insurance Company of 
America, or registered assigns, the principal sum of EIGHT MILLION DOLLARS 
($8,000,000) on the Final Maturity Date specified above with interest 
(computed on the basis of a 360-day year--30-day month) (a) on the unpaid 
balance thereof at the Interest Rate per annum specified above, payable on 
each Interest Payment Date specified above and on the Final Maturity Date 
specified above, commencing July 2, 1997, until the principal hereof shall 
have become due and payable, and (b) on any overdue payment (including any 
overdue prepayment) of principal, any overdue payment of Yield Maintenance 
Amount and any overdue payment of interest, payable on each Interest Payment 
Date as aforesaid (or, at the option of the registered holder hereof, on 
demand), at a rate per annum from time to time equal to the greater of (i) 2% 
over the Interest Rate specified above or (ii) 2% over the rate of interest 
publicly announced by Morgan Guaranty Trust Company of New York from time to 
time in New York City as its prime rate.

    Payments of principal, Yield-Maintenance Amount, if any, and interest are 
to be made at the main office of Bank of New York in New York City or at such 
other place as the holder hereof shall designate to the Company in writing, 
in lawful money of the United States of America.

    This Note is one of a series of Senior Notes (herein called the "Notes") 
issued pursuant to a Private Shelf Agreement, dated as of July 25, 1995 
(herein called the "Agreement"), between the Company, on the one hand, and 
The Prudential Insurance Company of America and each Prudential Affiliate (as 
defined in the Agreement) which becomes party thereto, on the other hand, and 
is entitled to the benefits thereof.

    This Note is subject to optional prepayment, in whole or from time to 
time in part, on the terms specified in the Agreement.

                                         1

<PAGE>


    This Note is a registered Note and, as provided in the Agreement, upon 
surrender of this Note for registration of transfer, duly endorsed, or 
accompanied by a written instrument of transfer duly executed, by the 
registered holder hereof or such holder's attorney duly authorized in 
writing, a new Note for the then outstanding principal amount will be issued 
to, and registered in the name of, the transferee. Prior to due presentment 
for registration of transfer, the Company may treat the person in whose name 
this Note is registered as the owner hereof for the purpose of receiving 
payment and for all other purposes, and the Company shall not be affected by 
any notice to the contrary.

    In case an Event of Default shall occur and be continuing, the principal 
of this Note may be declared or otherwise become due and payable in the 
manner and with the effect provided in the Agreement.

    Capitalized terms used and not otherwise defined herein shall have the 
meanings (if any) provided in the Agreement.

    This Note is intended to be performed in the State of Illinois and shall 
be construed and enforced in accordance with the internal law of such State.




                                            REGIS CORPORATION


                                             By: /s/ Frank Evangelist
                                                -------------------------
                                                Frank Evangelist
                                                Senior Vice President-Finance 
                                                   and Secretary





                                       2



<PAGE>

                           COMPENSATION
                       AND NON-COMPETITION
                            AGREEMENT

     THIS AGREEMENT made and entered into this 7th day of May, 1997, by and 
between Regis Corporation, a Minnesota corporation (the "Corporation"), and 
Myron Kunin ("Kunin").

     Whereas, Kunin has served as an officer of the Corporation continuously 
since 1954, and served as Chief Executive Officer of the Corporation from 
1965 until June 30, 1996, and

     Whereas, Kunin continues to serve the Corporation as Chairman of the 
Board of Directors, and

     Whereas, it is anticipated that Kunin will continue to provide valuable 
services to the Corporation, and

     Whereas, the Board of Directors of the Corporation has determined that 
it is appropriate and in the best interests of the Corporation to enter into 
this agreement to retain Kunin's services and as a condition of further 
engaging Kunin's services as set forth in this Agreement to insure that Kunin 
will not engage in any businesses competitive with the business carried on by 
the Corporation, either during the period services are provided under this 
Agreement, or so long as payments are made to Kunin under this Agreement.

     NOW, THEREFORE, in consideration of the above premises and the mutual 
agreements hereinafter contained, the parties hereby agree as follows:

1. SERVICES. Kunin shall continue to render services to the Corporation in an 
executive capacity, including but not limited to serving as the Corporation's 
Chairman (subject to election to such office by the Corporation's Board of 
Directors), actively participating in the Corporation's growth and 
acquisition strategies and transactions consistent with such services as are 
presently being rendered by Kunin, and performing such other duties as may be 
mutually agreed upon between Kunin and the Corporation's Board of Directors 
from time to time. Kunin's services will continue for not less than ten (10) 
years and for such further period of time as may be mutually agreed upon 
between Kunin and the Corporation (hereafter referred to as the "Service 
Period").

2. COMPENSATION. The Corporation, in consideration of Kunin's services and 
his covenant not to compete as hereinafter set forth, shall pay Kunin an 
annual amount of $600,000 (adjusted as provided in Paragraph 3 below), 
payable monthly or at such other times as may be agreed upon between the 
parties. The sums payable to Kunin as provided herein shall, subsequent to 
the end of the Service Period, continue for the remainder of his life, 
regardless of whether Kunin for any reason is or is not rendering services to 
the

<PAGE>

Corporation at the time of such payments. The sums payable to Kunin as 
provided herein shall continue for the remainder of his life although Kunin 
is not rendering services to the Corporation during the Service Period if (i) 
in the opinion of physicians at the Mayo Clinic, Rochester, Minnesota, Kunin 
is unable adequately to render the services specified in paragraph 1 above 
because of extended Illness or other physical or mental disability, or (ii) 
his services are terminated by the Corporation on grounds other than for 
Cause. For purposes of this Agreement, "Cause" shall mean (i) willful and 
gross misconduct resulting in material harm to the business or reputation of 
the Company, (ii) any act of willful fraud, embezzlement or misappropriation 
of a material nature against the Company or (iii) the conviction of a felony. 
The Corporation shall be deemed to have terminated Kunin's services without 
Cause at such time as the corporate perquisites and benefits afforded him, 
including but not limited to office space and facilities suitable to his 
position, are in any manner less favorable than those afforded other senior 
executive officers of the Corporation. Monthly payments shall be paid for all 
months up to and including the month in which Kunin's death occurs.

3. ADJUSTMENTS TO COMPENSATION. Commencing July 1, 1997, and annually 
thereafter, the compensation to be paid to Kunin shall be adjusted by 
increasing such compensation in proportion to any increase in the consumer 
price index from July 1, 1996 to each July 1 thereafter in which payments are 
made to Kunin pursuant to this agreement. The consumer price index to be used 
for purposes of this agreement shall be the "Consumer Price Index for all 
Urban Consumers, U.S. City Average for all Items, 1982-1984 = 100" published 
by the Bureau of Labor Statistics of the United States Department of Labor. 
If publication of such index is discontinued, the parties shall accept 
comparable statistics on the cost of living as computed and published by an 
agency of the United States or by a responsible financial periodical of 
recognized authority. Under no circumstances shall Kunin's compensation be 
reduced in any year.

4. NON-COMPETITION. In consideration of the Corporation's obligation set 
forth herein, Kunin covenants and agrees that during the period for which 
payments to Kunin are made as provided by this agreement, he will not, 
directly or indirectly, render any services of any nature to or become 
employed by or participate or engage in any business competitive with any 
business conducted by the Corporation.

5. ADVANCEMENT OF EXPENSES. Should Kunin become a party to any litigation 
involving the validity or interpretation of this Agreement, or any provision 
thereof, the Corporation shall advance to Kunin the expenses incurred by him, 
including reasonable attorneys fees, in connection with such litigation, and 
such expenses and fees shall be paid to Kunin as incurred by him in advance 
of the final disposition of any such proceeding. Such

                                       2

<PAGE>

advances shall be repaid by Kunin only if he does not prevail in such 
proceeding. Kunin shall be deemed to have prevailed in any such proceedings 
if such proceedings are terminated by settlement.

6. SUCCESSORS AND ASSIGNS. This agreement shall be binding upon and inure to 
the benefit of the parties hereto and their successors and assigns. As used 
in this agreement, the term "successor" shall include any person, firm, 
corporation or other business entity which at any time, whether by merger, 
purchase, or otherwise, acquires all or substantially all of the assets or 
business or capital stock of the Corporation.

   IN WITNESS WHEREOF, the parties hereto have executed this agreement as of 
the day and year first above written.


                                       REGIS CORPORATION


                                       By: /s/ Paul Finkelstein
                                          -------------------------------------
                                            Paul Finkelstein, President
                                            and Chief Executive Officer

                                           /s/ Myron Kunin
                                          -------------------------------------
                                          Myron Kunin








                                       3

<PAGE>

                                  TERM B NOTE


$15,000,000                                       Chicago, Illinois
                                                  July 11, 1997

    FOR VALUE RECEIVED, the undersigned, REGIS CORPORATION, a Minnesota 
corporation (herein, together with its successors and assigns, called the 
"Borrower"), promises to pay to the order of LaSALLE NATIONAL BANK, a 
national banking association (herein, together with its successors and 
assigns, called the "Bank"), the principal sum of FIFTEEN MILLION DOLLARS 
($15,000,000), or such lesser principal amount as may be outstanding pursuant 
to the Credit Agreement (as hereinafter defined) with respect to Term Loan B 
(as defined in the Credit Agreement), together with interest on the unpaid 
principal amount of this Note outstanding from time to time.

    This Note is the Term B Note referred to in, evidences indebtedness 
incurred under, and is subject to the terms and provisions of, that certain 
Credit Agreement dated as of June 21, 1994, between the Borrower, the Bank 
and a certain other party whose interest has been transferred and assigned to 
the Bank, as amended by that certain Amendment to Credit Agreement dated as 
of March 10, 1995, that certain Second Amendment to Credit Agreement dated as 
of July 20, 1995, that certain Third Amendment to Credit Agreement dated as 
of March 19, 1996, that certain Fourth Amendment to Credit Agreement dated as 
of July 9, 1996, that certain Fifth Amendment to Credit Agreement dated as of 
October 28, 1996, that certain Sixth Amendment to Credit Agreement dated as 
of March 19, 1997, and that certain Seventh Amendment to Credit Agreement 
dated as of even date herewith (herein, as the same may be further amended, 
modified or supplemented from time to time, called the "Credit Agreement"), 
including, without limitation, the provisions in ARTICLE 4-2 therein. The 
Credit Agreement, to which reference is hereby made, sets forth said terms 
and provisions, including those under which this Term B Note may or must be 
paid prior to its due date or may have its due date accelerated. Terms used 
but not otherwise defined herein are used herein as defined in the Credit 
Agreement.

    The Borrower further promises to pay to the order of the Bank interest on 
the aggregate unpaid principal amount hereof from time to time outstanding 
from the date hereof until paid in full at such rates and at such times as 
shall be determined in accordance with the provisions of the Credit 
Agreement. Accrued interest shall be payable on the dates specified in the 
Credit Agreement.

    The principal amount of the indebtedness evidenced hereby shall be 
payable in the amounts and on the dates specified in the Credit Agreement 
and, if not sooner paid in full, on December 31, 1998.

<PAGE>

    Payments of both principal and interest are to be made in the lawful 
money of the United States of America in immediately available funds at the 
Bank's principal office at 135 South LaSalle Street, Chicago, Illinois 60603, 
or at such other place as may be designated by the Bank to the Borrower in 
writing.

    In addition to, and not in limitation of, the foregoing and the 
provisions of the Credit Agreement hereinabove referred to, the Borrower 
further agrees, subject only to any limitation imposed by applicable law, to 
pay all expenses, including attorneys' fees and expenses, incurred by the 
holder of this Note in seeking to collect any amounts payable hereunder which 
are not paid when due, whether by acceleration or otherwise.

    All parties hereto, whether as makers, endorsers or otherwise, severally 
waive presentment, demand, protest and notice of dishonor in connection with 
this Note.

    This Note is binding upon the undersigned and its successors and assigns, 
and shall inure to the benefit of the Bank and its successors and assigns. 
This Note is made under and governed by the laws of the State of Illinois 
without regard to conflict of laws principles.

                                       REGIS CORPORATION, a Minnesota 
                                       corporation
ATTEST:

By: /s/ FRANK E. EVANGELIST            By: /s/ PAUL D. FINKELSTEIN
    -------------------------------        -------------------------------
    Name: Frank E. Evangelist              Name: Paul D. Finkelstein
          -------------------------              -------------------------
    Title: Senior Vice President           Title: President & CEO
           ------------------------               ------------------------

Borrower's Address:

7201 Metro Boulevard
Minneapolis, Minnesota 55439

                                       2

<PAGE>

[LETTERHEAD]

                                       July 11, 1997


Regis Corporation
7201 Metro Boulevard
Minneapolis, Minnesota 55439
Attention: Senior Vice President

    Re: AMENDMENT TO PRIVATE SHELF AGREEMENT

Ladies and Gentlemen:

    Reference is made to that certain Private Shelf Agreement dated as of 
July 25, 1995 (as amended from time to time, the "AGREEMENT") among Regis 
Corporation, a Minnesota corporation (the "COMPANY"), on the one hand, and 
The Prudential Insurance Company of America and each "Prudential Affiliate" 
which is a party thereto (collectively, "PRUDENTIAL"), on the other hand, 
pursuant to which the Company issued and sold and Prudential purchased the 
Company's:

    (i)   6.94%  $10,000,000 Series A Senior Notes due July 1, 2005,
    (ii)  7.99%  $5,000,000 Series B Senior Notes due July 1, 2003,
    (iii) 7.80%  $22,000,000 Series C Senior Notes due July 1, 2006,
    (iv)  7.16%  $5,000,000 Series D Senior Notes due January 2, 2002, and
    (v)   8.18%  $8,000,000 Series E Senior Notes due July 2, 2006.

    Capitalized terms used herein and not otherwise defined herein shall have 
the meanings assigned to such terms in the Agreement.

