NS GROUP INC
10-K, 1995-12-21
STEEL WORKS, BLAST FURNACES & ROLLING MILLS (COKE OVENS)
Previous: NS GROUP INC, DEF 14A, 1995-12-21
Next: FEDERATED EQUITY FUNDS, N-30D, 1995-12-21



                 SECURITIES AND EXCHANGE COMMISSION
                      WASHINGTON, D.C.  20549
                                   
                            FORM 10-K
     
    FOR ANNUAL AND TRANSITION REPORTS PURSUANT TO SECTIONS
                                  
         13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
                                   
        ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
            x  SECURITIES EXCHANGE ACT OF 1934
              
     For the fiscal year ended  September 30, 1995 
     
                                      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   1-9838  
     
            NS GROUP, INC.                            
     (Exact name of registrant as specified in its charter)
     
      Kentucky                             61-0985936      
     (State or other jurisdiction of   (I.R.S. Employer
     incorporation or organization)  Identification Number)
     
     Ninth and Lowell Streets, Newport, Kentucky  41072 
           (Address of principal executive offices)
     
     Registrant's telephone number, including area code  (606)
     292-6809
     
     Securities registered pursuant to Section 12(b) of the
     Act:
                                     Name of each exchange
     Title of each class              on which registered 
     Common Stock, no par value      New York Stock Exchange
     Preferred Stock Purchase Rights New York Stock Exchange
     
     Securities registered pursuant to Section 12(g) of the
     Act:  None
     
     Indicate by check mark whether the registrant (1) has
     filed all reports required to be filed by Section 13 or
     15(d) of the Securities Exchange Act of 1934 during the
     preceding 12 months (or for such shorter period that
     the registrant was required to file such reports), and
     (2) has been subject to such filing requirements for
     the past 90 days. YES  X  NO ___
     
     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 [ ]
     
                     [Cover page 1 of 2 pages]
                                   
     
     Based on the closing sales price of December 1, 1995, as
     reported in The Wall Street Journal, the aggregate market
     value of the voting stock held by non-affiliates of the
     registrant was approximately $22.0 million.
     
     The number of shares outstanding of the registrant's
     Common Stock, no par value, was 13,809,413 at December
     1, 1995.
     
                             DOCUMENTS INCORPORATED BY REFERENCE
     
     Parts I, II and III incorporate certain information by
     reference from the Annual Report to Shareholders for
     the fiscal year ended September 30, 1995 ("1995 Annual
     Report To Shareholders").  Part III also incorporates
     certain information by reference from the Company's
     Proxy Statement dated December 27, 1995 for the Annual
     Meeting of Shareholders on February 15, 1996.
     
                    [Cover page 2 of 2 pages]
                           
                               PART I
     
     ITEM 1.  BUSINESS
     
     General
     
          The Company was incorporated in Kentucky in 1980
     as Newport Steel Corporation for the purpose of
     purchasing the operating assets of the Newport Steel
     Works from Interlake, Inc. (Interlake).  The Company
     changed its name to NS Group, Inc. in 1987 and
     transferred its tubular manufacturing operations to a
     subsidiary renamed Newport Steel Corporation.  As used
     herein, the terms "Company" and "NS Group" refer to NS
     Group, Inc. and its subsidiaries, unless otherwise
     required by the context.
     
          In October 1990, the Company, through a newly-
     formed wholly-owned subsidiary, acquired certain assets
     now comprising Koppel Steel Corporation ("Koppel"), a
     steel mini-mill located in western Pennsylvania. 
     Koppel manufactures seamless tubular products, special
     bar quality (SBQ) products and semi-finished steel
     products.  Koppel operates melting and casting
     facilities and a bar mill in Koppel, Pennsylvania as
     well as a seamless tube-making facility approximately
     20 miles from Koppel in Ambridge, Pennsylvania. 
     Koppel's seamless tubular products are used in oil and
     natural gas drilling and production operations and in
     the transmission of oil, natural gas and other fluids. 
     SBQ products are primarily used by forgers and original
     equipment manufacturers of heavy equipment and off-road
     vehicles.
     
          In October, 1993, the Company sold its wholly-
     owned subsidiary, Kentucky Electric Steel Corporation,
     to a newly formed public company in exchange for $45.6
     million in cash and 400,000 shares (approximately 8%)
     of the new public company, then valued at $4.8 million. 
     Kentucky Electric Steel Corporation was sold in order
     to enhance the Company's financial flexibility. 
     Incorporated herein by reference from the 1995 Annual
     Report to Shareholders is "Note 2:  Sale of
     Subsidiary", which contains additional information
     pertaining to this transaction.  
     
          NS Group conducts business in two industry
     segments.
     
              Specialty Steel -- includes three wholly-owned
     subsidiaries:  Newport Steel Corporation (Newport), a
     mini-mill manufacturer of welded tubular steel products
     and hot rolled coils, located near Newport, Kentucky;
     Erlanger Tubular Corporation (Erlanger), a tubular
     steel finishing operation acquired in late fiscal 1986,
     located near Tulsa, Oklahoma; and Koppel Steel
     Corporation (Koppel), a mini-mill manufacturer of
     seamless tubular steel products, special bar quality
     products and semi-finished steel products, acquired in
     October, 1990, located in western Pennsylvania.
     
              Adhesives -- includes the wholly-owned
     subsidiary, Imperial Adhesives, Inc. (Imperial), a
     manufacturer of industrial adhesives products, located
     in Cincinnati, Ohio.
     
          Incorporated herein by reference from the 1995
     Annual Report to Shareholders is "Note 13:  Business
     Segment Information", for additional information
     pertaining to industry segment data.
     
     Specialty Steel Segment
     
          The Company's specialty steel products consist of:
     (i) seamless and welded tubular goods primarily used in
     oil and natural gas drilling and production operations
     (oil country tubular goods, or OCTG); (ii) line pipe
     used in the transmission of oil, natural gas and other
     fluids; (iii) SBQ products primarily used in the
     manufacture of heavy industrial equipment, trucks and
     off-road vehicles; and (iv) hot rolled coils which are
     sold to service centers and other manufacturers for
     further processing.  The Company manufactures these
     specialty steel products at its two mini-mills, located
     in Koppel, Pennsylvania and near Newport, Kentucky. 
     The term mini-mill connotes a smaller, relatively low-
     cost mill that typically uses scrap steel as its basic
     raw material and offers a relatively limited range of
     products.
     
          Products
     
          Seamless OCTG Products.  The Company's seamless
     OCTG products are used as drill pipe, casing and
     production tubing.  Drill pipe is used and may be
     reused to drill several wells.  Casing forms the
     structural wall of oil and natural gas wells to provide
     support and prevent caving during drilling operations
     and is generally not removed after it has been
     installed in a well.  Production tubing is placed
     within the casing and is used to convey oil and natural
     gas to the surface.  The Company's seamless OCTG
     products are sold as a finished threaded and coupled
     product in both carbon and alloy grades.  Compared to
     similar welded products, seamless production tubing and
     casing are better suited for use in hostile drilling
     environments such as off-shore drilling or deeper wells
     because of their greater strength and durability.  The
     production of seamless tubular products with these
     properties requires a more costly and specialized
     manufacturing process than does the production of
     welded tubular products.
     
          Welded OCTG Products.  The Company's welded OCTG
     products are used primarily as casing in oil and
     natural gas wells during drilling operations.  Welded
     OCTG products are generally used when higher  strength
     is not required, typically in wells less than 10,000
     feet in depth.  The Company sells its welded OCTG
     products as both a  plain end and as a finished tubular
     product in both carbon and alloy grades.  
     
          Line Pipe Products.  The Company's line pipe
     products are primarily used in gathering lines for the
     transportation of oil and natural gas at the drilling
     site and in transmission lines by both gas utility and
     transmission companies.  The Company's seamless and
     welded line pipe products are shipped as a plain end
     product and welded together on site.  The majority of
     the Company's line pipe sales are welded products. 
     
          Special Bar Quality Products.  The Company
     manufactures SBQ products in a specialized market niche
     of products ranging in size from 2.875 to 6.0 inches. 
     The Company produces its SBQ products from continuous
     cast blooms that enables substantial size reduction in
     the bloom during processing and provides heavier
     strength-to-weight ratios.  These SBQ products are
     primarily used in critical weight-bearing applications
     such as suspension systems, gear blanks, drive axles
     for tractors and off-road vehicles, heavy machinery
     components and hydraulic and pneumatic cylinders.
     
          Hot Rolled Coils.  The Company produces commercial
     quality grade hot rolled coils, from 28 to 50 inches in
     width, between 0.125 and 0.500 inches in gauge, and in
     15 ton coil weights.  These products are sold to
     service centers and to others for use in high-strength
     applications.
     
          Other Products.  The Company's OCTG products are
     inspected and tested to ensure that they meet API
     specifications.  Products that do not meet
     specification are classified as secondary or limited
     service products and are sold at substantially reduced
     prices.  
     
          Finishing Facilities.  The Company processes and
     finishes a portion of its own welded and seamless
     tubular products, and to a lesser extent, those of
     other tubular producers, at Erlanger and at its Koppel-
     owned facility in Baytown, Texas (Baytown).  The
     finishing processes at Erlanger include upsetting,
     which is a forging process that thickens tube ends;
     heat treating, which is a furnace operation designed to
     strengthen the steel; straightening; coating for rust
     prevention; and threading.  Currently, Baytown is
     capable of upsetting, coating and threading.  After
     finishing, products are either immediately reshipped to
     customers or stored as inventory to enable the Company
     to respond quickly to customer needs.  
          
          The demand for the Company's OCTG products is
     cyclical in nature, being dependent on the number and
     depth of oil and natural gas wells being drilled in the
     United States.  The level of drilling activity is
     largely a function of the current prices of oil and
     natural gas and the industry's future price
     expectations.  Demand for OCTG products is also
     influenced by the levels of inventory held by
     producers, distributors and end users.  In addition,
     the demand for OCTG products produced domestically is
     also significantly impacted by the level of foreign
     imports of OCTG products.  The level of OCTG imports is
     affected by: (i) the value of the U.S. dollar versus
     other key currencies; (ii) overall world demand for
     OCTG products; (iii) the production cost
     competitiveness of domestic producers; (iv) trade
     practices of, and government subsidies to, foreign
     producers; and (v) the presence or absence of
     governmentally imposed trade restrictions in the United
     States.  The demand for line pipe is only partially
     dependent on oil and gas drilling activities.  Line
     pipe demand is also dependent on factors such as the
     level of pipeline construction activity, line pipe
     replacement requirements, new residential construction
     and gas utility purchasing programs.  The demand for
     the Company's SBQ and hot rolled coil products is also
     cyclical in nature and is sensitive to general economic
     conditions.  The demand for and the pricing of the
     Company's SBQ and hot rolled coil products is also
     affected by economic trends in areas such as commercial
     and residential construction, automobile production and
     industrial investment in new plants and facilities.
     
          Markets and Distribution
     
          The Company sells its specialty steel products to
     its customers through an in-house sales force which is
     supplemented by a number of independent sales
     representatives.  The primary end markets for the
     Company's seamless tubular products has been the
     southwest United States and certain foreign markets. 
     Nearly all of the Company's OCTG products are sold to
     domestic distributors, some of whom subsequently sell
     the Company's products into the international
     marketplace.  The Company has historically marketed its
     welded tubular products in the east, central and
     southwest regions of the United States, in areas where
     shallow oil and gas drilling and exploration activity
     utilize welded tubular products.  The Company sells its
     SBQ products to customers located generally within 400
     miles of the Koppel facilities.
     
          All of the Company's steel-making and finishing
     facilities are located on or near major rivers or
     waterways, enabling the Company to transport its
     tubular products into the southwest by barge.  The
     Company ships substantially all of its seamless and
     welded OCTG products destined for the southwest region
     by barge.
     
          Customers
     
          The Company has approximately 300 specialty steel
     product customers.  The Company's OCTG and line pipe
     products are used by major and independent oil and
     natural gas exploration and production companies in
     drilling and production applications in the United
     States, Canada, Mexico and overseas.  Line pipe
     products are also used by gas utility and transmission
     companies.  The majority of the Company's OCTG and line
     pipe products are sold to domestic distributors and
     directly to end users.  The Company sells its SBQ
     products to service centers, cold finishers, forgers
     and original equipment manufacturers, and primarily
     sells its hot rolled coils to service centers and other
     manufacturers for further processing.  The Company has
     long-standing relationships with many of its larger
     customers; however, the Company believes that it is not
     dependent on any customer and that it could, over time,
     replace lost sales attributable to any one customer.
     