    Pursuant to the request of the Company and in accordance with the 
provisions of paragraph 11C of the Agreement, the parties hereto agree as 
follows:

    SECTION 1.  AMENDMENT. From and after the date this letter becomes 
effective in accordance with its terms, the Agreement is amended as follows:

    1.1  The cover page to the Agreement and paragraph 1A of the Agreement is 
each hereby amended to delete in its entirety the amount "$50,000,000" 
appearing therein and to substitute therefor the amount "$100,000,000".

<PAGE>

Regis Corporation
July 11, 1997
Page 2

    1.2  Paragraph 2B of the Agreement is amended to delete in its entirety 
clause (i) thereof and to substitute therefor the following: "(i) July 11, 
2000, and".

    1.3  The Company and Prudential expressly agree and acknowledge that as 
of the date hereof the Available Facility Amount is $50,000,000. 
NOTWITHSTANDING THE FOREGOING, THIS AMENDMENT AND THE AGREEMENT HAVE BEEN 
ENTERED INTO ON THE EXPRESS UNDERSTANDING THAT NEITHER PRUDENTIAL NOR ANY 
PRUDENTIAL AFFILIATE SHALL BE OBLIGATED TO MAKE OR ACCEPT OFFERS TO PURCHASE 
SHELF NOTES, OR TO QUOTE RATES, SPREADS OR OTHER TERMS WITH RESPECT TO 
SPECIFIC PURCHASES OF SHELF NOTES, AND THE FACILITY SHALL IN NO WAY BE 
CONSTRUED AS A COMMITMENT BY PRUDENTIAL OR ANY PRUDENTIAL AFFILIATE.

    SECTION 2.  REPRESENTATION AND WARRANTY.  The Company hereby represents and 
warrants that no Default or Event of Default exists under the Agreement as of 
the date hereof.

    SECTION 3.  CONDITIONS PRECEDENT.  This letter shall become effective as 
of the date first above written upon (i) the return on or before July 11, 
1997 by the Company to Prudential of a counterpart hereof duly executed by 
the Company and Prudential, (ii) the payment of a $15,000 non-refundable 
structuring fee to The Prudential Insurance Company of America and (iii) the 
delivery by Prudential to the Company of a letter in the form of EXHIBIT A 
attached hereto on or before July 25, 1997. Upon execution hereof by the 
Company, this letter should be returned to: Prudential Capital Group, Two 
Prudential Plaza, Suite 5600, Chicago, Illinois 60601, Attention: Marianne 
Grabowski.

    SECTION 4.  REFERENCE TO AND EFFECT ON AGREEMENT.  Upon the effectiveness 
of this letter, each reference to the Agreement in any other document, 
instrument or agreement shall mean and be a reference to the Agreement as 
modified by this letter. Except as specifically set forth in Section 1 
hereof, the Agreement shall remain in full force and effect and is hereby 
ratified and confirmed in all respects.

    SECTION 5.  GOVERNING LAW.  THIS LETTER SHALL BE CONSTRUED AND ENFORCED 
IN ACCORDANCE WITH THE INTERNAL LAWS OF THE STATE OF ILLINOIS, WITHOUT REGARD 
TO PRINCIPLES OF CONFLICT OF LAWS OF SUCH STATE.

<PAGE>

Regis Corporation
July 11, 1997
Page 3

    SECTION 6.  COUNTERPARTS; SECTION TITLES.  This letter may be executed in 
any number of counterparts and by different parties hereto in separate 
counterparts, each of which when so executed and delivered shall be deemed to 
be an original and all of which taken together shall constitute but one and 
the same instrument. The section titles contained in this letter are and 
shall be without substance, meaning or content of any kind whatsoever and are 
not a part of the agreement between the parties hereto.

                                       Very truly yours,

                                       THE PRUDENTIAL INSURANCE COMPANY
                                        OF AMERICA

                                       By: /s/ [illegible]
                                           ----------------------------------
                                           Vice President


AGREED AND ACCEPTED

REGIS CORPORATION

By: /s/ Frank E. Evangelist
   ----------------------------------
    Frank E. Evangelist
    Senior Vice President-Finance


<PAGE>

                              REGIS CORPORATION

                             SERIES F SENIOR NOTE

No. F-1
ORIGINAL PRINCIPAL AMOUNT: $2,000,000
ORIGINAL ISSUE DATE: July 28, 1997
INTEREST RATE: 7.48% per annum
INTEREST PAYMENT DATES: January 2, April 2, July 2 and October 2
FINAL MATURITY DATE: July 2, 2006


    FOR VALUE RECEIVED, the undersigned, Regis Corporation (herein called the 
"Company"), a corporation organized and existing under the laws of the State 
of Minnesota, hereby promises to pay to The Prudential Insurance Company of 
America, or registered assigns, the principal sum of TWO MILLION DOLLARS 
($2,000,000) on the Final Maturity Date specified above with interest 
(computed on the basis of a 360-day year--30-day month) (a) on the unpaid 
balance thereof at the Interest Rate per annum specified above, payable on 
each Interest Payment Date specified above and on the Final Maturity Date 
specified above, commencing October 2, 1997, until the principal hereof shall 
have become due and payable, and (b) on any overdue payment (including any 
overdue prepayment) of principal, any overdue payment of Yield-Maintenance 
Amount and any overdue payment of interest, payable on each Interest Payment 
Date as aforesaid (or, at the option of the registered holder hereof, on 
demand), at a rate per annum from time to time equal to the greater of (i) 2% 
over the Interest Rate specified above or (ii) 2% over the rate of interest 
publicly announced by Morgan Guaranty Trust Company of New York from time to 
time in New York City as its prime rate.

    Payments of principal, Yield-Maintenance Amount, if any, and interest are 
to be made at the main office of Bank of New York in New York City or at such 
other place as the holder hereof shall designate to the Company in writing, 
in lawful money of the United States of America.

    This Note is one of a series of Senior Notes (herein called the "Notes") 
issued pursuant to a Private Shelf Agreement, dated as of July 25, 1995, as 
amended pursuant to that certain Amendment to Private Shelf Agreement dated 
July 11, 1997 (herein called the "Agreement"), between the Company, on the 
one hand, and The Prudential Insurance Company of America and each Prudential 
Affiliate (as defined in the Agreement) which becomes party thereto, on the 
other hand, and is entitled to the benefits thereof.

    This Note is subject to optional prepayment, in whole or from time to time
in part, on the terms specified in the Agreement.



                                       1

<PAGE>


    This Note is a registered Note and, as provided in the Agreement, upon 
surrender of this Note for registration of transfer, duly endorsed, or 
accompanied by a written instrument of transfer duly executed, by the 
registered holder hereof or such holder's attorney duly authorized in 
writing, a new Note for the then outstanding principal amount will be issued 
to, and registered in the name of, the transferee. Prior to due presentment 
for registration of transfer, the Company may treat the person in whose name 
this Note is registered as the owner hereof for the purpose of receiving 
payment and for all other purposes, and the Company shall not be affected by 
any notice to the contrary.

    In case an Event of Default shall occur and be continuing, the principal 
of this Note may be declared or otherwise become due and payable in the 
manner and with the effect provided in the Agreement.

    Capitalized terms used and not otherwise defined herein shall have the 
meanings (if any) provided in the Agreement.

    This Note is intended to be performed in the State of Illinois and shall 
be construed and enforced in accordance with the internal law of such State.



                                       REGIS CORPORATION


                                       By:  /s/ Frank Evangelist
                                          ----------------------------------
                                            Frank Evangelist
                                            Senior Vice President-Finance
                                              and Secretary








                                       2

<PAGE>


                             PART II - OTHER INFORMATION

                                      Exhibit 11

                          COMPUTATION OF EARNINGS PER SHARE

 
<TABLE>
<CAPTION>
                                                                      Years Ended June 30
                                                           ----------------------------------------
                                                              1997           1996           1995
                                                              ----           ----           ----
<S>                                                        <C>            <C>           <C>
PRIMARY EARNINGS PER SHARE:

Net income                                                 $6,574,000     $9,451,000    $11,590,000
                                                           ----------     ----------    -----------
                                                           ----------     ----------    -----------

Weighted average number of common
    shares outstanding during the period                   22,619,000     21,940,000     21,235,000
Common equivalent shares                                      596,000        547,000        267,000
                                                           ----------     ----------    -----------
Total common and common
    equivalent shares outstanding                          23,215,000     22,487,000     21,502,000
                                                           ----------     ----------    -----------
                                                           ----------     ----------    -----------

Net income per common and
    common equivalent share, primary                             $.28           $.42          $ .54
                                                               ------         ------          -----
                                                               ------         ------          -----

FULLY DILUTED EARNINGS PER SHARE:

Net income                                                 $6,574,000    $ 9,451,000    $11,590,000
Net income adjustment -
   interest on convertible debt                                               54,000        121,000
                                                           ----------     ----------    -----------
Adjusted net income                                        $6,574,000    $ 9,505,000    $11,711,000
                                                           ----------     ----------    -----------
                                                           ----------     ----------    -----------

Weighted average number of common
    shares outstanding during the period                   22,619,000     21,940,000     21,235,000
Common equivalent shares assuming
    full dilution                                             636,000        851,000        876,000
                                                           ----------     ----------    -----------
Total common and common equivalent
    shares assuming full dilution                          23,255,000     22,791,000     22,111,000
                                                           ----------     ----------    -----------
                                                           ----------     ----------    -----------

Net income per common and
    common equivalent share, fully diluted                       $.28           $.42          $ .53
                                                               ------         ------          -----
                                                               ------         ------          -----

</TABLE>
 
Net income per common share as shown on the Company's Consolidated Statement of
Operations is computed by dividing net income by the weighted average number of
shares outstanding during each period.  Convertible debt, converted in 1996, is
included as common equivalent shares for the fully diluted earnings per share
computation in 1995.  In 1996 and 1997, incentive stock options are the primary
reason for common equivalent shares for the fully diluted earnings per share
computation.


<PAGE>

SELECTED FINANCIAL DATA

(IN THOUSANDS, EXCEPT PER SHARE DATA)

    The following table sets forth, for the periods indicated, selected
    financial data derived from the Company's consolidated financial
    statements.
<TABLE>
<CAPTION>


                                   1997           1996          1995             1994                1993  
<S>                             <C>            <C>            <C>            <C>                <C>
    Revenues                   $713,219       $617,307       $524,253       $453,561           $ 388,862
    Operating income (a)         28,447         26,167         26,644         25,712              29,184
    Net income (b)                6,574          9,451         11,590          3,883               8,805
    Net income per share (b)        .28            .42            .53            .20                 .49
    Total assets                331,535        303,954        244,836        226,944             183,062
    Long-term debt, including
       current portion          113,462        102,381         85,092         82,991              66,787
    Dividends declared              .08            .07            ---            ---                 ---


</TABLE>

    (a)  The following information is provided to facilitate operating income
         comparisons, absent the impact of certain nonrecurring activity. The
         Company reported nonrecurring charges in 1997 and 1996 of $18,731 and
         $12,823, respectively. These charges related to restructuring
         activities in 1997 and 1996 and additionally to merger and transaction
         costs in 1997. Exclusive of these nonrecurring items, operating income
         would have been $47,178 in 1997 and $38,990 in 1996.
    (b)  The following information is provided to facilitate earnings
         comparisons, absent the impact of certain nonrecurring activity. The
         Company reported nonrecurring gains (charges) in 1997, 1996, 1995,
         1994 and 1993 of ($17,830), ($12,123), $1,195, ($10,000) and ($5,265),
         respectively, primarily associated with the merger and transaction and
         restructuring charges related to Supercuts in 1997 and 1996, and the
         resolution of litigation with MEI Salons in 1995, 1994 and 1993.
         Exclusive of these nonrecurring items, net income and net income per
         share, respectively, would have been $21,337 and $.92 in 1997, $16,981
         and $.75 in 1996, $10,885 and $.50 in 1995, $9,883 and $.50 in 1994
         and $11,806 and $.66 in 1993.

- --------------------------------------------------------------------------------
KEY RATIOS


                                             FOR THE YEARS ENDED JUNE 30, 

                                                  1997      1996
    Cash flow per share*                         $1.77     $1.50
    Gross margin percentage                       42.8%     42.4%
    Product sales mix                             27.3%     25.3%
    Operating income as a percent of revenues **   6.6%     6.3%

*   Represents net income, excluding nonrecurring charges and noncash items
**  Excludes nonrecurring charges (see Notes 3 and 8 to the Consolidated  
    Financial Statements)
- --------------------------------------------------------------------------------


ANNUAL RESULTS 

    The following table sets forth for the periods indicated certain
    information derived from the Company's Consolidated Statement of Operations
    expressed as a percent of revenues. The percentages are computed as a
    percent of total Company revenues, except as noted.

<TABLE>
<CAPTION>


                                                             FOR THE YEARS ENDED JUNE 30, 
                                                        1997                 1996           1995

<S>                                                     <C>                 <C>            <C>
    Company-owned service revenues (1)                 72.7%               74.7%          75.9%
    Company-owned product revenues (1)                 27.3                25.3           24.1
    Franchise income                                    3.8                 4.1            4.8

    Company-owned operations:
       Profit margins on service (2)                   41.9                41.3           40.6
       Profit margins on product (3)                   45.0                45.7           46.2
       Direct salon (1)                                 9.5                10.1           11.4
       Rent (1)                                        14.0                13.8           12.9
       Depreciation (1)                                 3.4                 3.6            3.5

         Direct salon contribution (1)                 15.9                14.9           14.1

    Selling, general and administrative                11.0                10.6           11.6
    Depreciation and amortization                       1.2                 1.0             .8

    Operating income                                    4.0                 4.2            5.1
    Income before income taxes                          2.8                 2.8            3.8
    Net income                                           .9                 1.5            2.2

    Operating income, excluding nonrecurring charges    6.6                 6.3            5.1
    Net income, excluding nonrecurring charges          3.0                 2.8            2.1

    (1)  Computed as a percent of company-owned revenues
    (2)  Computed as a percent of service revenues
    (3)  Computed as a percent of product revenues


</TABLE>

<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS 
OF RESULTS OF OPERATIONS AND FINANCIAL CONDITION

SUMMARY

Regis Corporation, based in Minneapolis, is the largest owner, operator and
franchisor of mall-based hair and retail product salons in the world. The Regis
worldwide operations include 3,293 hairstyling salons at June 30, 1997 in six
divisions: Regis Hairstylists, Supercuts, MasterCuts, Trade Secret, Wal-Mart and
International. Worldwide operations include 757 franchised Supercuts salons and
52 other franchised salons operating primarily in the Trade Secret division. The
Company has more than 25,000 employees worldwide.

During fiscal 1997, the Company's consolidated revenues increased 15.5 percent
to a record $713,219,000. Operating income grew 21.0 percent to $47,178,000
before nonrecurring charges of $18,731,000 related to the Supercuts' merger and
restructuring activities. Exclusive of these nonrecurring items, fiscal 1997 net
income was $.92 per share, an increase of 22.7 percent, compared to $.75 per
share in the prior year.

Financial data for all periods presented reflect the retroactive effects of the
October 1996 merger with Supercuts which has been accounted for as a
pooling-of-interests (See Note 3 to the Consolidated Financial Statements). The
financial statements have been prepared by combining the current and historical
financial statements of Regis Corporation with those of Supercuts for each of
the periods presented and including adjustments to conform the historical
accounting policies and practices of Supercuts to those of Regis.

YEAR-END COMPARISONS

YEAR ENDED JUNE 30, 1997 COMPARED TO YEAR ENDED JUNE 30, 1996:

REVENUES

REVENUES in fiscal 1997 were a record $713,219,000, an increase of $95,912,000,
or 15.5 percent, over fiscal 1996. Nearly two-thirds of the increase is
attributable to acquisitions occurring in fiscal 1997 and the full year impact
of the fiscal 1996 acquisitions, with the remaining increase due to net salon
openings and increases in customers served and product sales. Regis
Hairstylists, Supercuts, MasterCuts, Trade Secret and Wal-Mart salons in the
United States and Canada (Domestic salons) accounted for $72,851,000 of the
increase in total revenues. The remainder of the revenue increase of $23,061,000
was primarily caused by the Company's mid-year fiscal 1996 acquisitions in the
United Kingdom. The Company's International salons are located in the United
Kingdom, South Africa, Switzerland, Mexico, Ireland, France and the United Arab
Emirates (International salons). 

For fiscal 1997, revenues from Regis Hairstylists were $275,258,000, an increase
of 2.9 percent; revenues from Supercuts were $94,904,000 for company-owned
salons, a decrease of 2.4 percent (which was caused by the planned closing or
franchising of certain under-performing salons or markets as described in Note 8
to the Consolidated Financial Statements); income from Supercuts franchise
operations was $23,601,000, an increase of 14.2 percent; revenues from
MasterCuts salons were $94,963,000, an increase of 13.8 percent; 
Trade Secret company-owned revenues were $91,412,000, an increase of 40.7
percent; fiscal 1997 revenues from Wal-Mart salons were $30,294,000, while
fiscal 1996 Wal-Mart salon revenues represented only one month of operations due
to the June 1996 acquisition date of that division; and International salon
revenues were $99,348,000, an increase of 30.2 percent.

During fiscal 1997, same-store sales from all Domestic company-owned salons open
more than 12 months increased 3.1 percent, compared to a 3.6 percent increase
the previous year, or 2.0 and 3.4 percent, respectively, excluding Supercuts.
Same-store sales for the United Kingdom salons (U.K. salons), the primary
component of International salons, increased 2.1 percent in fiscal 1997.
Same-store sales increases achieved during fiscal 1997 are primarily due to an
increase in the number of customers served, especially salon maturation in the
Supercuts division. A total of 70,600,000 customers were served in fiscal 1997,
an increase of 9.6 percent, from 64,400,000 customers served in fiscal 1996. The
Company utilizes an audiovisual-based training system in its salons. Management
believes this training system provides its employees with improved customer
service and technical skills, and positively contributes to the increase in
customers served.

System-wide sales, inclusive of non-consolidated sales generated from franchisee
salons, increased 13.0 percent in fiscal 1997 to $955,102,000 from $845,515,000
in fiscal 1996. These increases in system-wide sales are the result of the total
number of salons added to the system through acquisitions and net salon openings
as well as same-store sales increases from existing salons. System-wide
same-store sales for fiscal 1997 increased 2.6 percent.

SERVICE REVENUES in fiscal 1997 were $498,559,000, an increase of $56,193,000,
or 12.7 percent, over fiscal 1996. This increase was due to acquisitions, net
salon openings, and same-store sales growth.

PRODUCT REVENUES in fiscal 1997 were $187,620,000, an increase of $38,097,000,
or 25.5 percent, over fiscal 1996. This increase was due to acquisitions, net
salon openings, and same-store sales growth. Product revenues as a percent of
total company-owned revenues increased to 27.3 percent of revenues compared to
25.3 percent of revenues in 1996. 

FRANCHISE INCOME, including royalties and initial franchise fees from
franchisees, and product sales made by the Company to franchisees, increased 6.4
percent in fiscal 1997 to $27,040,000 from $25,418,000 in fiscal 1996. This
increase is the result of an increase in franchisee sales, which are not
included in the Company's consolidated revenues.

<PAGE>

                        MANAGEMENT'S DISCUSSION AND ANALYSIS 
                   OF RESULTS OF OPERATIONS AND FINANCIAL CONDITION

COST OF SERVICE

Cost of service revenues in fiscal 1997 was $289,621,000, compared to
$259,765,000 in fiscal 1996. The gross profit margins on service revenues for
fiscal 1997 improved 60 basis points to 41.9 percent. This improvement is
primarily due to sales maturation in the Supercuts division matched against
fixed cost payrolls.

COST OF PRODUCT

Cost of product revenues in fiscal 1997 was $103,181,000, compared to
$81,165,000 in fiscal 1996. The gross profit margins on product revenues for
fiscal 1997 declined 70 basis points to 45.0 percent. The decline in product
margins was due primarily to the increase in Trade Secret revenues as a percent
of total Company revenues, as Trade Secret product margins are somewhat lower
than the other divisions. Additionally, the Company responded to a disappointing
Christmas season by discounting retail products in the third quarter of 1997.
This bolstered the same-store sales growth but also reduced margins.

DIRECT SALON

This expense category includes direct costs associated with salon operations
such as advertising, promotion, insurance, telephone and utilities. Direct salon
expense increased $5,047,000 to $64,962,000 in fiscal 1997, but improved as a
percent of revenues to 9.5 percent in fiscal 1997 from 10.1 percent in fiscal
1996. The improvement resulted primarily from an increased ability to leverage
these costs against increased revenues from a maturing salon base as well as
controls maintained over advertising costs in the Regis and MasterCuts
divisions.

RENT

Rent expense in fiscal 1997 was $95,726,000, or 14.0 percent of revenues,
compared to $81,634,000, or 13.8 percent of revenues, in fiscal 1996. The
percentage increase is due to the mid-year fiscal 1996 acquisitions in the
United Kingdom, as well as the Wal-Mart acquisition in June 1996. When compared
to Domestic salon operations, the U.K. salons and the Wal-Mart salons have
higher rent expense and lower selling, general and administrative expense
because certain costs are absorbed by department and discount stores and passed
on as rent.

DEPRECIATION SALON LEVEL

Depreciation expense at the salon level remained fairly consistent at 3.4
percent of revenues, improving 20 basis points over fiscal 1996.

DIRECT SALON CONTRIBUTION

For reasons described above, direct salon contribution, representing
company-owned salon revenues less associated operating expenses, improved in
fiscal 1997 to 15.9 percent of company-owned revenues, or $109,259,000, compared
to 14.9 percent of company-owned revenues, or $88,368,000, in fiscal 1996.

SELLING, GENERAL AND ADMINISTRATIVE

Selling, general and administrative (SG&A) expense increased to $78,666,000, or
11.0 percent of revenues, in fiscal 1997 from $65,133,000, or 10.6 percent of
revenues, in fiscal 1996. Expenses in this category include field supervision
(payroll, related taxes and travel) and home office administration costs (such
as warehousing, salaries, occupancy costs and professional fees). The increase
is primarily a result of higher warehouse expenses due to volume increases. In
addition, SG&A expense for the International division is higher than fiscal 1996
due to an extended transition period for the 1996 acquisitions.

All direct and indirect expenses associated with franchise operations, other
than the cost of products sold to franchisees, are included in SG&A expense. The
cost of products sold and associated franchise activities remained relatively
consistent in both 1997 and 1996.

DEPRECIATION AND AMORTIZATION CORPORATE

Depreciation and amortization increased slightly in fiscal 1997 to 1.2 percent
of revenues from 1.0 percent in fiscal 1996. Amortization expense has increased
due to the increased level of intangible assets associated with the Company's
salon acquisition activity. Depreciation expense within this category has
remained relatively consistent as a percent of revenues.

MERGER AND TRANSACTION COSTS

See Note 3 to the Consolidated Financial Statements.

RESTRUCTURING CHARGES

See Note 8 to the Consolidated Financial Statements.

OPERATING INCOME

Operating income in fiscal 1997 was $28,447,000 compared to $26,167,000 in
fiscal 1996. Both years were significantly affected by merger and transaction
costs and restructuring charges (nonrecurring charges).

Exclusive of nonrecurring charges, operating income in fiscal 1997 improved to
$47,178,000, or 6.6 percent of revenues, an increase of $8,188,000, or 21.0
percent, over fiscal 1996 operating income of $38,990,000, or 6.3 percent of
revenues. This improvement is attributable primarily to improved gross margins,
the leveraging of direct salon expense, partially offset by higher SG&A expenses
as a percent of revenues.

INTEREST

Interest expense in fiscal 1997 was $10,264,000, or 1.4 percent of revenues,
compared to $9,880,000, or 1.6 percent of revenues, in fiscal 1996. The decline
is primarily due to reduced interest rates.

NONRECURRING ITEMS

See Note 4 to the Consolidated Financial Statements.

INCOME TAXES

The Company's effective tax rate in fiscal 1997 was 66.6 percent of pre-tax
income compared to 45.6 percent of pre-tax income in fiscal 1996. The increase
in the effective rate is attributable to certain nondeductible merger and
transaction costs associated with the Supercuts merger. Additionally, as
reflected in the Statement of 

<PAGE>

Operations for Supercuts for the quarter ended September 30, 1996, Supercuts
recorded as part of its September 30, 1996 income tax provision, a $1,500,000
change in estimate associated with income tax matters related to years prior to
1996. This change in estimate includes tax changes resulting from the completion
of an Internal Revenue Service examination in the quarter ended September 30,
1996. Accordingly, this change in estimate is included in the financial results
for the combined companies of Regis and Supercuts for fiscal 1997.

NET INCOME

Net income in fiscal 1997 was $6,574,000, or $.28 per share, compared to net
income in fiscal 1996 of $9,451,000, or $.42 per share. Exclusive of
nonrecurring items, net income in fiscal 1997 increased to $21,337,000, or $.92
per share, compared to net income in fiscal 1996 of $16,981,000, or $.75 per
share, an earnings per share increase of 22.7 percent.

YEAR-END COMPARISONS

YEAR ENDED JUNE 30, 1996 COMPARED TO YEAR ENDED JUNE 30, 1995:

REVENUES

REVENUES in fiscal 1996 were a record $617,307,000, representing an increase of
$93,054,000, or 17.7 percent, over fiscal 1995. Nearly 50 percent of the
increase is attributable to acquisitions occurring in fiscal 1996 and the full
year impact of the fiscal 1995 acquisitions, with the remaining increase due to
net salon openings and increases in customers served and product sales. Domestic
salons accounted for $60,230,000 of the increase in total revenues. The
remainder of the revenue increase, or $32,824,000, was related to the Company's
International salon operations which was largely influenced by the Company's
fiscal 1996 acquisitions in the United Kingdom. 

For fiscal 1996, revenues from Regis Hairstylists were $267,576,000, an increase
of 4.1 percent; revenues from Supercuts were $97,196,000 for company-owned
salons, an increase of 18.9 percent; income from Supercuts franchise operations
was $20,669,000, an increase of 1.6 percent; revenues from MasterCuts salons
were $83,411,000, an increase of 18.3 percent; Trade Secret company-owned
revenues were $64,960,000, an increase of 39.8 percent; and International salon
revenues were $76,287,000, an increase of 75.5 percent.

During fiscal 1996, same-store sales from Domestic company-owned salons,
exclusive of Supercuts, open for more than 12 months increased 3.4 percent
compared to a 4.2 percent increase the previous year. Same-store sales for the
U.K. salons increased 1.5 percent in fiscal 1996. A total of 64,400,000
customers were served in fiscal 1996, an increase of 10.1 percent, from
58,500,000 customers served in fiscal 1995. The Company utilizes an
audiovisual-based training system in its salons. Management believes this
training system provides its employees with improved customer service and
technical skills and positively contributes to the increase in customers served.

System-wide sales, inclusive of non-consolidated sales from franchisee salons,
increased 17.4 percent to $845,515,000 from $719,933,000 in fiscal 1996 and
1995, respectively. This increase in system-wide sales is the result of the
total number of salons in the system increasing over the past 12 months as well
as same-store sales increases. System-wide same-store sales for fiscal 1996
increased 3.3 percent.

SERVICE REVENUES in fiscal 1996 were $442,366,000, an increase of $63,423,000,
or 16.7 percent, over fiscal 1995. This increase was due to acquisitions, net
salon openings, and same-store sales growth.