          Competition
     
          The markets for the Company's specialty steel
     products are highly competitive and cyclical.  The
     Company's principal competitors in its primary markets
     include integrated producers, mini-mills, welded
     tubular product processing companies as well as foreign
     steel producers.  The Company believes that the
     principal competitive factors affecting its business
     are price, quality and customer service.
     
          The Company competes with a number of domestic as
     well as foreign producers in the welded tubular market,
     which includes both OCTG and line pipe products.  In
     the seamless OCTG market, the Company competes
     principally with one domestic producer as well as a
     number of foreign producers.  With respect to its SBQ
     products, the Company competes with numerous other
     domestic steel manufacturers.
          
          Trade Cases.  In response to the rising level of
     foreign imports of OCTG products, on June 30, 1994, the
     Company and six other U.S. steel companies filed
     antidumping petitions against imports of OCTG products
     from seven foreign nations (the Trade Cases).  The
     Trade Cases asked the United States government to take
     action to offset injury to the domestic OCTG industry
     from unfairly traded imports.  The antidumping
     petitions were filed against OCTG imports from
     Argentina, Austria, Italy, Japan, Korea, Mexico and
     Spain.  The Company also joined in filing
     countervailing duty cases charging subsidization of
     OCTG imports from Austria and Italy.  In July 1995,
     following evaluation of determinations made by the
     International Trade Administration of the United States
     Department of Commerce, the International Trade
     Commission (ITC) announced final affirmative
     determinations, resulting in the collection of duties
     by the Customs Service on imports of OCTG and drill
     pipe products from Argentina, Japan and Mexico, and
     OCTG products (other than drill pipe) from Italy and
     Korea.  No duties were imposed on OCTG and drill pipe
     imports from Austria and Spain because the ITC issued
     negative determinations.  Several foreign OCTG
     producers, as well as certain U.S. producers, have
     appealed the determinations to international courts or
     panels.  The Company cannot predict the outcome or
     timing of these appeals at this time.
     
          Raw Materials and Supplies
     
          The Company's major raw material is steel scrap,
     which is generated principally from industrial,
     automotive, demolition, railroad and other steel scrap
     sources.  Steel scrap is purchased by the Company
     either through scrap brokers or directly in the open
     market.  The long-term demand for steel scrap and its
     importance to the domestic steel industry may be
     expected to increase as steel-makers continue to expand
     steel scrap-based electric arc furnace and thin slab
     casting capacities.  For the foreseeable future,
     however, the Company believes that supplies of steel
     scrap will continue to be available in sufficient
     quantities at competitive prices.  In addition, a
     number of technologies exist for the processing of iron
     ore into forms which may be substituted for steel scrap
     in electric arc furnace-based steel-making operations. 
     Such forms include direct-reduced iron, iron carbide
     and hot-briquette iron.  While such forms may not be
     cost competitive with steel scrap at present, a
     sustained increase in the price of steel scrap could
     result in increased implementation of these alternative
     technologies.
     
          The Company's steel manufacturing facilities
     consume large amounts of electricity.  The Company
     purchases its electricity from utilities near its
     steel-making facilities pursuant to contracts that
     expire in 1996 for Koppel and 2001 for Newport.  The
     contracts contain provisions that provide for lower
     priced demand charges during off-peak hours and known
     maximums in higher cost firm demand power.  Also, the
     Company receives discounted demand rates in return for
     the utilities' right to periodically curtail service
     during periods of peak demand.  These curtailments are
     generally limited to a few hours and historically have
     had a negligible impact on the Company's operations. 
     
          The Company also consumes smaller quantities of
     additives, alloys and flux which are purchased from a
     number of suppliers.
     
     Adhesives Segment
     
          Imperial is a manufacturer of industrial adhesives
     products.  Imperial maintains over 1,000 active
     formulas for the manufacture of water-borne, solvent-
     borne, and hot-melt adhesives, which are used in
     product assembly applications, including footwear, foam
     bonding, marine and recreational vehicles, and consumer
     packaging.  Raw materials are available from multiple
     sources and consist primarily of petrochemical-based
     materials.  Pricing generally follows trends in the
     petrochemical markets.
     
          Imperial produces adhesives products at
     manufacturing plants located in Ohio, Tennessee and
     Virginia.  Imperial markets its adhesives products
     throughout the United States and Caribbean basin
     through an in-house sales force as well as numerous
     independent sales representatives.  Products are
     distributed from three manufacturing sites and a number
     of public warehouses across the United States and in
     Puerto Rico.
     
     
          Competition in the industrial adhesives products
     market is highly-fragmented.  The Company believes that
     it competes in this market on the basis of price,
     product performance and customer service.  Imperial
     competes with numerous small or comparably-sized
     companies, as well as major adhesives producers.
     
     Environmental Matters
     
          The Company is subject to federal, state and local
     environmental laws and regulations, including, among
     others, the Resource Conservation and Recovery Act
     (RCRA), the Clean Air Act, the 1990 Amendments to the
     Clean Air Act (the 1990 Amendments), the Clean Water
     Act and all regulations promulgated in connection
     therewith, including, among others, those concerning
     the discharge of contaminants as air emissions or waste
     water effluents and the disposal of solid and/or
     hazardous wastes such as electric arc furnace dust.  As
     such, the Company is from time to time involved in
     administrative and judicial proceedings and
     administrative inquiries related to environmental
     matters.
     
          As with other similar mills in the industry, the
     Company's steel mini-mills produce dust which contains
     lead, cadmium and chromium, and is classified as a
     hazardous waste.  The Company currently collects the
     dust resulting from its electric arc furnace operations
     through emission control systems and contracts with a
     company for treatment and disposal of the dust at an
     EPA-approved facility.  The Company also has on its
     property at Newport a permitted hazardous waste
     disposal facility.
     
          In March 1995, Koppel and the EPA signed a Consent
     Order relating to an April 1990 RCRA facility
     assessment (the Assessment) completed by the EPA and
     the Pennsylvania Department of Environmental Resources. 
     The Assessment was performed in connection with a
     permit application pertaining to a landfill that is
     adjacent to the Koppel facilities.  The Assessment
     identified potential releases of hazardous constituents
     at or adjacent to the Koppel facilities prior to the
     Company's acquisition of the Koppel facilities.  The
     Consent Order establishes a schedule for investigating,
     monitoring, testing and analyzing the potential
     releases.  Contamination documented as a result of the
     investigation will require cleanup measures and certain
     remediation has begun.  Pursuant to various indemnity
     provisions in agreements entered into at the time of
     the Company s acquisition of the Koppel facilities,
     certain parties have agreed to indemnify the Company
     against various known and unknown environmental
     matters.  While such parties have not at this time
     acknowledged full responsibility for potential costs
     under the Consent Order, the Company believes that the
     indemnity provisions provide for it to be fully
     indemnified against all matters covered by the Consent
     Order, including all associated costs, claims and
     liabilities.
     
          In two separate incidents occurring in fiscal 1993
     and 1992, radioactive substances were accidentally
     melted at Newport, resulting in the contamination of
     the melt shop s electric arc  furnace emission control
     facility, or  baghouse facility .  The occurrences of
     the accidental melting of radioactive materials have
     not resulted in any notice of violations from federal
     or state environmental regulatory agencies.  The losses
     and costs incurred in 1993, net of insurance claims,
     resulted in an extraordinary charge of $1.1 million,
     net of applicable income tax benefit of $0.7 million,
     or an $.08 loss per share.  The Company is
     investigating and evaluating various issues concerning
     storage, treatment and disposal of the radiation
     contaminated baghouse dust; however a final
     determination as to method of treatment and disposal,
     cost and further regulatory requirements cannot be made
     at this time.  Depending on the ultimate timing and
     method of treatment and disposal, which will require
     appropriate federal and state regulatory approval, the
     actual cost of disposal could substantially exceed
     current estimates and the Company s insurance coverage. 
     The Company expects to recover and has recorded a $2.3
     million receivable relating to insurance claims for the
     recovery of disposal costs which will be filed with the
     Company s insurance company at the time such disposal
     costs are incurred.  As of September 30, 1995, claims
     recorded in connection with disposal costs exhaust
     available insurance coverage.  Based on current
     knowledge, management believes the recorded gross
     reserves of $4.4 million for disposal costs pertaining
     to these incidents are adequate.
     
          Subject to the uncertainties concerning the
     Consent Order and the storage and disposal of the
     radiation contaminated dust, the Company believes that
     it is currently in compliance in all material respects
     with all applicable environmental regulations.
     
          Regulations under the 1990 Amendments to the Clean
     Air Act that will pertain to the Company s operations
     are currently not expected to be promulgated until 1997
     or later.  The Company cannot predict the level of
     required capital expenditures or operating costs
     resulting from future environmental regulations such as
     those forthcoming as a result of the 1990 Amendments. 
     However, the Company believes that while the 1990
     Amendments may require additional expenditures, such
     expenditures will not have a material impact on the
     Company s business or consolidated financial position
     for the foreseeable future.
     
          Capital expenditures for the next twelve months
     relating to environmental control facilities are not
     expected to be material, however, such expenditures
     could be influenced by new or revised environmental
     regulations and laws.
     
          As of September 30, 1995, the Company had
     environmental remediation reserves of $4.5 million, of
     which $4.4 million pertain to accrued disposal costs
     for radiation contaminated baghouse dust.  As of
     September 30, 1995, the possible range of estimated
     losses related to the environmental contingency matters
     discussed above in excess of those accrued by the
     Company is $0 to $3.0 million; however, with respect to
     the Consent Order, the Company cannot estimate the
     possible range of losses should the Company ultimately
     not be indemnified.  Based upon its evaluation of
     available information, management does not believe that
     any of the environmental contingency matters discussed
     above are likely, individually or in the aggregate, to
     have a material adverse effect upon the Company s
     consolidated financial position, results of operations
     or cash flows.  However, the Company cannot predict
     with certainty that new information or developments
     with respect to the Consent Order or its other
     environmental contingency matters, individually or in
     the aggregate, will not have a material adverse effect
     on the Company's consolidated financial position,
     results of operations or cash flows.
     
     Employees
     
          As of September 30, 1995, the Company had 1,728
     employees, of whom 405 were salaried and 1,323 were
     hourly.  Substantially all of the Company's hourly
     employees are represented by the United Steelworkers of
     America under contracts expiring in 1997 for Erlanger;
     1999 for Newport and Koppel; and 1998 for Imperial.
     
     ITEM 2.  PROPERTIES
     
          The Company's principal operating properties are
     listed in the table below.  The Company believes its
     facilities are adequate and suitable for its present
     level of operations.
     
     Location and Properties
     
     Specialty Steel Segment:
     
     Newport, Kentucky - The Company owns approximately 250
     acres of real estate upon which are located a melt
     shop, hot strip mill, two welded pipe mills, machine
     and fabricating shops and storage and repair facilities
     aggregating approximately 636,000 square feet, as well
     as the Company's administrative offices.
     
     Koppel, Pennsylvania - The Company owns approximately
     227 acres of real estate upon which are located a melt
     shop, bar mill, blooming mill, pickling facility,
     machine and fabricating shops, storage and repair
     facilities and administrative offices aggregating
     approximately 900,000 square feet.
     
     Ambridge, Pennsylvania - The Company owns approximately
     45 acres of real estate upon which are located a
     seamless tube making facility and seamless tube
     finishing facilities aggregating approximately 659,000
     square feet.
     
     Tulsa, Oklahoma - The Company leases approximately 36
     acres of real estate upon which are located a tubular
     processing facility.  The facility is located at the
     Tulsa Port of Catoosa where barge facilities are in
     close proximity.  Located on this property are six
     buildings aggregating approximately 119,000 square feet
     which house the various finishing operations.
     
     Baytown, Texas - The Company owns approximately 55
     acres of real estate upon which is located a tubular
     processing facility and barge facilities.  Located on
     the property are eight buildings aggregating
     approximately 65,000 square feet which house the
     various finishing operations.
     
     Adhesives Segment:
     
     Cincinnati, Ohio; Lynchburg, Virginia; Nashville,
     Tennessee - The Company owns approximately seven acres
     of property in Cincinnati, Ohio, and 1.5 acres of
     property in Lynchburg, Virginia for use in its
     adhesives operations.  The Cincinnati properties
     contain five buildings aggregating approximately
     150,000 square feet and the Lynchburg property consists
     of one 10,000 square foot building.  The Company also
     leases approximately 3.1 acres in Nashville, Tennessee
     for use in its adhesives operations, including one
     building aggregating approximately 60,000 square feet.
     
     Other:
     
     Newport, Kentucky - The Company owns approximately 37
     acres of partially developed land near Newport,
     Kentucky, acquired in fiscal 1989, which is held as
     investment property and is listed for sale.  The
     Company also owns approximately 85 acres of additional
     real estate which is currently not used in operations.
     
          Information regarding encumbrances on the
     Company's properties, included in Note 5 to the
     Consolidated Financial Statements of the 1995 Annual
     Report to Shareholders, is incorporated herein by
     reference.
     
     Capacity Utilization
     
     The Company's capacity utilization for fiscal 1995 was
     as follows:
     
                                Rated Capacity
     Facility                     (in tons)     Capacity
     Utilization
     
     Koppel facilities
       Melt shop ...............   400,000        88.4%
       Bar mill ................   200,000        98.5%
       Seamless tube mill ......   200,000        69.0%
     
     Newport facilities
       Melt shop ...............   700,000        59.4%
       Hot strip rolling mill ..   750,000        51.1%
       Welded pipe mills .......   580,000        55.8%
     
          ITEM 3.  LEGAL PROCEEDINGS
     
          See "Environmental Matters" regarding the Consent
     Order entered into by Koppel and the EPA.
     
          The Company is subject to various claims, lawsuits
     and administrative proceedings arising in the ordinary
     course of business with respect to commercial, product
     liability and other matters which seek remedies or
     damages.  Based upon its evaluation of available
     information, management does not believe that any such
     matters are likely, individually or in the aggregate,
     to have a material adverse effect upon the Company's
     consolidated financial position, results of operations
     or cash flows.
     
     
     ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY
     HOLDERS
     
     None.
     
                                PART II
     
     ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND
     RELATED STOCKHOLDER MATTERS
     
          Incorporated herein by reference from the 1995
     Annual Report to Shareholders, "Stock Market
     Information" and "Stock Price"  and Note 5 to the
     Consolidated Financial Statements.
     
          As of December 1, 1995, there were approximately
     338 record holders of Common Stock.
     
     ITEM 6.  SELECTED FINANCIAL DATA
     
          Incorporated herein by reference from the 1995
     Annual Report to Shareholders, "Consolidated Historical
     Summary" and Note 2 to the Consolidated Financial
     Statements.
     
     ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
     FINANCIAL CONDITION AND RESULTS OF OPERATIONS
     
          Incorporated herein by reference from the 1995
     Annual Report to Shareholders, "Management's Discussion
     and Analysis of Financial Condition and Results of
     Operations".
     
     ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
     
          Incorporated herein by reference from the 1995
     Annual Report to Shareholders, "Consolidated Statements
     of Operations"; "Consolidated Balance Sheets";
     "Consolidated Statements of Cash Flows"; Consolidated
     Statements of Common Shareholders' Equity"; "Notes to
     Consolidated Financial Statements"; "Report of
     Management"; and "Report of Independent Public
     Accountants".
     
     ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
     ON ACCOUNTING AND FINANCIAL DISCLOSURE
     
     None.
     
     
                            PART III
     
     ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE
     REGISTRANT
     
          Incorporated herein by reference from the
     Company's Proxy Statement dated December 27, 1995 for
     the Annual Meeting of Shareholders on February 15,
     1996, under the caption  "Election of Directors -
     Nominees for Election as Directors"; "Information
     Regarding Meetings and Committees of the Board of
     Directors - Committees of the Board"; "Executive
     Compensation"; and "Compliance With Section of 16(a) of
     the Exchange Act".
     
     ITEM 11.  EXECUTIVE COMPENSATION
     
          Incorporated herein by reference from the
     Company's Proxy Statement dated December 27, 1995 for
     the Annual Meeting of Shareholders on February 15,
     1996, under the caption "Information Regarding Meetings
     and Committees of the Board of Directors - Director
     Compensation"; "Executive Compensation"; and
     "Compensation Committee Interlocks and Insider
     Participation".
     
     ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
     OWNERS AND MANAGEMENT
     
          Incorporated herein by reference from the
     Company's Proxy Statement dated December 27, 1995 for
     the Annual Meeting of Shareholders on February 15,
     1996, "Share Ownership of Certain Beneficial Owners and
     Management".
     
     ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED
     TRANSACTIONS
     
          Incorporated herein by reference from the
     Company's Proxy Statement dated December 27, 1995 for
     the Annual Meeting of Shareholders on February 15,
     1996, under the caption "Compensation Committee
     Interlocks and Insider Participation" and "Certain
     Transactions".  
                                          PART IV
     
     ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND
     REPORTS ON FORM 8-K
     
     (a)  1. Consolidated Financial Statements - The
               following Consolidated Financial Statements
               included in the 1995 Annual Report to Shareholders
               for the fiscal year ended September 30, 1995, are
               incorporated by reference in Item 8:
     
          - Consolidated Statements of Operations
          - Consolidated Balance Sheets
          - Consolidated Statements of Cash Flows
          - Consolidated Statements of Common Shareholders'  
             Equity
          - Notes to Consolidated Financial Statements
          - Report of Independent Public Accountants
     
     (a)  2.   Consolidated Financial Statement Schedule -
                    The following schedule is included herein:
     
          - Report of Independent Public Accountants on
               Financial Statement Schedule
               
          - Schedule II   -  Valuation and Qualifying
               Accounts
               
     (a)  3.   Exhibits
     
       Reference is made to the Index to Exhibits, which is  
       incorporated herein by reference.
     
     (b) Reports on Form 8-K
     
     Current Report on Form 8-K dated September 29, 1995 and
     filed October 10, 1995, reporting under Item 5 the
     Company's earnings expectations for the fourth fiscal
     quarter ending September 30, 1995; and under Item 7(c),
     the Company's press release dated September 29, 1995.  
     
     Current Report on Form 8-K dated October 24, 1995 and
     filed November 3, 1995, reporting under Item 5 the
     Company's estimate for earnings for the fourth fiscal
     quarter ending September 30, 1995; and under Item 7(c),
     the Company's press release dated October 24, 1995.
     
     Current Report on Form 8-K dated November 10, 1995 and
     filed November 15, 1995, reporting under Item 5 the
     Company's results for its fiscal year and fourth
     quarter ending September 30, 1995; and under Item 7(c),
     the Company's press release dated November 10, 1995
     
     Current Report on Form 8-K dated December 4, 1995 and
     filed December 7, 1995, reporting under Item 5 certain
     management changes; and under Item 7(c), the Company's
     press release dated December 5, 1995.
     
                       REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
                            ON FINANCIAL STATEMENT SCHEDULE
     
     To NS Group, Inc.:
     
          We have audited in accordance with generally
     accepted auditing standards the consolidated financial
     statements included in NS Group, Inc. and subsidiaries
     annual report to shareholders incorporated by reference
     in this Form 10-K, and have issued our report thereon
     dated November 6, 1995.  Our audit was made for the
     purpose of forming an opinion on the basic financial
     statements taken as a whole.  The schedule listed in
     Item 14(a) 2 is the responsibility of the Company's
     management and is presented for purposes of complying
     with the Securities and Exchange Commission's rules and
     is not part of the basic financial statements.  This
     schedule has been subjected to the auditing procedures
     applied in the audit of the basic financial statements
     and, in our opinion, fairly states in all material
     respects the financial data required to be set forth
     therein in relation to the basic financial statements
     taken as a whole.
     
     
     
                                          
     
     Cincinnati, Ohio                ARTHUR ANDERSEN LLP 
     November 6, 1995                  
       
                                                           
     SCHEDULE II
                                NS GROUP, INC. AND SUBSIDIARIES
                   
                                VALUATION AND QUALIFYING ACCOUNTS
     
                              (Dollars in thousands)
     
     
     
                             Reserves Deducted from        
                            Assets in Balance Sheets       
                         Allowance                           
                            for          Allowance          
                          Doubtful        for Cash         
                        Accounts(1)     Discounts(1)     
<TABLE>
     <S>                   <C>             <C>
     BALANCE, 
     September 26, 1992..  $ 1,307         $   208         
      Additions:
      Charged to costs 
       and expenses..          572           2,338        
       Deductions:
       Net charges of nature 
       for which reserves 
       were created...      (1,060)         (2,293)        
     
       BALANCE, 
        September 25, 
          1993.......      $   819         $   253
         Additions:
          Charged to 
          costs and 
           expenses..          343           2,298
         Deductions:
          Sale of
          subsidiary..        (305)              -
          Net charges 
           of nature 
           for which
           reserves were 
           created...         (220)         (2,245)
     
       BALANCE, 
        September 24, 
         1994.......       $   637         $   306           
                   Additions:
          Charged to 
           costs and 
           expenses..          586           4,005
         Deductions:
          Net charges of 
          nature for which
          reserves were 
          created....         (202)          (3,330) 
       BALANCE, 
        September 30, 
         1995.......        $ 1,021         $   981          
       
</TABLE>
           
     
     (1)  Deducted from accounts receivable
     
     
                         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.
                                     NS GROUP, INC.
     
     Date:   December 15, 1995       By: /s/John R. Parker   
                                         John R. Parker,     
                                         Vice President,
                                         Treasurer and Chief 
                                        Financial Officer
     
          KNOW ALL MEN BY THESE PRESENTS, that each person
     whose signature appears below constitutes and appoints
     Clifford R. Borland and John R. Parker, and each of
     them, his true and lawful attorneys-in-fact and agents,
     with full power of substitution and resubstitution, for
     him and in his name, place and stead, in any and all
     capacities to sign any and all amendments to this
     Annual Report on Form 10-K and any other documents and
     instruments incidental thereto, and to file the same,
     with all exhibits thereto, and other documents in
     connection therewith, with the Securities and Exchange
     Commission, granting unto said attorneys-in-fact and
     agents, and each of them, full power and authority to
     do and perform each and every act and thing requisite
     or necessary to be done in and about the premises, as
     fully to all intents and purposes as he might or could
     do in person, hereby ratifying and confirming all that
     said attorneys-in-fact and agents and/or any of them,
     or their or his substitute or substitutes, may lawfully
     do or cause to be done by virtue hereof.
     
          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.
     
     
     Date:   December 15, 1995     By: /s/Clifford R.Borland
                                       Clifford R. Borland,
                                       Chief Executive       
                                       Officer and Director
     
     
     Date:   December 15, 1995     By: /s/Paul C. Borland 
                                       Paul C. Borland,      
                                       President and Chief
                                       Operating Officer
     
     
     Date:   December 15, 1995         /s/John R. Parker 
                                       John R. Parker, Vice  
                                     President,
                                       Treasurer and Chief   
                                       Financial Officer
                                       (Principal Financial  
                                      Officer)
     
     
     Date: December 15, 1995         /s/Thomas J. Depenbrock
                                     Thomas J. Depenbrock
                                     Vice President and      
                                     Corporate Controller
     
     
     Date:   December 15, 1995         /s/Ronald R. Noel   
                                       Ronald R. Noel,       
                                       Director
     
                                      
     Date:   December 15, 1995         /s/John B. Lally  
                                       John B. Lally,        
                                       Director
     
     
     Date: December 15, 1995       /s/Patrick J. B. Donnelly
                                   Patrick J. B. Donnelly,   
                                   Director
     
     
     Date:   December 15, 1995         /s/R. Glen Mayfield 
                                       R. Glen Mayfield,     
                                       Director
                                        
                           INDEX TO EXHIBITS
     
     
     Number                        Description
     
     3.1       Amended and Restated Articles of
                    Incorporation of Registrant, filed as Exhibit
                    3.1 to Amendment No. 1 to Registrants' Form
                    S-1 dated January 17, 1995, File No. 33-
                    56637, and incorporated herein by this
                    reference
     
     3.2       Amended and restated By-Laws of Registrant,
                    dated December 4, 1995, filed herewith
     
     Exhibits 4.1 through 4.22 were filed under their
     respective Exhibit numbers to Registrant's Form 10-Q
     for the quarterly period ended July 1, 1995, File No.
     1-9838, and are incorporated herein by this reference
     
     4.1       Indenture (including form of Senior Secured
                    Note) between the Company and The Huntington
                    National Bank, as trustee (the "Trustee")
     
     4.2       Leasehold and Fee Mortgage, Assignment of
                    Rents and Leases and Security Agreement from
                    Newport to the Trustee (Kentucky)
     
     4.3       Mortgage, Assignment of Rents and leases and
                    Security Agreement from Koppel to the Trustee
                    (Pennsylvania)
     
     4.4       Deed of Trust, Assignment of Rents and Leases
                    and Security Agreement from Koppel to the
                    Trustee (Texas)
     
     4.5       Leasehold Mortgage, Assignment of Rents and
                    Leases and Security Agreement from Erlanger
                    to the Trustee (Oklahoma)
     
     4.6       Junior Leasehold and Fee Mortgage, Assignment
                    of Rents and Leases and Security Agreement
                    from Newport to the Company (Kentucky)
     
     4.7       Junior Mortgage, Assignment of Rents and
                    Leases and Security Agreement from Koppel to
                    the Company (Pennsylvania)
     
     4.8       Junior Deed of Trust, Assignment of Rents and
                    Leases and Security Agreement from Koppel to
                    the Company (Texas)
     
     4.9       Junior Leasehold Mortgage, Assignment of
                    Rents and Leases and Security Agreement from
                    Erlanger to the Company (Oklahoma)
     
     4.10      Subsidiary Security Agreement between Newport
                    and the Trustee
     
     4.11      Subsidiary Security Agreement between Koppel
                    and the Trustee
     
     4.12      Subsidiary Security Agreement between
                    Erlanger and the Trustee
     
     4.13      ICN Security Agreement between Newport and
                    the Company
     
     4.14      ICN Security Agreement between Koppel and the
                    Company
     
     4.15      ICN Security Agreement between Erlanger and
                    the Company
     
     4.16      Pledge and Security Agreement between the
                    Company and the Trustee
     
     4.17      Subsidiary Guarantee
     
     4.18      Intercreditor Agreement between the Trustee
                    and the Bank of New York Commercial
                    Corporation, as agent under the Credit
                    Facility
     
     4.19      Agreement between the Trustee, Koppel and the
                    Commonwealth of Pennsylvania, Department of
                    Commerce
     
     4.20      Subordination Agreement between the Trustee
                    and the City of Dayton, Kentucky
     
     4.21      Revolving Credit, Guaranty and Security
                    Agreement among Bank of New York Commercial
                    Corporation, PNC Bank Ohio, N.A., Newport,
                    Koppel, Imperial, the Company, Erlanger,
                    Northern Kentucky Air, Inc. and Northern
                    Kentucky Management, Inc.
     