PRODUCT REVENUES in fiscal 1996 were $149,523,000, an increase of $29,142,000,
or 24.2 percent, over fiscal 1995. The increase was due to acquisitions, net
salon openings, and same-store sales growth. 

FRANCHISE INCOME increased 2.0 percent in fiscal 1996 to $25,418,000 from
$24,929,000 in fiscal 1995. This increase is the result of an increase in
franchise sales, partially offset by a lower level of franchisee openings in
1996 compared to 1995.

COST OF SERVICE

Cost of service revenues in fiscal 1996 was $259,765,000, compared to
$225,102,000 in fiscal 1995. The gross profit margins on service revenues in
fiscal 1996 improved 70 basis points to 41.3 percent, compared to 40.6 percent
in fiscal 1995. This improvement is primarily due to improved sales leverage on
the salaries and commissions structure at Regis Hairstylists, which is the major
component of cost of service. Improved service margin was also the result of
improved Supercuts margins, primarily due to fixed cost payroll matched against
maturing sales volume. 

COST OF PRODUCT

Cost of product revenues in fiscal 1996 was $81,165,000, compared to $64,777,000
in fiscal 1995. The resulting gross product margin in fiscal 1996 declined 50
basis points to 45.7 percent, compared to 46.2 percent in fiscal 1995. One
primary factor for this change is due to the increase in Trade Secret revenues
as a percent of total Company revenues, as Trade Secret product margins are
somewhat lower than the other divisions. Also, Supercuts recognized a negative
physical inventory adjustment in fiscal 1996.

DIRECT SALON

Direct salon expenses increased $3,204,000 to $59,915,000 in fiscal 1996, but
decreased as a percent of revenues to 10.1 percent in fiscal 1996 down from 11.4
percent in fiscal 1995. Expenses include costs associated with salon operations
such as advertising, promotion, insurance, telephone and utilities. The
improvement came primarily from an increased ability to leverage these costs
against a maturing salon base in the Supercuts division, as well as controls
maintained over advertising costs in the Regis and MasterCuts divisions.

<PAGE>

RENT

Rent expense in fiscal 1996 was $81,634,000, or 13.8 percent of revenues,
compared to $64,439,000, or 12.9 percent of revenues, in fiscal 1995. The
percentage increase is due to the fiscal 1996 acquisitions in the United
Kingdom. When compared to Domestic salon operations, the U.K. salon operations
have higher rent expense and lower selling, general and administrative expenses,
because certain costs are absorbed by department stores and passed on as rent.

DEPRECIATION SALON LEVEL

Depreciation expense at the salon level remained fairly consistent at 3.6
percent of revenues, increasing only 10 basis points over fiscal 1995. 

DIRECT SALON CONTRIBUTION

For reasons described above, direct salon contribution, representing
company-owned salon revenues less associated operating expenses, improved in
fiscal 1996 to 14.9 percent of company-owned revenues, or $88,368,000, compared
to 14.1 percent of company-owned revenues, or $70,593,000, in fiscal 1995.

SELLING, GENERAL AND ADMINISTRATIVE

Selling, general and administrative expense improved as a percent of total
revenues to 10.6 percent from 11.6 percent in fiscal 1996 and 1995,
respectively. These expenses totaled $65,133,000 in fiscal 1996 compared to
$60,685,000 in fiscal 1995. Expenses in this category include field supervision
(payroll, related taxes and travel) and home office administration costs (such
as warehousing, salaries, occupancy costs and professional fees). This
improvement as a percent of revenues is due to sales leveraging of the Supercuts
division. A portion of the improvement is also attributable to the fiscal 1996
U.K. salon acquisitions which, as described above, have a lower level of SG&A
expense. The balance of the rate improvement was due to continued sales
leveraging of fixed and semi-fixed costs. The direct and indirect costs
associated with franchise activities remained relatively consistent in both 1996
and 1995.

DEPRECIATION AND AMORTIZATION--CORPORATE

Depreciation and amortization increased slightly in fiscal 1996 to 1.0 percent
of revenues from .8 percent in fiscal 1995. Amortization costs have increased
due to the increased level of intangible assets associated with the Company's
salon acquisition activity. Depreciation expense within this category has
remained relatively consistent as a percent of revenues.

RESTRUCTURING CHARGES

See Note 8 to the Consolidated Financial Statements.

OPERATING INCOME

Operating income was $26,167,000 in fiscal 1996 compared to $26,644,000 in
fiscal 1995, with 1996 significantly affected by Supercuts restructuring
charges. 

Exclusive of restructuring charges of $12,823,000, operating income in fiscal
1996 improved to $38,990,000, or 6.3 percent of revenues, an increase of
$12,346,000, or 46.3 percent, over fiscal 1995 operating income of $26,644,000,
or 5.1 percent of 1995 revenues. This improvement is attributable primarily to
improved gross margins and the leveraging of SG&A expense as a percent of
revenues.

INTEREST

Interest expense for fiscal 1996 was $9,880,000, or 1.6 percent of revenues,
compared to $8,774,000, or 1.7 percent of revenues, in fiscal 1995.

NONRECURRING ITEMS

See Note 4 to the Consolidated Financial Statements.

INCOME TAXES

The Company's effective income tax rate in fiscal 1996 was 45.6 percent of
pre-tax income compared to 41.6 percent of pre-tax income in fiscal 1995. The
increase in the effective rate is attributable to the Company's inability to
fully utilize the income tax benefits of the Supercuts operating losses in
certain states.

NET INCOME

Net income in fiscal 1996 was $9,451,000, or $.42 per share, compared to net
income in fiscal 1995 of $11,590,000, or $.53 per share. Exclusive of
nonrecurring items, net income in fiscal 1996 would have been $.75 per share,
compared to net income in fiscal 1995 of $.50 per share, an increase of 50
percent.


EFFECTS OF INFLATION

The Company compensates its Regis Hairstylists and International salon employees
with percentage commissions based on sales they generate, thereby enabling salon
payroll expense as a percent of revenues to remain relatively constant.
Accordingly, this provides the Company certain protection against inflationary
increases, as payroll expense and related benefits (the Company's major expense
components) are, with respect to these divisions, variable costs of sales. The
Company does not believe inflation, due to its low rate,  has had a significant
impact on the results of operations associated with hourly paid hairstylists for
the Supercuts, MasterCuts, Trade Secret or Wal-Mart divisions.

LIQUIDITY AND CAPITAL RESOURCES

Customers generally pay for salon services and merchandise in cash at the time
of sale, which reduces the Company's working capital requirements. Net cash
provided by operating activities in fiscal 1997 was $34,857,000, compared to
$38,806,000 during the same period the previous year. The decrease between the
two periods was primarily due to increased payments in fiscal 1997 associated
with the Supercuts merger and restructuring costs. Payments for these items were
$18,263,000 compared to $2,517,000 in 1997 and 1996, respectively.

CAPITAL EXPENDITURES AND ACQUISITIONS

During fiscal 1997, the Company had worldwide capital expenditures of
$42,185,000, of which $2,760,000 related to acquisitions. The Company
constructed 174 new salons (28 Regis Hairstylists, 

<PAGE>

4 Supercuts, 36 MasterCuts, 56 Trade Secret, 24 Wal-Mart and 26 International)
and added 1,229 salons through merger and acquisitions, 1,170 of which were
Supercuts (430 company-owned and 740 franchised salons). The Company also
completed 72 major remodeling projects, including eight conversions of existing
salons to another salon concept. All capital expenditures during fiscal 1997
were funded by the Company's operations and borrowings under its revolving
credit facility. Additional system-wide salon growth was achieved through the
opening of 31 Supercuts franchise salons since the merger date.

The Company anticipates its worldwide salon development program for fiscal 1998
will include approximately 200 new salons and 60 major remodeling and conversion
projects. It is expected that expenditures for these new salons and other
projects will be approximately $41,000,000 in fiscal 1998, excluding capital
expenditures for acquisitions and the Company's new distribution center.

FINANCING

In October 1996, the Supercuts facility was refinanced under terms and
conditions consistent with that of the Company's long-term borrowings with
$22,000,000 of additional long-term notes requiring repayments of $10,000,000
and $12,000,000 in fiscal 2005 and 2007. Also, in October and December 1996, the
Company borrowed an additional $10,000,000 and $5,000,000, under long-term
senior term notes with repayments required during the period fiscal 1998 through
2005, to fund merger-related costs and to pay down the Regis revolving credit
facility. In April 1997, the Company borrowed an additional $8,000,000 under
long-term senior term notes with repayment in fiscal 2007, to pay down 11.52
percent senior term notes. These additional term note borrowings bear interest
at fixed rates ranging from 7.16 to 8.18 percent.

In March 1997, the Company entered into a treasury lock agreement for the
purpose of establishing the effective interest rate on the $14,000,000 senior
term note expected to be refinanced in June 1998. The contract was entered into
to reduce the risk to the Company of future interest rate fluctuations. The
contract has a notional amount of $14,000,000 and is tied to the U.S. government
ten-year treasury note rate. At the settlement date in June 1998, the gain or
loss on the contract will be recognized. The deferred unrealized loss related to
this contract was not material at June 30, 1997. The Company does not enter into
financial instruments for trading or speculative purposes.

The Company increased its revolving credit facility in April 1997. The revolving
credit facility allows for borrowings up to $25,000,000, bears interest at the
prime rate, and matures in October 1998. The prime rate at June 30, 1997 and
1996 was 8.50 and 8.25 percent, respectively. The facility also allows for
borrowings bearing interest at LIBOR rates plus 1.50 percent. The average LIBOR
rate utilized by the Company was 5.78 percent at June 30, 1997. The revolving
credit facility requires a quarterly commitment fee at the rate of 1/4 percent
per year on the unused portion of the facility. 

The weighted average interest rate on this facility was 7.67 percent and 8.25
percent, respectively, at June 30, 1997 and June 30, 1996.

As the Company continues to expand, the need for additional warehouse and
distribution capabilities also increases. In July 1997, in connection with the
construction of a new distribution center in Tennessee, the Company entered into
an additional credit facility. The credit facility allows for borrowings up to
$15,000,000, bears interest at the prime rate, and matures in December 1998. The
facility also allows for borrowings bearing interest at an adjusted LIBOR rate.

At June 30, 1997, the U.K. term notes have been classified as current as a
result of noncompliance with certain loan covenants. The Company is currently in
negotiations and intends to re-establish this financing as long-term during
fiscal 1998.

See merger and transaction costs discussed in Note 3 to the Consolidated
Financial Statements.

See restructuring activities discussed in Note 8 to the Consolidated Financial
Statements.

The Company translates the financial statements of its international
subsidiaries to U.S. dollars for financial reporting purposes, and accordingly
is subject to fluctuations in currency exchange rates.

The Company has already begun the necessary software conversion and programming
modifications necessary to comply with the Year 2000 computer software issues.
The Company does not expect these activities to materially impact earnings.

Management believes that cash generated from operations and amounts available
under its revolving credit facilities will be sufficient to fund its anticipated
capital expenditures and required debt repayments for the foreseeable future.

DIVIDENDS 

The Company paid dividends of $.08 per share during fiscal 1997 and $.07 per
share during fiscal 1996. On August 14, 1997, the Board of Directors of the
Company declared a $.02 per share quarterly dividend payable September 9, 1997,
to shareholders of record on August 25, 1997.

OTHER

During fiscal 1997, the Company resolved the litigation brought by David E.
Lipson and DEL Holding Corporation (DEL), a corporation controlled by Mr.
Lipson, against Supercuts. The Company paid Mr. Lipson and DEL $6,700,000 in
complete settlement of all claims of Mr. Lipson, DEL or any other entity
controlled by Mr. Lipson. See Note 4 to the Consolidated Financial Statements.
This was funded through the issuance of the Company's common stock.

<PAGE>

CONSOLIDATED BALANCE SHEET

(DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>

                                                                JUNE 30
                                                  ------------------------------
ASSETS                                                 1997                 1996
<S>                                                 <C>                   <C>
Current assets:
    Cash                                             $8,935              $7,558
    Accounts receivable, net                         12,388              10,640
    Inventories                                      42,596              32,507
    Deferred income taxes                             6,335               6,687
    Other current assets                              6,819               9,691
                                                   ----------------------------
    Total current assets                             77,073              67,083

Property and equipment, net                         139,573             126,821
Goodwill                                             99,818              93,352
Other assets                                         15,071              16,698
                                                   ----------------------------
    Total assets                                   $331,535            $303,954
                                                   ----------------------------
                                                   ----------------------------

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
    Long-term debt, current portion                 $30,722             $19,168
    Accounts payable                                 24,111              20,369
    Accrued expenses                                 37,291              47,261
                                                    ---------------------------
    Total current liabilities                        92,124              86,798

Long-term debt                                       82,740              83,213
Other noncurrent liabilities                          7,557               6,308

Commitments (Note 6)

Shareholders' equity:
    Common stock, $.05 par value; issued and 
    outstanding, 23,317,924 and 22,537,161 
    shares at June 30, 1997 and 1996, 
    respectively                                      1,166               1,127
    Additional paid-in capital                      120,483             104,634
    Retained earnings                                27,465              21,874
                                                   ----------------------------

    Total shareholders' equity                      149,114             127,635
                                                   ----------------------------
    Total liabilities and shareholders' equity     $331,535            $303,954
                                                   ----------------------------
                                                   ----------------------------

</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE CONSOLIDATED FINANCIAL
STATEMENTS.