     4.22      Warrant Agreement between the Company and The
                    Huntington National Bank, as warrant agent
     
     10.1      Company's Amended Employee Incentive Stock
                    Option Plan, filed as Exhibit 10(a) to
                    Company's Form 10-K for the fiscal year ended
                    September 30, 1989, File No. 1-9838, and
                    incorporated herein by this reference
     
     10.2      Company's Executive Bonus Plan, filed as
                    Schedule B to Exhibit 10.4 to Company's
                    Registration Statement on Form S-18, File No.
                    2-90643, and incorporated herein by this
                    reference
     
     10.3      Company's Non-Qualified Stock Option and
                    Stock Appreciation Rights Plan of 1988, filed
                    as Exhibit 1 to Company's Proxy Statement
                    dated January 13, 1989, File No. 1-9838, and
                    incorporated herein by this reference
     
     10.4      Rights Agreement dated as of November 17,
                    1988 between Company and Pittsburgh National
                    Bank, filed as Exhibit 1 to Company's Form 8-
                    K dated November 17, 1988, File No. 1-9838,
                    and incorporated herein by this reference,
                    and Appointment and Amendment Agreement dated
                    July 29, 1994 between Registrant and
                    Registrar and Transfer Company, filed as
                    Exhibit 10(d) to Company's Form 10-Q dated
                    May 29, 1994, File No. 1-9838, and
                    incorporated herein by this reference
     
     10.5      Company's 1993 Incentive Stock Option Plan,
                    filed as Exhibit 1 to Company's Proxy
                    Statement dated December 22, 1992, File No.
                    1-9838, and incorporated herein by this
                    reference
     
     10.6      Transfer Agreement, dated September 29, 1993,
                    filed on September 28, 1993 as Exhibit 10.2
                    to the Amendment No. 2 to the Registration
                    Statement on Form S-1 of Kentucky Electric
                    Steel, Inc., File No. 33-67140, and
                    incorporated herein by this reference
     
     10.7      Tax Agreement, dated October 6, 1993, by and
                    among NS Group,Inc., Kentucky Electric Steel,
                    Inc. and NSub I, Inc. (formerly Kentucky
                    Electric Steel Corporation), filed as Exhibit
                    10(h) to Company's Form 10-K for the fiscal
                    year ended September 25, 1993, File No. 1-
                    9383, and incorporated herein by this
                    reference
     
     10.8      Registration Rights Agreement dated October
                    6, 1993 among Kentucky Electric Steel, Inc.,
                    NS Group, Inc. and NSub I, Inc. (formerly
                    Kentucky Electric Steel Corporation), filed
                    as Exhibit 10(i) to Company's Form 10-K for
                    fiscal year ended September 25, 1993, File
                    No. 1-9383, and incorporated herein by this
                    reference
     
     10.9      Form of 11% Subordinated Convertible
                    Debenture due 2005, filed as Exhibit 4.1 to
                    Company's Form 8-K dated October 18, 1990,
                    File No. 1-9838, and incorporated herein by
                    this reference
     
     10.10     Form of Warrant dated October 4, 1990, filed
                    as Exhibit 4.2 to Company's Form 8-K dated
                    October 18, 1990, File No. 1-9838, and
                    incorporated herein by reference; and First
                    Amendment to Warrant dated September 26,
                    1992, filed as Exhibit 4(c) to Company's Form
                    10-K for the fiscal year ended September 26,
                    1992, File No. 1-9838, and incorporated
                    herein by this reference
     
     13        1995 Annual Report to Shareholders (not
                    deemed "filed" except for portions which are
                    expressly incorporated by reference), filed
                    herewith
     
     21        Subsidiaries of Registrant
     
     23        Consent of Independent Public Accountants
     
     24        Power of Attorney (contained on Signature
                    Page)
     
     27        Financial Data Schedule
     

                                           EXHIBIT 3.2


     AMENDED ON DECEMBER 4, 1995,
     BY THE BOARD OF DIRECTORS OF THE
     COMPANY, AND IN FULL FORCE
     AND EFFECT AS OF THIS 4TH
     DAY OF DECEMBER, 1995
     
                          BY-LAWS
                            OF
                        NS GROUP, INC.
     
     ARTICLE I.  OFFICES
     
          The principal office of the Corporation in the
     Commonwealth of Kentucky shall be located in the City
     of Newport, County of Campbell.  The Corporation may
     have such other offices, either within or without the
     Commonwealth of Kentucky, as the Board of Directors
     may designate or as the business of the corporation
     may require from time to time.
     
     ARTICLE II.  SHAREHOLDERS
     
     SECTION 1.  Annual Meeting.  
     
     The annual meeting of the shareholders shall be held
     not later than the last Thursday in the month of May
     in each year, at 10:00 a.m., as determined by the
     Board of Directors.  The purpose of such meetings
     shall be the election of Directors and the
     transaction of such other business as may come before
     the meeting.  If the election of Directors shall not
     be held an the date designated herein for any annual
     meeting of the shareholders, or at any adjournment
     thereof, the Board of Directors shall cause the
     election to be held at a special meeting of the
     shareholders as soon thereafter as is practicable.
     
     SECTION 2.  Special Meetings.  
     
          Special meetings of the shareholders, for any
     purpose or purposes, unless otherwise prescribed by
     statute, may be called by the Chairman or President
     or by the Board of Directors, and shall be called by
     the Chairman or President if the holders of at least
     fifty (50%) percent of all the votes entitled to be
     cast on any issue proposed to be considered at the
     proposed special meeting sign, date and deliver to
     the Corporation's secretary one (1) or more written
     demands for the meeting describing the purpose or
     purposes for which it will be held.
     
     SECTION 3.  Place of Meeting.  
     
          The Board of Directors may designate any place,
     either within or without the Commonwealth of Kentucky
     unless otherwise prescribed by statute, as the place
     of meeting for any annual meeting or for any special
     meeting called by the Board of Directors.  A waiver of
     notice signed by all shareholders entitled to vote at
     a meeting may designate any place, either within or
     without the Commonwealth of Kentucky, unless
     otherwise prescribed by statute, as the place for the
     holding of such meeting.  If no designation is made,
     or if a special meeting be otherwise called, the
     place of meeting shall be the principal office of the
     Corporation in the Commonwealth of Kentucky.
     
     SECTION 4.  Notice of Meeting.  
     
          Written notice stating the place, day, and hour
     of the meeting and, in case of a special meeting, the
     purpose or purposes for which the meeting is called,
     shall, unless otherwise prescribed by statute, be
     delivered not less than ten (10) nor more than sixty
     (60) days before the date of the meeting, either
     personally or by mail, by or at the direction of the
     Chairman or President or the Secretary, or the
     persons calling the meeting, to each shareholder of
     record entitled to vote at such meeting.  If mailed,
     such notice shall be deemed to be delivered when
     deposited in the United States mail, addressed to the
     shareholder at his address as it appears on the stock
     transfer books of the Corporation, with postage
     thereon prepaid.
     
          If an annual or a special shareholders', meeting
     is adjourned to a different date, time, or place,
     notice shall not be required to be given of the new
     date, time, or place if the new date, time, or place
     is announced at the meeting before adjournment.  A
     determination of shareholders entitled to notice of
     or to vote at a shareholders' meeting shall be
     effective for any adjournment of the meeting unless
     the Board of Directors fixes a new record date, which
     it shall do if the meeting is adjourned to a date more
     than one hundred twenty (120) days after the date
     fixed for the original meeting.  If a new record date
     for the adjourned meeting is or must be fixed
     pursuant to the Kentucky Business Corporation Act,
     notice of the adjourned meeting shall be given to
     persons who are shareholders as of the new record
     date.
     
     SECTION 5.  Closing of Transfer Books and Fixing of
     Record.  
     
     For the purpose of determining shareholders entitled
     to notice of or to vote at any meeting of shareholders
     or any adjournment thereof, or shareholders entitled
     to receive payment of any distribution, or in order
     to make a determination of shareholders for any other
     proper purpose, the Board of Directors of the
     Corporation may provide that the stock transfer books
     shall be closed for a stated period, but not to exceed
     in any case seventy (70) days before the meeting or
     action requiring a determination of shareholders.  In
     lieu of closing the stock transfer books, the Board
     of Directors may fix in advance a date as the record
     date for any such determination of shareholders, such
     date in any case to be not more than seventy (70) days
     prior to such determination.  If the stock transfer
     books are not closed and no record date is fixed for
     the determination of shareholders entitled to notice
     of or to vote at a meeting of shareholders, or
     shareholders entitled to receive payment of a
     distribution, the date on which notice of the meeting
     is mailed or the date on which the resolution of the
     Board of Directors declaring such distribution is
     adopted, as the case may be, shall be the record date
     for such determination of shareholders.
     
     SECTION 6.  Voting List.  
     
          The officer or agent having charge of the stock
     transfer books for shares of the Corporation shall
     make a complete list of the shareholders entitled to
     vote at each meeting of shareholders or any
     adjournment thereof, arranged in alphabetical order,
     with the address of and the number of shares held by
     each.  Such list shall be produced and kept open at
     the time and place of the meeting and shall be subject
     to the inspection of any shareholder beginning five
     (5) business days before the meeting for which the
     list was prepared and continuing through the meeting.
     
     SECTION 7.  Quorum.  
     
     A majority of the outstanding shares of the
     Corporation entitled to vote, represented in person
     or by proxy, shall constitute a quorum at a meeting of
     shareholders.  If a quorum of shareholders is
     present, the affirmative vote of a majority of the
     shares represented at the meeting and entitled to
     vote on the subject matter shall be the act of the
     shareholders, unless the vote of a greater number is
     required by the Kentucky Business Corporation Act or
     by the Articles of Incorporation or these By-Laws. 
     If less than-a majority of the outstanding shares is
     represented at a meeting, a majority of the shares so
     represented may adjourn the meeting from time to time
     without further notice.  The shareholders present at
     a duly organized meeting may continue to transact
     business until adjournment, notwithstanding the
     withdrawal of enough shareholders to leave less than
     a quorum.
     
     SECTION 8.  Proxies.  
     
     At all meetings of shareholders, a shareholder may
     vote in person or by proxy executed in writing by such
     shareholder or by his duly authorized attorney in
     fact.  A telegram or cablegram appearing to have been
     transmitted by the proper person or a photographic,
     photostatic, telefaxed or equivalent reproduction of
     a writing appointing a proxy shall be deemed a
     sufficient, signed appointment form.  Such
     appointment of proxy shall be filed with the
     Secretary of the Corporation before or at the time of
     the meeting.  No appointment of proxy shall be valid
     after eleven (11) months from the date of its
     execution, unless a longer period is expressly
     provided for.  An appointment of proxy shall be
     revocable by the shareholder unless the appointment
     form conspicuously states that is irrevocable and the
     appointment is coupled with an interest.  In the
     latter case, the appointment of proxy shall be
     revocable when the interest with which it is coupled
     is extinguished and the Secretary of the Corporation
     receives the written notice of revocation.
     
     SECTION 9.  Voting of Shares.  
     