<PAGE>

CONSOLIDATED STATEMENT OF OPERATION


(DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>

                                                                        YEARS ENDED JUNE 30
                                                     -------------------------------------------------------
                                                           1997                 1996                 1995
<S>                                                  <C>                     <C>                 <C>
Revenues:
  Company-owned salons:
    Service                                             $498,559            $442,366            $378,943
    Product                                              187,620             149,523              120,38
                                                      ----------------------------------------------------

                                                         686,179             591,889             499,324
  Franchise income                                        27,040              25,418              24,929
                                                      ----------------------------------------------------
                                                         713,219             617,307             524,253
                                                      ----------------------------------------------------

Operating expenses:
  Company-owned:
    Cost of service                                      289,621             259,765             225,102
    Cost of product                                      103,181              81,165              64,777
    Direct salon                                          64,962              59,915              56,711
    Rent                                                  95,726              81,634              64,439
    Depreciation                                          23,430              21,042              17,702
                                                      ----------------------------------------------------
                                                         576,920             503,521             428,731

  Selling, general and administrative                     78,666              65,133              60,685
  Depreciation and amortization                            8,325               6,315               4,220
  Merger and transaction costs                            14,322
  Restructuring charges                                    4,409              12,823
  Other                                                    2,130               3,348               3,973
                                                     ----------------------------------------------------
         Total operating expenses                        684,772             591,140             497,609
                                                     ----------------------------------------------------
         Operating income                                 28,447              26,167              26,644
  
Other income (expense):
    Interest                                            (10,264)             (9,880)             (8,774)
    Nonrecurring items                                       901                 700               1,195
    Other, net                                               618                 390                 793
                                                      ----------------------------------------------------

         Income before income taxes                       19,702              17,377              19,858

Income taxes                                            (13,128)             (7,926)             (8,268)
                                                      ----------------------------------------------------

         Net income                                       $6,574              $9,451             $11,590
                                                      ----------------------------------------------------
                                                      ----------------------------------------------------

Net income per share                                        $.28                $.42                $.53
                                                      ----------------------------------------------------
                                                      ----------------------------------------------------

Weighted average common and 
  common equivalent shares outstanding                    23,255              22,791              22,111
                                                      ----------------------------------------------------
                                                      ----------------------------------------------------

</TABLE>


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE CONSOLIDATED FINANCIAL
STATEMENTS.

<PAGE>

CONSOLIDATE STATEMENTS OF CHANGES IN SHAREHOLDER'S EQUITY


(DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>

                                                          Common Stock            ADDITIONAL
                                                   ----------------------------     PAID-IN        RETAINED
                                                    SHARES             AMOUNT       CAPITAL        EARNINGS       TOTAL
<S>                                               <C>                  <C>         <C>             <C>           <C>
Balance, June 30, 1994                           13,965,664           $698        $87,741         $2,836        $91,275

Additional shares issued and adjustment of 
  amounts previously recorded in connection
  with finalization of the 1994 resolution of 
  MEI Salons litigation                              93,220              5          (505)                         (500)
Shares issued in connection with
  salon acquisitions                                184,442              9          2,886                         2,895
Shares issued in connection with employee
  benefit plans                                      10,333              1            433                           434
Proceeds from exercise of stock options               9,736              1            134                           135
Foreign currency translation adjustments                                                           (410)          (410)
Net income                                                                                        11,590         11,590
                                                 -------------------------------------------------------------------------
Balance, June 30, 1995                           14,263,395            714         90,689         14,016        105,419

Stock split effected in the form of a
  stock dividend                                  7,438,190            372          (372)
Shares issued in connection with
  subordinated debt conversion                      375,000             19          2,794                         2,813
Proceeds from sale of common stock                  370,000             18         10,013                        10,031
Shares issued in connection with
  employee benefit plans                             12,842              1            101                           102
Proceeds from exercise of stock options              77,734              3            819                           822
Tax benefit realized upon 
  exercise of stock options                                                           590            590
Dividends                                                                                        (1,235)        (1,235)
Foreign currency translation adjustments                                                           (358)          (358)
Net income                                                                                         9,451          9,451
                                                 -------------------------------------------------------------------------

Balance, June 30, 1996                           22,537,161          1,127        104,634         21,874        127,635

Proceeds from sale of common stock                  500,000             25         11,100                        11,125
Shares issued in connection with
  employee benefit plans                             13,056              1            240                           241
Proceeds from exercise of stock options             267,707             13          3,656                         3,669
Tax benefit realized upon exercise of 
  stock options                                                                       853                           853
Dividends                                                                                        (1,722)        (1,722)
Foreign currency translation adjustments                                                             739            739
Net income                                                                                         6,574          6,574
                                                -------------------------------------------------------------------------

Balance, June 30, 1997                           23,317,924         $1,166       $120,483        $27,465       $149,114
                                                -------------------------------------------------------------------------
                                                -------------------------------------------------------------------------


</TABLE>


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE CONSOLIDATED FINANCIAL
SATEMENTS.

<PAGE>

CONSOLIDATED STATEMENT OF CASH FLOWS

(DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>

                                                                          YEARS ENDED JUNE 30
                                                              ---------------------------------------
                                                                 1997            1996          1995
<S>                                                             <C>            <C>           <C>
Cash flows from operating activities:
    Net income                                                 $6,574         $9,451        $11,590
    Adjustments to reconcile net income
         to net cash provided by operating activities:
       Depreciation and amortization                           32,084         27,789         22,402
       Deferred income taxes                                    1,114        (3,059)        (5,040)
       Merger and transaction costs                            14,322
       Provision for restructuring charge                       4,409         12,823
       MEI Salons nonrecurring charge                                                         1,805
       Changes in assets and liabilities, exclusive of 
         investing and financing activities                  (23,905)        (8,701)        (1,944)
       Other                                                      259            503          1,225
                                                            ----------------------------------------
         Net cash provided by operating activities             34,857         38,806         30,038
                                                            ----------------------------------------
Cash flows from investing activities:
    Capital expenditures                                     (39,425)       (32,605)       (30,388)
    Purchases of salon assets, net of cash acquired 
       and certain obligations assumed                       (10,370)       (29,343)        (3,259)
    Proceeds from sale of assets                                                              7,725
    Other                                                                                       103
                                                            ----------------------------------------
         Net cash used in investing activities               (49,795)       (61,948)       (25,819)
                                                            ----------------------------------------
Cash flows from financing activities:
    Borrowings on revolving credit facilities                 187,328        150,758         88,166
    Payments on revolving credit facilities                 (203,425)      (147,158)       (87,164)
    Proceeds from issuance of long-term debt                   45,000         29,435            440
    Repayment of long-term debt                              (21,067)       (17,164)        (9,573)
    (Decrease) increase in negative book cash balances        (4,842)          1,957          1,153
    Dividends paid                                            (1,722)        (1,235)               
    Proceeds from issuance of common stock                     15,035         10,955            569
                                                            ----------------------------------------
      Net cash provided by (used in) financing activities      16,307         27,548        (6,409)
                                                            ----------------------------------------
Effect of exchange rate changes on cash                             8           (30)          (109)
                                                            ----------------------------------------

Increase (decrease) in cash                                     1,377          4,376        (2,299)

Cash:
    Beginning of year                                           7,558          3,182          5,481
                                                            ----------------------------------------

    End of year                                                $8,935         $7,558         $3,182
                                                            ----------------------------------------
                                                            ----------------------------------------

Changes in assets and liabilities, exclusive of investing 
       and financing activities:
    Accounts receivable                                      $(1,222)       $(1,190)      $ (1,106)
    Inventories                                               (8,376)        (3,682)        (2,723)
    Other current assets                                        2,339        (3,299)            525
    Other assets                                                   13        (1,996)          (336)
    Accounts payable                                            6,487          1,948            784
    Accrued expenses                                         (22,396)           (80)          1,820
    Other noncurrent liabilities                                (750)          (402)          (908)
                                                            ----------------------------------------

                                                            $(23,905)       $(8,701)       $(1,944)
                                                            ----------------------------------------
                                                            ----------------------------------------

</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE CONSOLIDATED FINANCIAL
STATEMENTS.
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. BUSINESS DESCRIPTION AND SIGNIFICANT ACCOUNTING POLICIES:
BUSINESS DESCRIPTION:

Regis Corporation (the Company) owns, operates and franchises hairstyling and
hair care salons throughout the United States and in a number of other
countries, principally the United Kingdom (U.K.). Substantially all of the
hairstyling and hair care salons owned and operated by the Company in the United
States are located in leased space in enclosed mall shopping centers or strip
shopping centers. Franchised salons are primarily located in strip shopping
centers throughout the United States.

At June 30, 1997, approximately 25 percent of the Company's outstanding common
stock is owned by Curtis Squire, Inc. (CSI), which is a holding company
controlled by the Chairman of the Board of Directors of the Company, and
approximately 6 percent is owned by management and the Company's benefit plans.

BASIS OF PRESENTATION:

Financial and share data for all periods presented reflect the retroactive
effects of the October 1996 merger with Supercuts, Inc. (Supercuts) which has
been accounted for as a pooling-of-interests (see Note 3). The financial
statements have been restated by combining the current and historical financial
statements of Regis Corporation with those of Supercuts for each of the periods
presented and including adjustments to conform the historical accounting
policies and practices of Supercuts to those of Regis.

CONSOLIDATION:

The financial statements include the accounts of the Company and all of its
wholly-owned subsidiaries. In consolidation, all material intercompany accounts
and transactions are eliminated.

FOREIGN CURRENCY TRANSLATION:

Financial position, results of operations and cash flows of the Company's
international subsidiaries are measured using local currency as the functional
currency. Assets and liabilities of these subsidiaries are translated at the
exchange rates in effect at each fiscal year end. Income statement accounts are
translated at the average rates of exchange prevailing during the year.
Translation adjustments arising from the use of differing exchange rates from
period to period are included in the cumulative translation account grouped
within shareholders' equity.

FRANCHISE INCOME AND EXPENSES:

Franchise income includes royalties and initial franchise fees from franchisees,
and product sales made by the Company to franchisees. Royalties are recognized
as income in the month in which franchisee services are rendered or products are
sold by franchisees. The Company recognizes income from initial 
franchise fees at the time franchisee salons are opened. Product sales by the
Company to franchisees are recorded at the time product is shipped to franchisee
locations. Franchise expenses include all direct expenses, such as the cost of
product sold to franchisees by the Company, salaries, marketing costs, and an
allocation of general corporate overhead and occupancy expenses. Cost of product
sold to franchisees is included in other operating expenses in the Consolidated
Statement of Operations. All other direct and indirect expenses associated with
franchise operations are included in selling, general and administrative
expenses in the Consolidated Statement of Operations.

INVENTORIES:

Inventories consist principally of hair care products held either for use in
salon services or for sale. Inventories are stated at the lower of cost or
market with cost determined on the first-in, first-out method.

PROPERTY AND EQUIPMENT:

Property and equipment are carried at cost, less accumulated depreciation and
amortization. Depreciation and amortization of property and equipment are
computed on the straight-line method over estimated useful asset lives (shorter
of asset life or lease term for leasehold improvements).

Expenditures for maintenance and repairs and minor renewals and betterments
which do not improve or extend the life of the respective assets are expensed.
All other expenditures for renewals and betterments are capitalized. The assets
and related depreciation accounts are adjusted for property retirements and
disposals with the resulting gain or loss included in operations. Fully
depreciated assets remain in the accounts until retired from service.

GOODWILL:

Goodwill recorded in connection with the fiscal 1989 purchase of the publicly
held minority interest in the Company and with the acquisitions of business
operations in which the Company has not previously been involved is amortized on
a straight-line basis, generally over 40 years. Goodwill recorded in connection
with acquisitions which expand the Company's existing business activities
(acquisition of salon sites) is amortized on a straight-line basis, generally
over 12 to 17 years depending upon the lease terms of the salon sites acquired.

ASSET IMPAIRMENT ASSESSMENTS:

The Company periodically measures and evaluates the recoverability of its
tangible and intangible noncurrent assets using undiscounted cash flow analyses.

PREOPENING COSTS:

Advertising, sales promotion and expenditures associated with the opening of new
salon locations are charged to operations as incurred.

INCOME TAXES:

Deferred income tax assets and liabilities are recognized for the expected
future tax consequences of events that have been included in the financial
statements or tax returns. Deferred income tax assets and liabilities are
determined based on the 

<PAGE>

differences between the financial statement and tax bases of assets and
liabilities using currently enacted tax rates in effect for the years in which
the differences are expected to reverse. Income tax expense is the tax payable
for the period and the change during the period in deferred tax assets and
liabilities.

NET INCOME PER SHARE:

Net income per share has been computed by dividing net income by the weighted
average number of common and common equivalent shares outstanding for each
period presented using the modified treasury stock method. Common equivalent
shares relate primarily to incentive stock options granted to employees.

In February 1997, Statement of Financial Accounting Standards No. 128 (SFAS No.
128), Earnings per Share (EPS) was issued by the Financial Accounting Standards
Board. This standard, which the Company must adopt effective with its second
quarter of fiscal 1998, requires dual presentation of basic and diluted EPS on
the face of the Consolidated Statement of Operations. Net income per share
currently presented by the Company is comparable to the diluted EPS required
under SFAS No. 128. Basic EPS for the Company would be calculated based on only
common shares outstanding without considering the dilutive effects of common
stock equivalents.

USE OF ESTIMATES:

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make certain 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. 