     Subject to the provisions of Section 12 of this
     Article II, each outstanding share of common stock
     authorized by the Corporation's Articles of
     Incorporation to have voting power, shall be entitled
     to one vote upon each matter submitted to a vote at a
     meeting of shareholders.  The voting rights, if any,
     of classes of shares other than voting common stocks
     shall be as set forth in the Corporation's Articles
     of Incorporation or by appropriate legal action of
     the Board of Directors.
     
     SECTION 10.  Voting of Shares of Certain Holders.  
     
          Shares standing in the name of another
     corporation may be voted by such officer, agent, or
     proxy as the By-Laws of such corporation may
     prescribe, or, in the absence of such provision, as
     the Board of Directors of such corporation may
     determine.
     
          Shares held by an administrator, executor,
     guardian, or conservator may be voted by him, either
     in person or by proxy, without a transfer of such
     shares into his name.  Shares standing in the name of
     a trustee may be voted by him, either in person or by
     proxy, but no trustee shall be entitled to vote
     shares held by him without a transfer of such shares
     into his name.
     
          Shares standing in the name of a receiver may be
     voted by such receiver, and shares held by or under
     the control of a receiver may be voted by such
     receiver without the transfer thereto into his name
     if authority so to do be contained in an appropriate
     order of the court by which such receiver was
     appointed.
     
          A shareholder whose shares are pledged shall be
     entitled to vote such shares until the shares have
     been transferred into the name of the pledgee, and
     thereafter the pledgee shall be entitled to vote the
     shares so transferred.
     
          Shares of its own stock belonging to the
     Corporation shall not be voted, directly or
     indirectly, at any meeting, and shall not be counted
     in determining the total number of outstanding shares
     at any given time.
     
     SECTION 11.  Informal Action by Shareholders.  
     
     Unless otherwise provided by law, any action required
     to be taken at a meeting of the shareholders, or any
     other action which may be taken at a meeting of the
     shareholders, may be taken without a meeting if a
     consent in writing, setting forth the action so
     taken, shall be signed by all of the shareholders
     entitled to vote with respect to the subject matter
     thereof and delivered to the Corporation.
     
     SECTION 12.  Cumulative Voting.  
     
          Unless otherwise provided by law, at each
     election for Directors every shareholder entitled to
     vote at such election shall have the right to vote, in
     person or by proxy, the number of shares owned by him
     for as many persons as there are Directors to be
     elected and for whose election he has a right to vote,
     or to cumulate his votes by giving one candidate as
     many votes as the number of such Directors multiplied
     by the number of his shares shall equal, or by
     distributing such votes on the same principle among
     any number of candidates.
     
     SECTION 13.  Notice of Shareholder Business at
     Meetings.  
     
          At any meeting of shareholders, only such
     business shall be conducted as shall have been
     properly brought before the meeting.  In addition to
     any other requirements imposed by or pursuant to law,
     the Articles or these By-Laws, each item of business
     to be properly brought before a meeting must:
     
     (a)  be specified in the notice of meeting (or any
     supplement thereto) given by or at the direction of
     the Board of Directors or the persons calling the
     meeting pursuant to these By-Laws;
     
     (b)  be otherwise properly brought before the
     meeting by or at the direction of the Board of
     Directors; or
     
     (c)  be otherwise properly brought before the
     meeting by a shareholder. 
     
      For business to be brought properly before a meeting
     by a shareholder, the shareholder must have given
     timely notice thereof in writing to the Secretary of
     the Corporation.  To be timely, a shareholder's
     notice must be delivered to or mailed and received at
     the principal executive offices of the Corporation
     not less than sixty (60) days nor more than ninety
     (90) days prior to the meeting; provided, however,
     that in the event less than seventy (70) days notice
     or prior public disclosure of the date of the meeting
     is given or made to shareholders, notice by the
     shareholder to be timely must be so received not
     later than the close of business on the tenth day
     following the day on which such notice of the date of
     the meeting was mailed or such public disclosure was
     made.  A shareholder's notice to the Secretary shall
     set forth as to each matter he proposes to bring
     before the meeting:
     
     (a)  a brief description of the business desired to
     be brought before the meeting and the reasons for
     conducting such business at the meeting;
     (b)  the name and address, as they appear on the
     Corporation's books, of the shareholder(s) proposing
     such business;
     (c)  the class and number of shares of the
     Corporation which are beneficially owned by the
     proposing shareholder(s); and
     
     (d)  any material interest of the proposing
     shareholder(s) in such business.
     Notwithstanding anything in these By-Laws to the
     contrary, no business shall be conducted at a meeting
     except in accordance with the procedures set forth in
     this Section 13.  The Chairman of a meeting shall, if
     the facts warrant, determine and declare to the
     meeting that business was not properly brought before
     the meeting in accordance with the provisions of this
     Section 13; if he should so determine, he shall so
     declare to the meeting and any such business not
     properly brought before the meeting shall not be
     transacted.  The Chairman of a meeting shall have
     absolute authority to decide questions of compliance
     with the foregoing procedures, and his ruling thereon
     shall be final and conclusive.
     
     ARTICLE III.  BOARD OF DIRECTORS
     
     SECTION 1.  General Powers.
     
     The business and affairs of the Corporation shall be
     managed by its Board of Director.
     
     SECTION 2.  Number, Tenure.  
     
     The number of Directors of the Corporation shall be
     fixed by resolution of the Board of Directors in
     accordance with the Kentucky Business Corporation
     Act and the Articles of Incorporation of the
     Corporation.  The Board of Directors is specifically
     authorized to divide the Board into classes as
     authorized by the laws of the Commonwealth of
     Kentucky and the Articles of Incorporation of the
     Corporation.
     
     SECTION 3.  Nomination of Directors.  
     
     To be qualified for election as a Director, persons
     must be nominated in accordance with the following
     procedure.
     
     Nomination of persons for election to the Board of
     Directors of the Corporation may be made at a meeting
     of shareholders by or at the direction of the Board of
     Directors or by any shareholder of the Corporation
     entitled to vote for the election of Directors at the
     meeting who complies with the procedures set forth in
     this Section 3. In order for persons nominated to the
     Board of Directors, other than those persons
     nominated by or at the direction of the Board of
     Directors, to be qualified to serve on the Board of
     Directors, such nominations shall be made pursuant to
     timely notice in writing to the Secretary of the
     Corporation.  To be timely, a shareholder's notice
     shall be delivered to or mailed and received by the
     Secretary of the Corporation not less than sixty (60)
     days nor more than ninety (90) days prior to the
     meeting; provided, however, that in the event less
     than seventy (70) days notice or prior public
     disclosure of the date of the meeting is given or made
     to shareholders, notice by the shareholder to be
     timely must be so received not later than the close of
     business on the tenth day following the day on which
     such notice of the date of the meeting was mailed or
     such public disclosure was made.  Such shareholder's
     notice shall set forth:
     (a)  as to each person whom the shareholder proposed
     to nominate for election or re-election as a
     Director;
     (i) the name, age, business address and residence
     address of such person;
     (ii) the principal occupation or employment of such
     person; (C) the class and number of shares of the
     Corporation which are beneficially owned by such
     person;
     
     (iii) any other information relating to such person
     that is required to be disclosed in solicitations of
     proxies for election of Directors, or is otherwise
     required, in each case pursuant to Regulation 14A
     under the Securities Exchange Act of 1934, as amended
     (including without limitation such person's written
     consent to being named in the proxy statement as a
     nominee and to serving as a Director if elected); and 
     
     (iv) if the shareholder(s) making the nomination is a
     person, other than the Corporation or any of its
     subsidiaries, who is the beneficial owner, directly
     or indirectly, of ten percent (10%) or more of the
     voting power of the outstanding voting took of the
     Corporation, or is an affiliate of the Corporation
     and at any time within the two-year period
     immediately prior to the date in question was the
     beneficial owner, directly or indirectly, of ten
     percent (10%) or more of the voting power of the then
     outstanding voting stock of the Corporation, details
     of any relationship, agreement or understanding
     between the shareholder(s) and the nominee; and 
     
     (v) as to the shareholder(s) making the nomina-tion;
     (A) the name and address, as they appear on the
     Corporation's books, of such share-holder(s); and
     (B) the class and number of shares of the Corporation
     which are beneficially owned by such shareholder(s).
     
          At the request of the Board of Directors, any
     person nominated by the Board of Directors for
     election as a Director shall furnish to the Secretary
     of the Corporation that information required to be
     set forth in a shareholder's notice of nomination
     which pertains to the nominee.  No person shall be
     qualified for election as a Director of the
     Corporation unless nominated in accordance with the
     procedures set forth in this Section 3.  The Chairman
     of a meeting shall, if the facts warrant, determine
     and declare to the meeting that a nomination was not
     made in accordance with the procedures prescribed by
     the By-Laws, and if he should so determine, he shall
     so declare to the meeting, and the defective
     nomination shall be disregarded.  The Chairman of a
     meeting shall have absolute authority to decide
     questions of compliance with the foregoing
     procedures, and his ruling thereon shall be final and
     conclusive.
     
     SECTION 4.  Regular Meetings.  
     
     A regular meeting of the Board of Directors shall be
     held without other notice than this By-Law
     immediately after, and at the same place as the
     annual meeting of shareholders.  The Board of
     Directors may provide, by resolution, the time and
     place for the holding of additional regular meetings
     without other notice than such resolution.
     
     SECTION 5.  Special Meetings.  
     
     Special meetings of the Board of Directors may be
     called by or at the request of the Chairman or
     President or any two Directors.  The person or
     persons authorized to call special meetings of the
     Board of Directors may fix the place for holding any
     special meeting of the Board of Directors called by
     them.
     
     SECTION 6.  Notice.  
     
     Notice of any special meeting shall be given at least
     five (5) days previously thereto by written notice
     delivered by person or sent by telefax, by mail or by
     telegram to each Director at his business address. 
     If sent by telefax, such notice shall he deemed to be
     delivered on the day it was transmitted.  If mailed,
     such notice shall be deemed to be delivered when
     deposited in the United States mail so addressed,
     with postage thereon prepaid.  If notice be given by
     telegram, such notice shall be deemed to be delivered
     when the telegram is delivered to the telegraph
     company.  Any Director may waive notice of any
     meeting.  The attendance of a Director at a meeting
     shall constitute a waiver of notice of such meeting,
     except when a Director attends a meeting for the
     express purpose of objecting to the transaction of
     any business because the meeting is not lawfully
     called or convened.
     
     SECTION 7.  Quorum.  
     
     A majority of the number of Directors fixed by
     Section 2 of this Article III shall constitute a
     quorum for the transaction of business at any meeting
     of the Board of Directors, but if less than such
     majority is present at a meeting, a majority of the
     Directors present may adjourn the meeting from time
     to time without further notice.
     
     SECTION 8.  Manner of Acting.  
     
     The act of the majority of the Directors present at a
     meeting at which a quorum is present shall be the act
     of the Board of Directors.
     
     SECTION 9.  Action Without a Meeting.  
     
     Any action that may be taken by the Board of Directors
     at a meeting may be taken without a meeting if a
     consent in writing, setting forth the action so to be
     taken, shall be signed before such action by all of
     the Directors.
     
          Members of the Board of Directors and its
     committees may participate in meetings by means of
     conference telephone or similar communications
     equipment whereby all persons participating in the
     meeting can hear each other, and such participation
     shall constitute presence at the meeting.
     
     SECTION 10.  Vacancies.  
     
     Any vacancy occurring in the Board of Directors may
     be filled by the affirmative vote of a majority of the
     remaining Directors though less than a quorum of the
     Board of Directors, unless otherwise provided by law. 
     A Director elected to fill a vacancy shall be elected
     for the unexpired term of his predecessor in office. 
     Any Directorship to be filled by reason of an
     increase in the number of Directors may be filled by
     election by the Board of Directors for a term of
     office continuing only until the next election of
     Directors by the shareholders.
     
     SECTION 11.  Compensation.  
     
          By resolution of the Board of Directors, each
     Director may be paid his expenses, if any, of
     attendance at each meeting of the Board of Directors
     and may be paid a stated salary as Director or a fixed
     sum for attendance at each meeting of the Board of
     Directors or both.  No such payment shall preclude
     any Director from serving the Corporation in any
     other capacity and receiving compensation therefor.
     
     SECTION 12.  Presumption of Assent.  
     
          A Director of the Corporation who is present at
     a meeting of the Board of Directors at which action on
     any corporate matter is taken shall be presumed to
     have assented to the action taken unless his dissent
     or abstention from the action taken shall be entered
     in the minutes of the meeting or unless he shall file
     his written dissent to such action with the person
     acting as the presiding officer of the meeting before
     the adjournment thereof or shall forward such dissent
     by registered mail to the Secretary of the
     Corporation immediately after the adjournment of the
     meeting.  Such right to dissent shall not apply to a
     Director who voted in favor of such action.
     
     SECTION 13.  Committees.  
     
          The Board of Directors may, from time to time,
     appoint certain members to act in the intervals
     between meetings of the Board of Directors as a
     committee and may delegate to such committee powers
     and/or duties of the Board of Directors.  In
     particular, the Board of Directors may create from
     its membership and define the powers and duties of an
     Executive Committee of not less than two (2) members. 
     The Executive Committee, to the extent provided by
     resolution of the Board of Directors and the Kentucky
     Business Corporation Act, shall possess and may
     exercise all the powers of the Board of Directors.  In
     every case, the affirmative vote of the majority or
     written consent of all the members of the Executive
     Committee shall be necessary for the approval of any
     action, but action may be taken by the Executive
     Committee without a formal meeting.  The Executive
     Committee shall meet at the call of any members
     thereof and shall keep a written record of all
     actions taken by it.
     
     ARTICLE IV.  OFFICERS
     SECTION 1.  Number.  
     
          The officers of the Corporation shall be a
     Chairman, President, as many vice Presidents as the
     Board of Directors deems appropriate, a Secretary and
     a Treasurer, each of whom shall be elected by the
     Board of Directors.  Such other officers and
     assistant officers, as may be deemed necessary, may
     be elected or appointed by the Board of Directors.  No
     person shall be designated as an officer of the
     Corporation nor be entitled to hold himself or
     herself out to third parties as an officer of the
     Corporation unless such person has been elected by
     the Board of Directors to an office which, pursuant
     to the By-Laws or a resolution of the Board of
     Directors, is to be held only by an officer of the
     Corporation.
     
     SECTION 2.  Election and Term of Office.  
     
          The officers of the Corporation to be elected by
     the Board of Directors shall be elected annually by
     the Board of Directors at the first meeting of the
     Board of Directors held after each annual meeting of
     the shareholders.  If the election of officers shall
     not be held at such meeting, such election shall be
     held as soon thereafter as is practicable.  Each
     officer shall hold office until his successor shall
     have been duly elected and shall have qualified or
     until his death or until he shall resign or shall have
     been removed in the manner hereinafter provided.
     
     SECTION 3.  Removal.  
     
          Any officer or agent may be removed by the Board
     of Directors whenever, in its judgment, the best
     interests of the Corporation will be served thereby,
     but such removal shall be without prejudice to the
     contract rights, if any, of the person so removed. 
     Election or appointment of an officer or agent shall
     not of itself create contract rights.
     
     SECTION 4.  Vacancies.  
     
          A vacancy in any office because of death,
     resignation, removal, disqualification or otherwise
     may be filled by the Board of Directors for the
     unexpired portion of the term.
     
     SECTION 5.  Chairman of the Board of Directors
     ("Chairman").  
     
          The Chairman shall preside at all meetings of
     the Shareholders and Board of Directors and shall
     have responsibility for the preparation of all
     minutes of Directors and Shareholders meetings. 
     Unless the Board of Directors determines otherwise,
     he shall perform the duties of Chief Executive
     Officer and, subject to the control of the Board of
     Directors, shall generally supervise and control all
     the business and affairs of the Corporation.  He
     shall, when present, preside at all meetings of the
     shareholders and of the Board of Directors.  He may
     sign, with the Secretary or any other proper officer
     of the Corporation thereunto authorized by the Board
     of Directors, certificates for shares of the
     Corporation, any deeds, mortgages, bonds, contracts
     or other instruments which the Board of Directors has
     authorized to be executed, except in cases where the
     signing and execution thereof shall be expressly
     delegated by the Board of Directors or by these
     By-Laws to some other officer or agent of the
     Corporation, or shall be required by law to be
     otherwise signed or executed, and in general shall
     perform all duties incident to the office of Chairman
     and such other duties as may be prescribed by the
     Board of Directors from time to time.
     
     SECTION 6.  President.  
     
          In the absence of the Chairman, or if no
     Chairman is elected, or in the event of his death,
     inability or refusal to act, the President shall
     perform all the duties of the Chairman and, when so
     acting, shall have all the powers and be subject to
     all the restrictions placed upon the Chairman, except
     that if the President is not also a Director, he shall
     not preside at meetings of the shareholders and
     Directors, nor be responsible for the preparation of
     all minutes of such meetings unless specifically
     directed to do so by the Board of Directors.  Unless
     the Board of Directors determines otherwise, he shall
     perform, subject to the general supervision of the
     Chairman, the duties of Chief Operating Officer,
     including the general supervision and control of all
     day-to-day business and affairs of the Corporation.
     
     SECTION 7.  Vice President.  
     
     Each Vice President shall perform such duties as,
     from time to time, may be assigned to him by the
     Chairman, the President, or by the Board of
     Directors.
     
     SECTION 8.     Secretary.  
     
          The Secretary shall:
     (a)  keep the minutes of the proceedings of the
     shareholders and of the Board of Directors in one or
     more books provided for that purpose; 
     
     (b)  see that all notices are duly given in
     accordance with the provisions of these By-Laws or as
     required by law; 
     
     (c)  be custodian of the corporate records and of the
     seal of the Corporation and see that the seal of the
     Corporation is affixed to all documents, the
     execution of which on behalf of the Corporation under
     its seal is duly authorized; 
     (d)  keep a register of the post office address of
     each shareholder which shall be furnished to the
     Secretary by such shareholder; 
     
     (e)  sign with the Chairman or President
     certificates for shares of the Corporation, the
     issuance of which shall have been authorized by
     resolution of the Board of Directors;
     
     (f)  have general charge cm the stock transfer book
     of the Corporation; and 
     
     (g)  in general perform all duties incident to the
     office of Secretary and such other duties as from
     time to time may be assigned to him by the Chairman or
     President or by the Board of Directors.
     SECTION 9.  Treasurer.  
     The Treasurer shall: 
     
     (a)  have charge and custody of and be responsible
     for all funds and securities of the Corporation; 
     
     (b)  receive and give receipts for moneys due and
     payable to the Corporation from any source whatsoever
     and deposit all such moneys in the name of the
     Corporation in such banks, trust companies or other
     depositories as shall be selected in accordance with
     the provisions of Article V of these By-Laws; and
     
     (c)  in general perform all of the duties incident to
     the office of Treasurer and such other duties as from
     time to time may be assigned to him by the Chairman or
     President or by the Board of Directors.  
     
          If required by the Board of Directors, the
     Treasurer shall give a bond for the faithful
     discharge of his duties in such sum and with such
     surety or sureties as the Board of Directors shall
     determine.
     
     SECTION 10.  Assistant Treasurers and Assistant
     Secretaries.
     
     (a)  The Assistant Treasurer, if that office be
     created and filled, shall, if required by the Board
     of Directors, give bond for the faithful discharge of
     his duty in such sum and with such surety as the Board
     of Directors shall determine;
     
     (b)  The Assistant Secretary, if that office be
     created and filled, and if authorized by the Board of
     Directors, may sign, with the Chairman or President
     or Vice President, certificates for shares of the
     Corporation; and
     
     (c)  The Assistant Treasurers and Assistant
     Secretaries, in general, shall perform such
     additional duties as shall be assigned to them by the
     Treasurer or the Secretary, respectively, or by the
     Chairman of the Board, the President or the Board of
     Directors.
     SECTION 11.  Salaries.  
     
          The salaries of the officers shall be fixed from
     time to time by the Board of Directors and no officer
     shall be prevented from receiving such salary by
     reason of the fact that he is also a Director of the
     corporation.
     
     SECTION 12.    Chief Executive Officer ("C.E.O."),
                         Chief Operating Officer ("C.O.O."),
                         Chief Financial Officer ("C.F.O."),
                         Chief Accounting Officer ("C.A.O."),
                         and  Chief Compliance Officer
                         ("C.C.O.").
     
     The duties of C.E.O., C.O.O., C.F.O., C.A.O., and
     C.C.O. may be assigned at the discretion of the Board
     of Directors to appropriate Officers of the
     Corporation; however the terms C.E.O., C.O.O.,
     C.F.O., C.A.O., and C.C.O. shall constitute a
     description of duties and shall not constitute a
     corporate office.
     
     ARTICLE V.  CONTRACT, LOANS, CHECKS AND DEPOSITS 
     
     SECTION 1.  Contracts.  
          The Board of Directors may authorize any officer
     or officers, agent or agents, to enter into any
     contract or execute and deliver any instrument in the
     name of and on behalf of the Corporation, and such
     authority may be general or confined to specific
     instances.
     
     SECTION 2.  Loans.  
          No loans shall be contracted on behalf of the
     Corporation and no evidence of indebtedness shall be
     issued in its name unless authorized by a resolution
     of the Board of Directors.  Such authority may be
     general or confined to specific instances.
     SECTION 3.  Checks, drafts, etc.  
          All checks, drafts or other orders for the
     payment of money, notes or other evidence of
     indebtedness issued in the name of the Corporation
     shall be signed by such officer or officers, agent or
     agents of the Corporation and in such manner as shall
     from time to time be determined by resolution of the
     Board of Directors.
     SECTION 4.  Deposits.  
          All funds of the Corporation not otherwise
     employed shall be deposited from time to time to the
     credit of the Corporation in such banks, trust
     companies, or other depositaries as the Board of
     Directors may select.
     
     ARTICLE VI.  CERTIFICATES FOR SHARES AND THEIR
     TRANSFER 
     SECTION 1.  Certificates for Shares.  
          Certificates representing shares of the
     Corporation shall be in such form as shall be
     determined by the Board of Directors.  Such
     certificates shall be signed by the Chairman or
     President and by the Secretary or by such other
     officers authorized by law and by the Board of
     Directors so to do, and sealed with the corporate
     seal or its facsimile.  All certificates for shares
     shall be consecutively numbered or otherwise
     identified, shall state, the name of the person to
     whom the certificate is issued and shall identify the
     class of shares and the designation of the series, if
     any, the certificate represents.  The signatures of
     such officers upon such certificate may be facsimiles
     if the certificate is manually signed on behalf of a
     transfer agent or registrar for the Corporation.  The
     name and address of the person to whom the shares
     represented thereby are issued with the number of
     shares and date of issue, shall be entered on the
     stock transfer books of the Corporation.  All
     certificates surrendered to the Corporation for
     transfer shall be canceled, and no new certificate
     shall be issued until the former certificate for a
     like number of shares shall have been surrendered and
     canceled, except that in case of a lost, destroyed or
     mutilated certificate, a new one may be issued
     therefor upon such terms and indemnity to the
     Corporation as the Board of Directors may prescribe.
     SECTION 2.  Transfer of Shares.  
          Transfer of shares of the Corporation shall be
     made only on the stock transfer books of the
     Corporation by the holder of record thereof or by his
     legal representative, who shall furnish proper
     evidence of authority to transfer, or by his attorney
     thereunto authorized by Power of Attorney duly
     executed and filed with the Secretary of the
     Corporation, and on surrender for cancellation of the
     certificate for such shares.  The person in whose
     name shares stand on the books of the Corporation
     shall be deemed by the Corporation to be the owner
     thereof for all purposes.
     
     SECTION 3.  Shares without Certificates.  
          The Board of Directors may, in accordance with
     the Kentucky Business Corporation Act, authorize the
     issuance of some of all of the shares of any or all of
     the Corporation's classes or series of stock without
     certificates.
     
     ARTICLE VII. INDEMNIFICATION OF DIRECTORS AND
     OFFICERS
     
          The Corporation shall, to the fullest extent
     permitted by, and in accordance with the provisions
     of, the Kentucky Business Corporation Act, indemnify
     each director or officer of the Corporation against
     expenses (including attorneys fees), judgments,
     taxes, fines and amounts paid in settlement, incurred
     by him in connection with, and shall advance expenses
     (including attorneys' fees) incurred by him in
     defending, any threatened, pending or completed
     action, suit or proceeding (whether civil, criminal,
     administrative, or investigative) to which he is, or
     is threatened to be made, a party by reason of the
     fact that he is or was a director or officer of the
     Corporation, or is or was serving at the request of
     the Corporation as a director, officer, partner,
     employee or agent of another domestic or foreign
     corporation, partnership, joint venture, trust or
     other enterprise.  After a determination that the
     facts then known to those making such determination
     would not reclude indemnification, and upon receipt
     of a written affirmation by the person seeking
     indemnification of his good faith belief that he has
     met the applicable standard of conduct, under the
     Kentucky Business Corporation Act, advancement of
     expenses shall be made upon receipt of a written
     undertaking, with such security, if any, as the Board
     of Directors or shareholders may reasonably require,
     by or on behalf of such person, to repay amounts
     advanced if it shall ultimately be determined that he
     is not entitled to be indemnified by the Corporation
     as authorized herein.
     