2. OTHER FINANCIAL STATEMENT DATA:

The following provides additional information concerning selected balance sheet
accounts at June 30, 1997 and 1996:

<TABLE>
<CAPTION>


                                                                 (DOLLARS IN THOUSANDS)

                                                                 1997           1996
<S>                                                            <C>           <C>
Property and equipment:
  Land                                                           $700          $700
  Building and improvements                                     6,172         4,361
  Equipment, furniture and lease-
    hold improvements                                         237,845       213,982
  Equipment, furniture and lease-
    hold improvements under
    capital leases                                              9,983        10,621
                                                           ------------------------

                                                              254,700       229,664
  Less accumulated depreciation
    and amortization                                        (113,228)     (101,368)
  Less amortization of equipment,
    furniture and leasehold
    improvements under 
    capital leases                                            (1,899)       (1,475)
                                                           ------------------------

                                                             $139,573      $126,821
                                                           ------------------------
                                                           ------------------------

Goodwill                                                     $120,429      $108,955
Less accumulated amortization                                (20,611)      (15,603)
                                                           ------------------------

                                                              $99,818       $93,352
                                                           ------------------------
                                                           ------------------------

Accrued expenses:
  Payroll and payroll related costs                           $19,923       $20,695
  Taxes                                                         3,725         5,670
  Insurance                                                     5,653         2,730
  Restructuring                                                 1,188         6,493
  Other                                                         6,802        11,673
                                                           ------------------------

                                                              $37,291       $47,261
                                                           ------------------------
                                                           ------------------------


</TABLE>

Negative book cash balances of $376,000 and $5,218,000 at June 30, 1997 and
1996, respectively, are included in accounts payable and represent checks
outstanding in excess of cash balances maintained at the respective banks.

The following provides supplemental disclosures of cash flow activity for the
years ended June 30, 1997, 1996 and 1995:

                                            (DOLLARS IN THOUSANDS)  
                                     1997          1996            1995
Cash paid during the year for:
    Interest                      $10,862        $9,052         $8,020
    Income taxes                   13,016         15,227         11,714

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

Non-cash investing and financing activities include the following:

Year ended June 30, 1997:

*   In connection with various acquisitions, the Company entered into
    seller-financed notes payable (Note 3).

Year ended June 30, 1996:

*   In connection with the conversion of the Company's $2,812,500 of
    convertible debt, 562,500 shares of common stock were issued.

*   In connection with various acquisitions, the Company entered into
    seller-financed notes payable (Note 3).

Year ended June 30, 1995:

*   Capital lease obligations of $7,725,000 were entered into during the year
    under a sale-leaseback transaction. A gain of $506,000 was realized on this
    transaction and is being recognized over the lease term.

*   In connection with 1995 acquisitions, the Company issued 276,663 shares of
    its common stock valued at $2,895,000.

*   In connection with various acquisitions, the Company entered into
    seller-financed notes payable.

3. MERGERS AND ACQUISITIONS:

SUPERCUTS, INC. MERGER:

Effective October 25, 1996, the Company received shareholder approval for the
merger agreement with Supercuts in a stock-for-stock merger transaction.
Supercuts was the national operator of approximately 430 company-owned, and
franchisor of approximately 740 affordable hair care salons at the acquisition
date. Each Supercuts shareholder received .40 shares of the Company's common
stock in exchange for each Supercuts common share, resulting in the issuance of
approximately 4,500,000 shares of the Company's common stock. The transaction
has been accounted for as a pooling-of-interests.

As a result of the merger, the Company recorded a merger and transaction charge
of $14,322,000, on a pre-tax basis, during the quarter ended December 31, 1996.
This charge included $7,717,000 for professional fees including investment
banking, legal, accounting and miscellaneous transaction costs, $3,465,000 for
severance, and a non-cash charge of $3,140,000 for the write-off of duplicative
operating assets, principally associated with the closure of the Supercuts
headquarters.

The severance expense of $3,465,000 covered the termination of approximately 105
Supercuts employees who had duplicate positions in corporate office functions.
These corporate overhead departments included finance and accounting, human 
resources, legal, management information systems, purchasing, real estate and
marketing. There is $1,826,000 remaining for severance liabilities for
terminated employees at June 30,1997, which is included in accrued expenses.

The Supercuts transaction has been accounted for as a pooling-of-interests,
therefore prior period financial statements have been restated to reflect this
merger as if the merged companies had always been combined. To effect the
restatement, significant accounting adjustments were necessary to conform the
accounting practices of Supercuts to those of Regis. 

Prior to the merger, Supercuts' fiscal year for financial reporting purposes
ended on December 31. No adjustment to retained earnings was necessary to
conform with Regis' year end. 

Revenues and net income (loss) for the combining entities for the three years 
ended June 30, 1997 were as follows (dollars in thousands):

                                         SUPERCUTS,
YEAR ENDED JUNE 30         REGIS       AS CONFORMED     COMBINED

1997
Revenues                $594,714       $118,505       $713,219
Net income (loss)          13,206         (6,632)         6,574

1996
Revenues                  499,442        117,865        617,307
Net income (loss)          19,124         (9,673)         9,451

1995
Revenues                  422,188        102,065        524,253
Net income (loss)          14,651         (3,061)        11,590


NATIONAL HAIR CARE CENTERS:

Effective June 1, 1996, the Company acquired 154 salons from National Hair Care
Centers, LLC. The salons are located within Wal-Mart stores and supercenters
throughout the United States and perform hairstyling services and offer hair
care products for sale. Of the $12,257,000 purchase price, $10,364,000 was paid
in cash at closing and the balance was settled by the Company's issuance of a
note for $1,797,000 and a $96,000 noncompete agreement. The cost in excess of
net tangible and identifiable intangible assets acquired was approximately
$6,900,000 and is being amortized on a straight-line basis over 17 years.

U.K. ACQUISITIONS:

In January 1996, the Company acquired 91 salons from Steiner Salons Limited and
Steiner Hairdressing Limited operating throughout the U.K. The $2,824,000
aggregate purchase price was paid in cash at closing. The cost in excess of net
tangible and identifiable intangible assets acquired is approximately $2,600,000
and is being amortized on a straight-line basis over 15 years.

In September 1995, the Company acquired the outstanding shares of common stock
of Essanelle Limited and S&L DuLac,

<PAGE>

Inc. which operate 87 hairstyling salons in major department stores throughout
the U.K. (79 salons) and Switzerland (8 salons). The $6,300,000 aggregate
purchase price was paid in cash at closing. The cost in excess of net tangible
and identifiable intangible assets acquired was approximately $6,600,000 and is
being amortized on a straight-line basis over 15 years.

OTHER ACQUISITIONS:

During 1997 and 1996, the Company made numerous additional acquisitions. The
cost in excess of net tangible and identifiable intangible assets acquired was
approximately $9,700,000 and $7,900,000 in 1997 and 1996, respectively, and is
being amortized on a straight-line basis over periods of up to 17 years. Of the
aggregate purchase price of approximately $13,900,000 associated with these
acquisitions in 1997, approximately $11,300,000 was paid in cash during fiscal
1997; approximately $2,600,000 is payable during fiscal 1998. Of the aggregate
purchase price of approximately $11,600,000 associated with these acquisitions
in 1996, approximately $9,200,000 was paid in cash at closing and approximately
$2,400,000 was payable over three years.

The aforementioned acquisitions, except Supercuts, have been recorded using the
purchase method of accounting. Accordingly, the purchase prices have been
allocated to assets acquired and liabilities assumed based on their estimated
fair values at the date of acquisition. The acquisitions in 1997, 1996 and 1995
recorded using the purchase method are not material to the Company's operations.

4. RESOLUTION OF LITIGATION:

During fiscal 1994, the Company resolved its litigation with a former joint
venture partner, MEI Diversified Inc. (MEI). As part of the litigation
resolution, the Company advanced $5,850,000 to Premier Salons to finance that
company's acquisition of salons from the bankruptcy creditors of MEI. In return,
the Company received 1,000,000 shares of $6 par value per share preferred stock
of Premier Salons and a note receivable of $5,850,000, bearing interest at an
annual rate of prime plus 
1/2 percent. Of the note receivable balance, $850,000 was paid in March 1994 and
the remaining balance of $5,000,000 is due in 60 monthly installments,
commencing in January 1995. The note is partially collateralized by a department
store license agreement and underlying operating assets. 

During fiscal 1995, the Company received a $2,500,000 cash settlement associated
with its directors and officers insurance claim. Certain other negative events
also occurred in fiscal 1995 with respect to the Company's investment in and
advances to Premier Salons which caused the Company to re-evaluate and write off
the net carrying value ($2,305,000) of all remaining net assets associated with
the fiscal 1994 MEI litigation settlement. In addition, during fiscal 1995, the
Company issued 139,830 shares of its common stock to the bankruptcy creditors of
MEI as final resolution of a stock guarantee. This was fewer shares than the
Company originally estimated when the transaction was recorded the previous year
which resulted in a $500,000 gain. As a result of these transactions, the
Company recorded a $695,000 nonrecurring gain during fiscal 1995 and adjusted
the amounts previously recorded by decreasing 
shareholders' equity by $500,000.

During fiscal 1997, 1996 and 1995, the Company received $901,000, $700,000 and
$500,000, respectively, of principal payments from Premier Salons under the note
agreement. The Company had previously written off the related receivable, and
accordingly, has recorded these recoveries as nonrecurring gains. There is no
assurance that such recoveries will continue.

During fiscal 1997, the Company resolved litigation brought by David E. Lipson
(former Supercuts Chairman and Chief Executive Officer) and DEL Holding
Corporation (DEL), a corporation controlled by Mr. Lipson, against Supercuts. 
Mr. Lipson and DEL had brought legal action against Supercuts seeking damages
pursuant to a consulting agreement between DEL and Supercuts and damages
allegedly sustained by Mr. Lipson as a result of alleged defamation and a delay
in his ability to sell certain shares of Supercuts common stock. In 
resolution, the Company paid Mr. Lipson and DEL $6,700,000 in complete
settlement of all claims of Mr. Lipson, DEL or any other entity controlled by
Mr. Lipson. This settlement and related costs approximated amounts accrued as
part of the Company's fiscal 1997 and 1996 restructuring charges (Note 8).
Supercuts paid DEL approximately $225,000 and $450,000 for Mr. Lipson's services
in 1996 and 1995, respectively.

5. FINANCING ARRANGEMENTS:

The Company's long-term debt consists of the following at June 30, 1997 and
1996:

                                          (DOLLARS IN THOUSANDS)

    1997 1996
Senior term notes                            $74,000   $39,000
Revolving credit facilities                   14,448    30,545
Equipment and leasehold notes 
   payable                                     9,664    11,112
U.K. term notes                                8,083     9,020
Other notes payable, principally 
    subordinated notes                         7,267    12,704
                                            -------------------
                                             113,462   102,381

    Less current portion                     (30,722)  (19,168)
                                            -------------------
    Long-term portion                        $82,740   $83,213
                                            -------------------
                                            -------------------

At June 30, 1997, the senior term notes consist of $60,000,000 of individual
note agreements with interest rates ranging from 6.94 percent to 8.18 percent
and a $14,000,000 senior term note with an interest rate of 11.52 percent.
Repayment dates range from 1998 through 2007.

The Company increased its revolving credit facility in April 1997. The revolving
credit facility allows for borrowings up to $25,000,000, bears interest at the
prime rate, and matures in 

<PAGE>

October 1998. The prime rate at June 30, 1997 and 1996 was 8.50 percent and 8.25
percent, respectively. The facility also allows for borrowings bearing interest
at LIBOR rates plus 1.50 percent. The average LIBOR rate utilized by the Company
at June 30, 1997 was 5.78 percent. The revolving credit facility requires a
quarterly commitment fee at the rate of 1/4 percent per year on the unused
portion of the facility. The weighted average interest rate on this facility was
7.63 percent and 8.25 percent, respectively, at June 30, 1997 and June 30, 1996.
A letter of credit totaling approximately $700,000 was outstanding at June 30,
1997, which reduces the amount available under the revolving credit facility. At
June 30, 1996, the revolving credit facility included $21,200,000 outstanding
under a former Supercuts facility which was refinanced during fiscal 1997 as
part of new borrowings under senior term notes. The Company's U.K. subsidiary
also has a credit facility which allows for borrowings up to approximately
$5,000,000, bears interest at the LIBORrate plus 3.00 percent and is due on
demand. Amounts outstanding under this facility were $3,148,000 and $245,000 at
June 30, 1997 and 1996, respectively.


In March 1997, the Company entered into a treasury lock agreement for the
purpose of establishing the effective interest rate on the $14,000,000 senior
term note expected to be refinanced in June 1998. The contract was entered into
to reduce the risk to the Company of future interest rate fluctuations. The
contract has a notional amount of $14,000,000 and is tied to the U.S. government
10-year treasury note rate. At the settlement date in June 1998, the gain or
loss on the contract will be recognized. The deferred unrealized loss related to
this contract was not material at June 30, 1997. The Company does not enter into
financial instruments for trading or speculative purposes.

The senior term notes and the revolving credit facility agreements contain
covenants, including limitations on incurrence of debt, granting of liens,
investments, merger or consolidation, and transactions with affiliates. In
addition, the Company must maintain specified interest coverage and
debt-to-equity ratios.

The equipment and leasehold notes payable are primarily 
comprised of capital lease obligations totaling $5,100,000 and $6,346,000 at
June 30, 1997 and 1996, respectively. These capital lease obligations bear an
average interest rate of approximately 12 percent and are payable in monthly
installments over five years. These balances exclude future interest payable of
$945,000 and $1,574,000 at June 30, 1997 and 1996, respectively.

In connection with the U.K. acquisitions (Note 3), the Company's U.K. subsidiary
has various term notes, denominated in pounds sterling, primarily with U.K.
banks bearing interest at rates varying from 4.00 percent to the LIBOR rate plus
2.50 percent which are subject to annual mandatory principal repayments until
final maturity in July 2000. The annual LIBOR rate at June 30, 1997 was 6.06
percent.

The U.K. term notes contain covenants applicable to the U.K. subsidiary,
including limitations on incurring debt, investments, merger or consolidation
and transactions with affiliates. In addition, the U.K. subsidiary must maintain
certain interest coverage and debt-to-equity ratios.

At June 30, 1997, the U.K. term notes have been classified as current as a
result of noncompliance with certain loan covenants. The Company is currently in
negotiations with the lender and intends to refinance this debt as long-term
during fiscal 1998.

The Company's subordinated notes consist primarily of notes associated with
various acquisitions, which bear interest in the range of 5.84 to 12.00 percent,
require monthly payments over terms ranging from two to seven years and are
generally subordinate to senior term notes and revolving credit facility
arrangements.