          The indemnification provided for by this
     Article VII shall not be deemed exclusive of any
     other rights to which directors or officers of the
     Corporation may be entitled under any statute,
     agreement, by-law or action of the Board of Directors
     or shareholders of the Corporation, or otherwise, and
     shall continue as to a person who has ceased to be a
     director or officer of the corporation, and shall
     inure to the benefit of the heirs, executors and
     administrators of such a person.
     
          The Corporation may purchase and maintain
     insurance on behalf of any 
     person who is or was a director, officer, employee or
     agent of the Corporation, or is or was serving at the
     request of the Corporation as a director, officer,
     partner, employee, or agent of another domestic or
     foreign corporation, partnership, joint venture,
     trust or other enterprise, against any liability
     asserted against him and incurred by him in such
     capacity or arising out of his status as such,
     whether or not the Corporation would have the power
     or be obligated to indemnify him against such
     liability under the provisions of this Article VII or
     the Kentucky Business corporation Act.
     
     ARTICLE VIII.  INDEMNIFICATION OF EMPLOYEE BENEFIT
     PLAN FIDUCIARIES
     
          The Corporation shall indemnify each director,
     officer, or employee of the Corporation who is, or is
     threatened to be made, a party to any threatened,
     pending or completed action, suit or proceeding,
     whether civil, criminal, administrative or
     investigative, including actions by or in the right
     of the Corporation, by reason of the fact that such
     director, officer or employee is or was serving at
     the request of the Corporation as a "fiduciary" (as
     defined by Section 3 (21) (A) of the Employee
     Retirement Income Security Act of 1974 ("ERISA"))
     with regard to any employee benefit plan adopted by
     the Corporation, against expenses (including
     attorneys' fees), claims, fines, judgments, taxes,
     causes of action or liability and amounts paid in
     settlement, actually and reasonably incurred by him
     in connection with such action, or proceeding, unless
     such expense, claim, fine, judgment, taxes, cause of
     action, liability, or amount arose from his gross
     negligence, fraud or willful breach of his fiduciary
     responsibilities under ERISA, except, that with
     respect to any action by or in the right of the
     Corporation, indemnification shall be made only
     against expenses (including attorneys' fees).
     
          The Corporation shall advance all expenses
     (including attorneys' fees) incurred by any
     director, officer or employee in defending any such
     civil, criminal, administrative or investigative
     action, suit or proceeding pending the final
     disposition of such action, suit or proceeding,
     unless (a) the Board of Directors, by a majority vote
     of a quorum consisting of directors who were not or
     are not parties to the action, suit or proceeding
     concerned or (b) the shareholders determine that
     under the circumstances the person, by his conduct,
     is not entitled to indemnification because of his
     gross negligence, fraud or willful breach of his
     fiduciary responsibilities under ERISA.  Advancement
     of expenses shall be made upon receipt of an
     undertaking, with such security, if any, as the Board
     of Directors or shareholders may reasonably require,
     by or on behalf of the director, officer or employee
     to repay such amounts unless it shall ultimately be
     determined that he is entitled to be indemnified by
     the Corporation as authorized herein.
     
          To the extent that any director, officer or
     employee has been successful on the merits or
     otherwise in the defense of any action, suit or
     proceeding, or in defense of any claim, issue or
     matter therein, he shall be indemnified against
     expenses (including attorneys' fees) actually and
     reasonably incurred by him in connection therewith
     and if he was advanced expenses by the Corporation,
     his undertaking shall be cancelled by the
     Corporation.  If any action, suit or proceeding shall
     terminate by judgment or order adverse to the
     director, officer or employee, or settlement,
     conviction or upon a plea of nolo contendere or its
     equivalent, the Board of Directors, by a majority
     vote of a quorum consisting of directors who were not
     or are not parties to such action, suit or
     proceeding, or the shareholders, shall (unless
     ordered by a court to make indemnification) make a
     determination whether indemnification of the
     director, officer or employee is not proper in the
     circumstances because he has been guilty of gross
     negligence, fraud, or willful breach of his fiduciary
     responsibilities under ERISA.  If the Board of
     Directors or shareholders shall determine that the
     person is entitled to indemnification, then he shall
     be indemnified against expenses (including
     attorneys' fees), claims, fines, judgments, taxes,
     causes of action or liability and amounts paid in
     settlement, actually and reasonably incurred by him
     in connection with such action, suit or proceeding
     and, if he was advanced expenses by the Corporation,
     his undertaking shall be cancelled.  The termination
     of any action or proceeding by adverse judgment or
     order, conviction, settlement or plea of nolo
     contendere or the equivalent, shall not, of itself,
     create a presumption that the director, officer or
     employee was guilty of gross negligence, fraud or
     willful breach of his fiduciary responsibilities
     under ERISA.
     
     ARTICLE IX.  FISCAL YEAR
     
     The fiscal year of the Corporation shall be
     determined by the Board of Directors.
     
     ARTICLE X.  DISTRIBUTION
     
          The Board of Directors may from time to time
     declare, and the Corporation may pay, distributions
     on its outstanding shares in the manner and upon the
     terms and conditions provided by law and its Articles
     of Incorporation.
     
     ARTICLE XI.  CORPORATE SEAL
     
          The Board of Directors shall provide a corporate
     seal which shall be circular in form and shall have
     inscribed thereon the name of the Corporation and the
     state of incorporation and the words "Corporate
     Seal."
     
     ARTICLE XII.  WAIVER OF NOTICE
     
          Unless otherwise provided by law, whenever any
     notice is required to be given to any shareholder or
     Director of the Corporation under the provisions of
     these By-Laws, or under the provisions of the
     Articles of Incorporation or under the provisions of
     the Kentucky Business Corporation Act, a waiver
     thereof in writing, signed by the person or persons
     entitled to such notice, whether before or after the
     time stated therein, shall be deemed equivalent to
     the giving of such notice.
     
     ARTICLE XIII.  AMENDMENTS
     
          The Board of Directors shall have the power and
     authority to alter, amend or repeal these By-Laws and
     to adopt new By-Laws, subject always to repeal or
     change by a two-thirds majority vote of all the
     shareholders entitled to vote thereon.
     

                                               EXHIBIT 13
     
     The following are the excerpted portions of the NS
     Group, Inc. Annual Report to Shareholders for the
     fiscal year ended September 30, 1995 which are
     expressly incorporated by reference into Form 10-K.
     
     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
     CONDITION AND RESULTS OF OPERATIONS  
     
     General   
     
     The Company operates in two separate business segments: 
     specialty steel and industrial adhesives.  Within the
     specialty steel segment are the operations of Newport
     Steel Corporation (Newport), a manufacturer of welded
     tubular steel products and hot rolled coils;  Koppel
     Steel Corporation (Koppel), a manufacturer of seamless
     tubular steel products, special bar quality (SBQ)
     products and semi-finished steel products; and Erlanger
     Tubular Corporation (Erlanger), a tubular steel product
     finishing operation.  The Company's specialty steel
     products consist of: (i) seamless and welded tubular
     goods primarily used in oil and natural gas drilling
     and production operations, (oil country tubular goods,
     or OCTG); (ii) line pipe used in the transmission of
     oil, gas and other fluids; (iii) SBQ products primarily
     used in the manufacture of heavy industrial equipment;
     and (iv) hot rolled coils which are sold to service
     centers and other manufacturers for further processing. 
     Within the adhesives segment are the operations of
     Imperial Adhesives, Inc. (Imperial), a manufacturer of
     industrial adhesives products.  See Note 13 to the
     Consolidated Financial Statements included herein for
     selected financial information by business segment for
     the fiscal years 1995, 1994 and 1993.        
     
     In October 1993, the Company sold Kentucky Electric
     Steel Corporation (KES), a manufacturer of SBQ
     products, to a newly formed public company in exchange
     for $45.6 million in cash and 400,000 shares
     (approximately 8%) of the newly formed public company. 
     Reference is made to Note 2 to the Consolidated
     Financial Statements concerning the Company's sale of
     KES and its pro forma effect on the Company's fiscal
     1994 financial position and results of operations.  The
     impact of KES on the Companys operating results for
     fiscal 1993 is reflected in the tables below and the
     following discussion.  
     
     Recent Results      
     
     During the fiscal 1995 fourth quarter ending September
     30, 1995, the Company experienced numerous unexpected
     operational problems, principally at the Companys
     welded tubular facilities at Newport.  Newports melt
     shop incurred an unusual number of unplanned outages
     during the quarter related to equipment breakdowns,
     lightning strikes and power curtailments due to weather
     conditions.  As a result, steel production volume was
     significantly affected, limiting availability of steel
     to Newports hot strip mill and pipe mills.  The
     excessive downtime throughout all of Newports
     operations resulted in low operating efficiencies,
     increased maintenance costs and lost sales
     opportunities during the quarter.  Also impacting the
     quarter at Newport was a write-down of scrap inventory
     resulting from year end physical inventory counts. 
     Shipments of Newports tubular products totaled 74,400
     tons in the fourth quarter of fiscal 1995 compared to
     78,700 tons in the third quarter of fiscal 1995 and
     83,800 tons in the fourth quarter of fiscal 1994.  For
     the same periods, average selling prices  for all of
     Newports welded tubular products were $440, $457 and
     $429 per ton, respectively.        
     
     The Company believes that the majority of the
     operational issues were limited to the fourth quarter;
     however, the Company expects certain additional costs
     will be incurred in the first quarter of fiscal 1996.  
     
     The fiscal 1995 fourth quarter was also impacted by a
     decline in shipments of SBQ products from the Companys
     Koppel facilities, due to softening in market demand. 
     SBQ shipments totaled 33,800 tons in the fourth quarter
     of fiscal 1995 compared to 45,100 tons in the third
     quarter of fiscal 1995 and 36,000 tons in the fourth
     quarter of fiscal 1994.  For the same periods, average
     selling prices for SBQ products were $503, $503, and
     $441 per ton, respectively.        
     
     Primarily as a result of the above factors, the Company
     recorded gross profit of $1.9 million on sales of $86.0
     million for the fourth quarter, for a gross profit
     margin of 2.2%.  The Company incurred a loss before
     extraordinary charge of $6.1 million, or a $.44 loss
     per share for the quarter.  Reference is made to Note
     14 of the Consolidated Financial Statements for
     information pertaining to quarterly financial data.  
     
     Results of Operations    
     
     The Company's net sales, cost of products sold and
     operating results by industry segment for each of the
     three fiscal years in the period ended September 30,
     1995 are summarized below.  Fiscal 1995 contains
     fifty-three weeks and fiscal years 1994 and 1993
     contain fifty-two weeks.  As such, the increases and
     decreases in operating results for the comparative
     periods, as discussed below, were partially
     attributable to the additional week of operations in
     fiscal 1995.  
<TABLE>
     <S>                  <C>        <C>       <C>
     (In thousands)           1995       1994      1993 
     Net sales      
     Specialty steel, 
     excluding KES        $335,883   $270,441  $234,460     
     KES                         -          -    90,547      
     Total specialty 
     steel segment         335,883    270,441   325,007     
     Adhesives segment      35,469     32,939    28,075      
                          $371,352   $303,380  $353,082 
     Cost of products 
     sold      
     Specialty steel, 
     excluding KES        $309,446   $252,880  $217,215     
     KES                         -          -    71,468      
     Total specialty 
     steel segment        $309,446    252,880   288,683     
     Adhesives segment      27,824     25,281    21,903      
                          $337,270   $278,161  $310,586
     Operating income      
     Specialty steel, 
     excluding KES        $ 10,428 $    2,909  $  4,094     
     KES                         -          -     9,285      
     Total specialty 
     steel segment          10,428      2,909    13,379     
     Adhesives segment       1,248      1,150     1,059     
     Corporate allocations 
     and income             (3,870)    (3,370)   (2,766)     
                          $  7,806    $   689  $ 11,672  
</TABLE>
     
     Sales data for the Company's specialty steel segment
     for each of the three fiscal years in the  period ended
     September 30, 1995 were as follows:                     
    
     <TABLE>
     <S>                  <C>         <C>        <C>       
                             1995       1994        1993 
     Tons shipped      
     Welded tubular        322,900    277,600     308,000    
     Seamless tubular     $116,600     92,300      76,900    
     SBQ, excluding 
     KES                  $169,000    147,900     102,500    
     Other                  47,600     43,200      16,400    
     KES                         -          -     244,400    
                           656,100    561,000     748,200 
     Net sales ($000's)      
     Welded tubular       $145,330   $117,214    $125,132    
     Seamless tubular       90,926     72,675      62,535    
     SBQ, excluding KES     82,954     64,858      40,561    
     Other                  16,673     15,694       6,232    
     KES                         -          -      90,547    
                          $335,883   $270,441    $325,007   
     </TABLE>
          
     Fiscal Year Ended September 30, 1995 Compared with
     Fiscal Year Ended September 24, 1994         
     
     Net sales in fiscal 1995 increased $68.0 million, or
     22.4%, from fiscal 1994, to $371.4 million.  Specialty
     steel net sales increased $65.4 million, or 24.2%, and
     the adhesive segment net sales increased $2.5 million,
     or 7.7%, from fiscal 1994.  The overall increase in
     specialty steel segment net sales was the result of
     both higher average selling prices and increased
     shipment levels as more fully discussed below.    
     