The fair value of the senior term, equipment and leasehold and subordinated
notes payable based upon a discounted cash flow analysis using the Company's
current incremental borrowing rate approximates their carrying values at June
30, 1997.

Aggregate maturities of long-term debt at June 30, 1997 are 
as follows:

              FISCAL YEAR              (DOLLARS IN THOUSANDS)

                  1998                         $30,722
                  1999                          20,094
                  2000                           9,271
                  2001                           7,208
                  2002                           1,123
                Thereafter                      45,044
                                           -----------
                                              $113,462
                                           -----------
                                           -----------

In July 1997, in connection with the construction of a new 
distribution center, the Company entered into an additional credit facility. The
credit facility allows for borrowings up to $15,000,000, bears interest at the
prime rate, and matures in December 1998. The facility also allows for
borrowings bearing interest at an adjusted LIBOR rate. 

6. COMMITMENTS:

OPERATING LEASES:

The Company is committed under long-term operating leases for the rental of most
of its company-owned salon locations. The terms of the leases range from one to
20 years, with many leases renewable for an additional five- to 10-year term at
the option of the Company, and certain leases include escalation provisions. For
certain leases, the Company is required to pay additional rent based on a
percent of sales and, in most cases, real estate taxes and other expenses. Rent
expense for the Company's international department store salons is based 
primarily on a percent of sales.

The Company also leases the premises in which the majority of its franchisees
operate and has entered into corresponding sublease arrangements with the
franchisees. These leases, generally 

<PAGE>

with terms of approximately five years, are expected to be renewed on
expiration. Future minimum lease payments for the next five years, which are
reimbursable from the franchisees, are approximately $15,000,000 annually. All
additional lease costs are passed through to the franchisees. 

Total rent expense, excluding sublease rental obligations which are passed
through to the franchisees, includes the following:

                                      (DOLLARS IN THOUSANDS) 

                                   1997           1996            1995
Minimum rent                     $62,125        $49,667        $41,719
Percentage rent based 
               on sales           16,799         16,078          9,634
Real estate taxes and 
               other expenses     16,802         15,889         13,086
                               ---------------------------------------
                                 $95,726        $81,634        $64,439
                               ---------------------------------------
                               ---------------------------------------

FUTURE MINIMUM LEASE PAYMENTS:

As of June 30, 1997, future minimum lease payments (excluding percentage rents
based on sales and sublease rental obligations which are passed through to the
franchisees) due under existing noncancellable operating leases with remaining
terms of greater than one year are as follows:

                         FISCAL YEAR              (DOLLARS IN THOUSANDS)   

                           1998                        $62,111
                           1999                         56,054
                           2000                         46,434
                           2001                         35,586
                           2002                         29,440
                        Thereafter                      93,597
                                                      --------
              Total minimum lease payments            $323,222
                                                      --------
                                                      --------

SALON DEVELOPMENT PROGRAM:

As a part of its salon development program, the Company 
continues to negotiate and enter into leases and commitments for the acquisition
of equipment and leasehold improvements related to future salon locations.

7. INCOME TAXES:

The provision for income taxes consists of:

                                      (DOLLARS IN THOUSANDS) 

                                     1997     1996       1995
Current:
               Federal             $10,133   $9,142    $11,085
               State                 1,589    1,828      2,217
               International           292       15          6

Deferred:
               United States         1,138   (2,596)    (5,040)
               International           (24)    (463) 
                                 ------------------------------

                                   $13,128   $7,926     $8,268
                                 ------------------------------
                                 ------------------------------

The components of the net deferred tax asset and liability are as follows:

                                                     (DOLLARS IN THOUSANDS)
                                                            1997      1996
Net current deferred tax asset:
               Nonrecurring items                            $378      $362
               Insurance                                    1,756       632
               Payroll and payroll related costs            1,313     1,513
               Restructuring                                  463     2,532
               Merger and transaction                         702     
               Excess of tax over book basis      
                    of certain assets associated       
                    with restructuring                      1,723     1,648
                                                        -------------------
                                                           $6,335    $6,687
                                                        -------------------
                                                        -------------------

Net noncurrent deferred tax asset
(liability):
               Depreciation and amortization              $(4,214)  $(3,286)
               Deferred rent                                1,785     1,816
               Nonrecurring items                             947     1,359
               Payroll and payroll related costs            1,115       851
               Excess of tax over book basis
                    of certain assets associated 
                    with salon development program          8,112     8,068
               Other, net                                     777       476
                                                        -------------------
                                                           $8,522    $9,284
                                                        -------------------

Management believes no valuation allowance for the net deferred tax asset is
required due to its recoverability through carryback to income taxes paid in
prior years or reduction of future taxable income. 

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

A reconciliation of the provision for income taxes and the amount computed by
applying the federal statutory income tax rate to income before income taxes is
as follows:

                                                       (DOLLARS IN THOUSANDS) 

<TABLE>
<CAPTION>

                                                 1997           1996           1995
<S>                                            <C>            <C>             <C>
Income (loss) before 
     income taxes:
  United States                                 $20,336        $16,709        $19,887
  International                                   (634)            668           (29)
                                              ---------------------------------------

                                                $19,702        $17,377        $19,858
                                              ---------------------------------------
                                              ---------------------------------------

Computed income tax 
     expense at federal 
     statutory rate                              $6,945         $6,082         $6,950
  

Increase (decrease) in 
     income taxes 
     resulting from:
  State income taxes, net 
     of federal income 
     tax benefit                                  1,033            953            971
  Nondeductible 
     merger and
     transaction costs                            2,228
  Change in estimate                              1,500
  Jobs tax credit                                 (140)                         (486)
  Other, principally 
     nondeductible 
     goodwill                                     1,562            891            833
                                              ---------------------------------------
       Income tax 
          expense                               $13,128         $7,926         $8,268
                                              ---------------------------------------
                                              ---------------------------------------

</TABLE>


As part of its September 30, 1996 income tax provision, the Company recorded a
$1,500,000 change in estimate associated with income tax matters related to
years prior to 1996 resulting from the completion of an Internal Revenue Service
examination.


8. RESTRUCTURING CHARGES:

During the three months ended December 31, 1995, a majority of the Board of
Directors of Supercuts concluded that it was appropriate to modify Supercuts'
strategic growth plans and to replace its Chairman of the Board and Chief
Executive Officer (Mr. Lipson). It was decided that future expansion efforts
would focus primarily on expanding with existing franchisees in existing
franchise markets. Additionally, because of the 
significant operating losses and negative cash flow from certain salons, it was
decided that salons in certain markets would be closed or sold to franchisees or
other third parties.

The restructuring charge described above was $11,965,000 
(as adjusted from the $18,925,000 originally reported due to conforming
accounting adjustments - Note 1). 

Approximately $7,000,000 of this charge related to salon closings or 
dispositions. The balance related principally to the Lipson litigation (Note 
4). This charge was recorded in the quarter ended December 31, 1995. 

In order to revise estimates included in the December 1995 restructuring charge
for legal and professional fees, an additional $858,000 was charged against
earnings in the quarter ended June 30, 1996. This additional charge resulted in
aggregate restructuring charges of $12,823,000 for the year ended June 30, 1996.
Of the $12,823,000 charge, $4,384,000 was related to non-cash activity (i.e.
primarily the write-off of assets that were purchased before the merger and do
not require a cash outlay for disposal). 

In the quarter ended December 31, 1996, an additional $2,909,000 was charged
against earnings to revise restructuring charge estimates made in fiscal 1996
and $1,500,000 was charged against earnings associated with identified Regis
salon closures. The changes in the estimated June 30, 1996 restructuring charges
represent changes in accounting estimates associated with litigation matters,
legal and professional fees and lease obligations. Of the $4,409,000 charge
recorded in the quarter ended December 31, 1996, $330,000 was related to
non-cash activity.

The Supercuts and Regis salons identified for closure or disposition, related to
the December 1995 and 1996 restructuring charges described above, contributed
approximately $7,000,000 of annual revenues with associated after-tax 
annualized operating losses of approximately $1,000,000.

During the third and fourth quarters of fiscal 1997, the Company finalized its
restructuring activities. The actual total restructuring costs approximated
amounts previously recorded.


9. EMPLOYEE BENEFIT PLANS:

EMPLOYEE STOCK OWNERSHIP PLAN:

The Company has a qualified employee stock ownership plan (ESOP) covering
substantially all field supervisors, warehouse and corporate office employees.
Contributions to the ESOP are at the discretion of the Company.

PROFIT SHARING PLAN:

The Company has a qualified profit sharing plan (PSP) covering the same
employees as its ESOP. Contributions to the PSP are at the discretion of the
Company.

EXECUTIVE STOCK AWARD PLAN:

The Company has a nonqualified executive stock award plan (ESAP) covering those
employees not eligible to participate under the qualified ESOP and PSP.
Contributions to the ESAP are at the discretion of the Company.

<PAGE>

STOCK PURCHASE PLAN:

The Company has an employee stock purchase plan (SPP) available to substantially
all employees. Under terms of the plan, eligible employees may purchase the
Company's common stock through payroll deductions. The Company contributes an
amount (not to exceed $1,200,000 in the aggregate) equal to 15 percent of the
purchase price of the stock to be purchased.

401(K) PLAN:

Supercuts had a 401(k) defined contribution plan. As a result of the merger, the
401(k) plan was terminated on October 20, 1996. Substantially all of the assets
remaining in the 401(k) plan have been distributed to participants.

Company contributions to the aforementioned plans, which 
are charged to earnings in the period contributed, included the following:

                          (DOLLARS IN THOUSANDS) 

                      1997         1996         1995
    ESOP             $662         $616         $428
    PSP                                         119
    ESAP              257          231          197
    SPP               223          172          132
    401(k)             64          212          173

STOCK OPTIONS:

The Company's Stock Option Plan (the Plan), as amended, provides for granting
both incentive stock options and nonqualified stock options. A total of
1,650,000 shares of common stock may be granted under the Plan to employees of
the Company for a term not to exceed 10 years from the date of grant. Options
granted to employees generally vest over a five-year period. Options may also be
granted under this Plan to the Company's outside directors for a term not to
exceed five years from the vesting date. Options granted to outside directors
vest over a four-year period, although the previous Supercuts Board 
members were fully vested at time of merger.

The Plan contains restrictions on transferability, time of exercise, exercise
price and on disposition of any shares acquired through exercise of the options.
Incentive stock options are granted at not less than fair market value on the
date of grant. The Board of Directors determines the Plan participants and
establishes the terms and conditions of each option.

Separate from the Stock Option Plan described above, in an action approved by
shareholders on October 23, 1996 in connection with the merger (Note 3) and
effective termination of the Supercuts stock option plans, outstanding Supercuts
stock options were converted to options to purchase approximately 400,000 shares
of Regis common stock on the basis of the exchange ratio established to effect
the merger.

Common shares available for grant as of June 30 were 53,850, 405,356 and 799,494
for 1997, 1996 and 1995, respectively. The Board has authorized, subject to
shareholder approval on October 14, 1997, 550,000 additional shares be made
available for grant under the Plan.

Stock options outstanding and weighted average exercise prices are as follows:


                                  OPTIONS OUTSTANDING
                                                WEIGHTED
                                                 AVERAGE
                                                EXERCISE
                                 SHARES           PRICE
Balance, June 30, 1994        1,258,032         $12.60
Granted                         179,100          12.54
Cancelled                      (63,233)          21.33
Exercised                      (20,082)           7.52
                               -------------------------

Balance, June 30, 1995        1,353,817          12.24
Granted                         473,400          16.25
Cancelled                      (79,262)          20.62
Exercised                     (114,150)           7.34
                               -------------------------

Balance, June 30, 1996        1,633,805          13.32
Granted                         307,500          20.44
Cancelled                     (102,117)          21.68
Exercised                     (271,357)          13.18
                               -------------------------

Balance, June 30, 1997        1,567,831         $14.20
                               -------------------------
                               -------------------------

At June 30, 1997, the weighted average exercise price and remaining contractual
life of stock options are as follows:

RANGE OF EXERCISE          $4.00-        $14.00-        $23.25-
PRICES                     $12.38         $20.72         $34.38         TOTAL 
Total options 
  outstanding             879,376        360,351        328,104      1,567,831

Weighted average 
  exercise price            $8.52         $17.18         $26.15         $14.20

Weighted average 
  remaining 
  contractual life
  in years                    6.6            8.8            8.0            7.4

Options exercisable       401,493         62,485        151,604        615,582

Weighted average 
  price of exercisable
  options                   $8.17         $17.36         $29.52         $14.36

In October 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 123, a standard of accounting and reporting
for stock-based compensation plans. The Company adopted this standard in fiscal
1997. The Company has continued to measure compensation cost for its incentive
stock plans using the intrinsic value-based method of accounting it has
historically used and, therefore, the standard has no effect on the Company's
operating results.

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Had the Company used the fair-value-based method of accounting for its stock
option and incentive plans beginning in 1996 and charged compensation cost
against income, over the vesting period, based on the fair value of options at
the date of grant, net income and net income per common share for 1997 and 1996
would have been reduced to the following 
pro forma amounts:

        (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
                                     1997      1996
Net income:
    As reported                   $6,574    $9,451
    Pro forma                      6,000     8,528

Net income per common share:
    As reported                     $.28      $.42
    Pro forma                        .26       .37

The pro forma information above only includes stock options granted in 1997 and
1996. Compensation expense under the fair-value-based method of accounting will
increase over the next few years as additional stock option grants are
considered.

The weighted-average fair value per option granted during 1997 and 1996 was
$9.47 and $11.00, respectively. The weighted-average fair value was calculated
by using the fair value of each option grant on the date of grant. The fair
value of options was calculated utilizing the Black-Scholes option-pricing model
and the following key assumptions:

                                        1997         1996

Risk-free interest rate                 6.41%       5.91%
Expected life in years                   6.5         7.0
Expected volatility                    35.50%      41.43%
Expected dividend yield                  .39%        .25%

OTHER:

The Company has established unfunded deferred compensation plans which cover
certain management and executive personnel. The Company maintains life insurance
policies on the plans' participants. The amounts charged to earnings for these
plans were $385,000, $379,000 and $128,000 in 1997, 1996 and 1995, respectively.

The Company has a survivor benefit plan for the Chairman of the Board's spouse,
payable upon his death, at a rate of $300,000 annually, adjusted for inflation,
for the remainder of his life. The Company has the ability and intent to fund
its future obligations under this plan through life insurance 
policies on the Chairman of the Board (the Chairman).  

The Company has entered into an agreement with the Chairman providing that the
Chairman will continue to render services to the Company until at least May
2007, and for such further period as may be agreed upon mutually. The Company
has agreed to pay the Chairman an annual amount of $600,000, adjusted for
inflation, for the remainder of his life. 

The Chairman has agreed that during the period in which payments to him are made
as provided in the agreement, he will not engage in any business competitive
with the business conducted by the Company. Compensation associated with this
agreement is charged to expense as services are provided through May 2007.


10. GEOGRAPHIC BUSINESS OPERATIONS:

The Company owns and operates hairstyling and hair care salons throughout the
United States and in several other countries, principally the U.K.  A summary of
the Company's operations for the United States and International is presented
below. All intercompany revenues and expenses have been eliminated.


                                                (DOLLARS IN THOUSANDS)  

                                       1997           1996            1995
Revenues:
    United States                   $603,170       $531,599       $472,316
    International                    110,049         85,708         51,937
                                     ---------------------------------------
                                    $713,219       $617,307       $524,253
                                     ---------------------------------------
                                     ---------------------------------------
Operating income:
    United States                    $26,584        $23,552        $25,543
    International                      1,863          2,615          1,101
                                     ---------------------------------------
                                     $28,447        $26,167        $26,644
                                     ---------------------------------------
                                     ---------------------------------------
Total assets:
    United States                   $300,814       $275,954       $238,083
    International                     30,721         28,000          6,753
                                     ---------------------------------------
                                    $331,535       $303,954       $244,836
                                     ---------------------------------------
                                     ---------------------------------------


11. SHAREHOLDERS' EQUITY:

In addition to the shareholder equity activity described in Note 9, the
following activity has taken place:

STOCK SPLIT:

In May 1996, the Company's Board of Directors authorized a three-for-two stock
split in the form of a 50 percent stock 
dividend distributed on June 4, 1996 to shareholders of record on May 20, 1996.
All per share and number of share data have been retroactively restated to
reflect the stock split, except for the Consolidated Statements of Changes in
Shareholders' Equity.

INCREASE IN AUTHORIZED SHARES AND 
DESIGNATION OF PREFERRED CLASS:

On November 12, 1996, at the annual meeting of the shareholders of the Company,
the shareholders approved an increase in the authorized shares of capital stock
of the Company from 25,000,000 to 50,000,000, par value $.05, of which all
outstanding shares and shares available under the Stock Option Plan have been
designated as common.

<PAGE>


On December 23, 1996, the Board of Directors designated 250,000 shares of
authorized capital stock as Series A Junior Participating Preferred Stock
(preferred stock). None of the preferred stock has been issued.

SHAREHOLDERS' RIGHTS PLAN:

In December 1996, the Board of Directors adopted a shareholders' rights plan and
declared a dividend of one preferred share purchase right on each outstanding
share of common stock.

The rights become exercisable only following the acquisition by a person or
group, without the prior consent of the Board of Directors, of 20 percent or
more of the Company's voting stock, or following the announcement of a tender
offer or exchange offer to acquire any interest of 20 percent or more. If the
rights become exercisable, they entitle all holders, except the take-over
bidder, to purchase one one-hundredth of a share of preferred stock at an
exercise price of $120, subject to adjustment, or in lieu of purchasing the
preferred stock, to purchase for the same exercise price common stock of the
Company (or in certain cases common stock of an acquiring company) having a
market value of twice the exercise price of a right.


12. SUPERCUTS 5% ADVERTISING FUND:

The Company administers the Supercuts 5% Advertising Fund (the Fund) to which
all Supercuts franchise salons and company-owned Supercuts salons are required
to contribute 5 percent of monthly service revenues. Voluntary supplemental
salon contributions are also collected for additional advertising and promotions
related specifically to the contributing salons. Such amounts are segregated
from the cash resources of the Company, accounted for separately and are not
included in the financial statements of the Company. Expenditures of the Fund
are used, as determined by the Supercuts Council, for system-wide expenditures
such as creative production, national advertising, consumer research, public
relations and agency fees and for local market expenditures such as television,
radio and print placement costs. The amounts charged to earnings, representing
the Company's 5 percent contributions to the Fund, were $4,266,000, $4,324,000
and $3,632,000 in 1997, 1996 and 1995, respectively.

REPORT OF INDEPENDENT ACCOUNTANTS

To the Shareholders and Directors of
Regis Corporation:

We have audited the accompanying consolidated balance sheet of Regis Corporation
as of June 30, 1997 and 1996, and the related consolidated statements of
operations, changes in shareholders' equity and cash flows for the years ended 
June 30, 1997, 1996 and 1995. 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 conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audits 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 provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated 
financial position of Regis Corporation as of June 30, 1997 and 1996, and the
consolidated results of its operations and its cash flows for the years ended
June 30, 1997, 1996 and 1995, in conformity with generally accepted accounting
principles.





Coopers & Lybrand, L.L.P.

Minneapolis, Minnesota
August 22, 1997

<PAGE>

SHAREHOLDER INFORMATION


QUARTERLY FINANCIAL DATA (UNAUDITED)
                                           
<TABLE>
<CAPTION>
                                    (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                                     QUARTER ENDED
                             -----------------------------------------------------------      YEAR
                              SEPTEMBER 30    DECEMBER 31     MARCH 31        JUNE 30         ENDED
<S>                           <C>             <C>             <C>            <C>            <C>

1997

Revenues                       $170,605       $176,458        $175,488       $190,668       $713,219
Operating income (loss)          12,360         (7,966)          9,773         14,280         28,447 
Net income (loss)                 4,541         (8,880)          4,251          6,662          6,574
Net income (loss) per share (a)     .20           (.38)            .18            .29            .28 (c) 
Dividends declared per share        .02            .02             .02            .02            .08 



1996

Revenues                       $140,575       $155,316        $155,466       $165,950       $617,307
Operating income (loss)           9,053         (3,240)          8,966         11,388         26,167
Net income (loss)                 4,018         (3,815)          3,957          5,291          9,451
Net income (loss) per share (b)     .18           (.17)            .17            .23            .42 (c)
Dividends declared per share       .017           .017            .017            .02            .07

</TABLE>

(a) For the quarters ended September 30, 1996, December 31, 1996, March 31,
    1997, June 30, 1997 and the full year 1997, exclusive of nonrecurring gains
    (Note 4), merger and transaction costs (Note 3) and restructuring charges
    (Note 8), net income per share would have been $.25, $.21, $.18, $.28 and
    $.92, respectively.

(b) For the quarters ended September 30, 1995, December 31, 1995, March 31,
    1996, June 30, 1996 and the full year 1996, exclusive of nonrecurring gains
    (Note 4) and restructuring charges (Note 8), net income per share would
    have been $.18, $.16, $.17, $.25 and $.75, respectively.

(c) The summation of quarterly net income per share amounts does not equate to
    the calculation for the full fiscal year, as quarterly calculations are
    performed on a discrete basis.
- --------------------------------------------------------------------------------

STOCK DATA

Regis common stock is listed and traded on the Nasdaq National Market under the
symbol "RGIS".

The accompanying table sets forth the high and low closing bid quotations as
reported by Nasdaq for each quarter during the previous two fiscal years. The
quotations reflect inter-dealer prices, without retail mark-up, mark-down or
commission, and may not necessarily represent actual transactions.

As of June 30, 1997, Regis shares were owned by approximately 12,000
shareholders. The common stock price was $23.19 per share on August 15, 1997.


                                     1997               1996
                               HIGH       LOW      HIGH      LOW
1st quarter                  $34.00    $21.75    $14.33    $12.49

2nd quarter                   27.50     15.25     16.67     13.83

3rd quarter                   18.50     15.75     20.50     14.17

4th quarter                    24.00     17.63     33.00     20.33

<PAGE>

CORPORATE INFORMATION

BOARD OF DIRECTORS

Myron Kunin
CHAIRMAN OF THE BOARD
Regis Corporation

Paul D. Finkelstein
PRESIDENT AND 
CHIEF EXECUTIVE OFFICER
Regis Corporation

Christopher A. Fox
EXECUTIVE VICE PRESIDENT
Regis Corporation

Frank E. Evangelist
SENIOR VICE PRESIDENT,
FINANCE
SECRETARY
Regis Corporation

Rolf Bjelland
EXECUTIVE VICE PRESIDENT
CHIEF INVESTMENT OFFICER
Lutheran Brotherhood

Thomas L. Gregory
CONSULTANT
TLG Associates

Van Zandt Hawn
DIRECTOR AND FOUNDER
Goldner Hawn Johnson & Morrison Incorporated

Susan S. Hoyt
EXECUTIVE VICE PRESIDENT
HUMAN RESOURCES
Staples, Inc.

David B. Kunin
CHAIRMAN
Anasazi Exclusive Salon Products, LLC

CORPORATE OFFICERS
Myron Kunin
CHAIRMAN

Paul D. Finkelstein
PRESIDENT AND
CHIEF EXECUTIVE OFFICER

Christopher A. Fox
EXECUTIVE VICE PRESIDENT

Frank E. Evangelist
SENIOR VICE PRESIDENT,
FINANCE 
SECRETARY

Bert M. Gross
SENIOR VICE PRESIDENT, 
GENERAL COUNSEL

William E. Halfacre
SENIOR VICE PRESIDENT,
RETAIL AND PURCHASING 

Bruce D. Johnson
SENIOR VICE PRESIDENT,
DESIGN AND CONSTRUCTION 

Mark Kartarik
CHIEF OPERATING OFFICER,
SUPERCUTS, INC.

Gordon Nelson
SENIOR VICE PRESIDENT,
FASHION AND EDUCATION

Anthony W. E. Rammelt
SENIOR VICE PRESIDENT,
INTERNATIONAL MANAGING DIRECTOR, EUROPE

Randy L. Pearce
VICE PRESIDENT, FINANCE
INVESTOR RELATIONS

ANNUAL MEETING

The annual meeting of Regis shareholders will be held at The Minneapolis
Institute of Arts, 2400 Third Avenue South, Minneapolis, Minnesota, on 
October 14, 1997, at 4:00 p.m.

ANNUAL REPORT ON FORM 10-K

A copy of the Company's annual report to the Securities and Exchange Commission
on Form 10-K for the fiscal year ended June 30, 1997, may be obtained without
charge by writing to:
    Frank E. Evangelist, SECRETARY
    Regis Corporation
    7201 Metro Boulevard
    Minneapolis, Minnesota  55439

TRANSFER AGENT 
AND REGISTRAR

Norwest Bank Minnesota, N.A.
South St. Paul, Minnesota

INDEPENDENT
ACCOUNTANTS

Coopers & Lybrand L.L.P.
Minneapolis, Minnesota

CORPORATE 
HEADQUARTERS

7201 Metro Boulevard
Minneapolis, Minnesota 55439
PHONE: (612) 947-7777
FAX: (612) 947-7700




<PAGE>



                                                                      EXHIBIT 23




                          CONSENT OF INDEPENDENT ACCOUNTANTS

    We consent to the incorporation by reference in the registration 
statements of Regis Corporation on Form S-3 (File Nos. 333-28511, No. 
33-82094, No. 33-86276, No. 33-89150, No. 33-92244, No. 33-96224, and No. 
33-80337) and Form S-8 (File Nos. 33-44867 and No. 33-89882) of our reports 
dated August 22, 1997, on our audits of the consolidated financial statements 
and financial statement schedule of Regis Corporation as of June 30, 1997 and 
1996, and for the years ended June 30, 1997, 1996, and 1995, which reports 
are incorporated by reference or included in its Annual Report on Form 10-K 
for the year ended June 30, 1997.

         
                                            COOPERS & LYBRAND L.L.P.



Minneapolis, Minnesota
September 24, 1997

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE ANNUAL
BALANCE SHEET AND INCOME STATEMENT AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUN-30-1997
<PERIOD-START>                             JUL-01-1996
<PERIOD-END>                               JUN-30-1997
<CASH>                                           8,935
<SECURITIES>                                         0
<RECEIVABLES>                                   12,588
<ALLOWANCES>                                       200
<INVENTORY>                                     42,596
<CURRENT-ASSETS>                                77,073
<PP&E>                                         254,700
<DEPRECIATION>                                 115,127
<TOTAL-ASSETS>                                 331,535
<CURRENT-LIABILITIES>                           92,124
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         1,166
<OTHER-SE>                                     147,948
<TOTAL-LIABILITY-AND-EQUITY>                   331,535
<SALES>                                        187,620
<TOTAL-REVENUES>                               713,219
<CGS>                                          103,181
<TOTAL-COSTS>                                  576,920
<OTHER-EXPENSES>                                29,186<F1>
<LOSS-PROVISION>                                   236
<INTEREST-EXPENSE>                              10,264
<INCOME-PRETAX>                                 19,702
<INCOME-TAX>                                  (13,128)
<INCOME-CONTINUING>                              6,574
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     6,574
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                      .28<F2>
<FN>
<F1>Includes merger and transaction charges of$14,322, and restructuring 
charges of $4,409.
<F2>EPS before merger and transaction and restructuring charges would have 
been $.92.
</FN>
        

</TABLE>


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