     Welded tubular net sales increased $28.1 million, or
     24.0%, on a volume increase of 16.3%.  The increase in
     welded tubular net sales was partially attributable to
     improved average selling prices for both welded OCTG
     and line pipe products as well as an increase in
     shipments.  Fiscal 1995 average selling price for all
     welded tubular products increased 6.6% over fiscal
     1994.  The Companys fiscal 1995 average selling price
     for its welded tubular products was positively affected
     by stronger pricing for hot rolled coils in the steel
     industry in general.     
     
     Seamless tubular net sales increased $18.3 million, or
     25.1%, on a volume increase of 26.3%.  The increase in
     seamless tubular net sales was partially attributable
     to an increase in shipments, which resulted in part
     from product line expansion in fiscal 1995 as well as
     from the favorable final rulings in the Trade Cases
     discussed below.  Fiscal 1995 average selling price for
     all seamless tubular products declined less than 1%
     from fiscal 1994, due almost entirely to changes in
     product mix, including the introduction of new seamless
     OCTG products with lower average selling prices. 
     Fiscal 1995 average selling price for seamless OCTG
     products decreased 1.9%, while seamless line pipe
     average selling price increased 6.9% from fiscal 1994. 
     
     The demand for the Companys OCTG products is cyclical
     in nature, being dependent on the number and depth of
     oil and natural gas wells being drilled in the United
     States.  The level of drilling activity is largely a
     function of the current prices of oil and natural gas
     and the industrys future price expectations.  Demand
     for OCTG products is also influenced by the levels of
     inventory held by producers, distributors and end
     users.  In addition, the demand for OCTG products
     produced domestically is also significantly impacted by
     the level of foreign imports of OCTG products.  The
     level of OCTG imports is affected by:  (i) the value of
     the U.S. dollar versus other key currencies; (ii)
     overall world demand for OCTG products; (iii) the
     production cost competitiveness of domestic producers;
     (iv) trade practices of, and government subsidies to,
     foreign producers; and (v) the presence or absence of
     governmentally imposed trade restrictions in the United
     States.        
     
     The average number of oil and natural gas drilling rigs
     in operation in the United States (rig count) decreased
     5.7% from 783 in fiscal 1994 to 738 in fiscal 1995.  In
     response to the rising level of foreign imports of OCTG
     products, on June 30, 1994, the Company and six other
     U.S. steel companies filed antidumping petitions
     against imports of OCTG products from seven foreign
     nations (the Trade Cases).  The Trade Cases asked the
     U.S. government to take action to offset injury to the
     domestic OCTG industry from unfairly traded imports. 
     The antidumping petitions were filed against OCTG
     imports from Argentina, Austria, Italy, Japan, Korea,
     Mexico and Spain. The Company also joined in filing
     countervailing duty cases charging subsidization of
     OCTG imports from Austria and Italy.  In July 1995,
     following evaluation of determinations made by the
     International Trade Administration of the United States
     Department of Commerce, the International Trade
     Commission (ITC) announced final affirmative
     determinations, resulting in the collection of duties
     by the Customs Service on imports of OCTG and drill
     pipe products from Argentina, Japan and Mexico, and
     OCTG products (other than drill pipe) from Italy and
     Korea.  No duties were imposed on OCTG and drill pipe
     imports from Austria and Spain because the ITC issued
     negative determinations.  Several foreign OCTG
     producers, as well as certain U.S. producers, have
     appealed the determinations to international courts or
     panels.  The Company cannot predict the outcome or
     timing of these appeals at this time.   
     
     SBQ product net sales increased $18.1 million, or
     27.9%, on a volume increase of 14.3%.  Fiscal 1995
     average selling price for SBQ products increased 11.8%. 
     SBQ product volume and prices increased as a result of
     stronger market demand in fiscal 1995 than in fiscal
     1994.  Selling prices were also favorably impacted in
     fiscal 1995 as a result of the implementation of
     surcharges to recover increases in certain raw material
     costs.  Other product shipments and sales for fiscal
     1995 were primarily attributable to shipments of hot
     rolled coils.  The demand for the Companys SBQ and hot
     rolled coil products is cyclical in nature and is
     sensitive to general economic conditions.  The demand
     for and the pricing of the Companys SBQ and hot rolled
     coil products is also affected by economic trends in
     areas such as commercial and residential construction,
     automobile production and industrial investment in new
     plants and facilities.   
     The adhesives segment net sales increased $2.5 million,
     or 7.7%, primarily as a result of improved pricing.    
     
     
     Gross profit for fiscal 1995 increased $8.9 million
     from fiscal 1994 for a gross profit margin of 9.2%
     compared to 8.3% in fiscal 1994.  The specialty steel
     segment accounted for nearly all of the increase in
     gross profit and had a gross margin of 7.9% in fiscal
     1995 versus 6.5% in fiscal 1994.  The increase in
     specialty steel segment gross profit and margin was a
     result of improved operating efficiencies for the full
     fiscal year comparative periods resulting from
     increased production volume, as well as increases in
     average selling prices, as discussed above.       
     
     The adhesives segment gross profit was unchanged from
     fiscal 1994 and gross profit margin declined from 23.2%
     in fiscal 1994 to 21.6% in fiscal 1995, primarily as a
     result of higher raw material costs.    
     
     Selling and administrative expenses increased $1.7
     million from fiscal 1994 but declined as a percentage
     of sales from 8.1% in fiscal 1994 to 7.1% in fiscal
     1995.  The overall increase in selling and
     administrative expenses was primarily attributable to
     increased production and sales volumes as well as costs
     incurred in connection with litigation settled in
     fiscal 1995.   
     
     As a result of the above factors, operating income
     increased $7.1 million, from $0.7 million in fiscal
     1994 to $7.8 million in fiscal 1995.  The specialty
     steel segment earned an operating profit of $10.4
     million for fiscal 1995 compared to $2.9 million for
     fiscal 1994.  The improvement in operating results from
     the prior year was primarily due to an overall increase
     in shipments as well as increased selling prices and
     improved operating efficiencies resulting from
     increased production volume.  The Companys fiscal 1995
     specialty steel segment operating results were
     negatively impacted by a number of operational problems
     experienced in the fourth fiscal quarter.  See Recent
     Results.  The adhesives segment earned an operating
     profit of $1.2 million, unchanged from fiscal 1994.    
     
     Interest expense increased $0.8 million over fiscal
     1994 as a result of higher interest costs associated
     with the Companys Senior Secured Notes issued in the
     fourth quarter of fiscal 1995.     
     
     Other income, net increased $1.9 million over fiscal
     1994, primarily due to the recording of property claims
     filed with the Companys insurance carrier in connection
     with a motor failure at Newport in the fiscal 1995
     second quarter.     
     
     As a result of the above factors, the fiscal 1995 loss
     before extraordinary item was $5.1 million, or a $.36
     loss per share, compared to net income of $13.2 million
     in fiscal 1994, or $.96 per share.  Fiscal 1994 net
     income includes a one-time, after-tax gain on the sale
     of KES of $21.5 million, or $1.56 per share, and income
     of $1.7 million, or $.12 per share, relating to the
     adoption of a new accounting standard.  Excluding these
     items, the Company incurred a $10.0 million loss, or a
     $.72 loss per share, for fiscal 1994.   
     
     In connection with a fiscal 1995 fourth quarter
     refinancing, the Company incurred prepayment costs and
     wrote off unamortized debt issuance costs, which
     resulted in an extraordinary charge of $5.2 million,
     net of applicable income tax benefit of $2.8 million,
     or $.38 per share.  See Note 5 to the Consolidated
     Financial Statements.  
     
     Fiscal Year Ended September 24, 1994 Compared with
     Fiscal Year Ended September 25, 1993    
     
     Fiscal 1994 specialty steel net sales, excluding KES,
     increased $36.0 million, or 15.3%  from fiscal 1993. 
     Total specialty steel net sales declined $54.6 million,
     or 16.8% from fiscal 1993, primarily due to the sale of
     KES, which had fiscal 1993 net sales of $90.5 million. 
     
     Welded tubular net sales declined $7.9 million, or 6.3%
     on a volume decline of 9.9%.  Fiscal 1994 welded
     tubular net sales were negatively impacted by a decline
     in second quarter shipments that resulted primarily
     from customers' resistance to announced price
     increases.  Second quarter welded tubular net sales
     declined $7.9 million on a volume decline of 29.8% from
     the second quarter of fiscal 1993.  The Company
     adjusted its selling prices in response to the decline
     and volume increased in the third quarter. Fiscal 1994
     average selling prices for all welded tubular products
     increased 3.9% from 1993.     
     
     Seamless tubular net sales increased $10.1 million, or
     16.2% on a volume increase of 20.0%.  The increase in
     seamless tubular net sales resulted primarily from an
     increase in shipments of seamless OCTG due in part to
     Koppel's increased recognition in the marketplace. 
     Fiscal 1994 average selling prices for all seamless
     tubular products declined 3.2% due in part to an
     increased level of foreign imports of seamless OCTG in
     fiscal 1994.        
     
     The average rig count increased 3.4%, from 757 for
     fiscal 1993 to 783 for fiscal 1994.  The effects of
     this increase were offset by an increased level of
     imported tubular products resulting in downward
     pressure on tubular product prices for most of fiscal
     1994.     
     
     SBQ product net sales, excluding KES, increased $24.3
     million, or 59.9% on a volume increase of 44.3%.  SBQ
     product average selling prices increased 10.9% from
     fiscal 1993.  SBQ product volume and prices increased
     as a result of stronger market demand over the prior
     year, combined with Koppel's increased recognition in
     the marketplace.  The increase in net sales of "other"
     products was primarily attributable to an increase in
     shipments of hot rolled coils, which was a result of
     stronger market demand for this product over the prior
     year.     
     
     Adhesives segment net sales increased $4.9 million, or
     17.3%.  The increase in adhesives segment net sales
     over the prior year was primarily the result of
     expansion of product lines acquired in fiscal 1993.  
     
     Consolidated gross profit decreased $17.3 million from
     fiscal 1993 for a gross profit margin of 8.3% compared
     to 12.0% in fiscal 1993.  The decline in gross profit
     and margin was primarily due to the sale of KES.  KES
     had gross profit in fiscal 1993 of $19.1 million. 
     Gross profit for the specialty steel segment, excluding
     KES, increased $0.3 million from fiscal 1993 for a
     gross profit margin of 6.5% compared to 7.4% in fiscal
     1993.  The decline in gross profit margin was partially
     attributable to a 20.6% increase in the Company's
     average steel scrap costs over fiscal 1993. The Company
     recovered a portion of the increase through higher
     selling prices for its SBQ products and hot rolled
     coils; however, it was generally unsuccessful in
     passing the increases in scrap costs through to tubular
     product customers.  Newport and Erlanger's gross profit
     declined $5.3 million primarily as a result of
     increased steel scrap costs and the decline in welded
     tubular shipments as previously discussed as well as
     increased maintenance costs due to severe winter
     weather in the second fiscal quarter.  Koppel's gross
     profit increased $5.4 million which was primarily
     attributable to improved operating efficiencies due to
     greater production and sales volume of SBQ and seamless
     tubular products, as previously discussed.  These
     improvements were partially offset by increased steel
     scrap costs, lower seamless tubular average selling
     prices and the effects of severe winter weather
     conditions in the second fiscal quarter.     
     
     The adhesives segment gross profit increased $1.5
     million from fiscal 1993 for a gross profit margin of
     23.2%, compared to 22.0% in fiscal 1993.  The increase
     in gross profit and margin was primarily due to
     increased volume and improved selling prices.          
     
     Selling and administrative expenses declined primarily
     as a result of the sale of KES and declined as a
     percentage of net sales from 8.7% in fiscal 1993 to
     8.1% in fiscal 1994.     
     
     As a result of the above factors, total specialty steel
     segment operating income declined $11.0 million,
     primarily due to the sale of KES, which had fiscal 1993
     operating income of $9.3 million.  The specialty steel
     segment, excluding KES, earned an operating profit of
     $2.9 million in fiscal 1994 compared to $4.1 million in
     fiscal 1993.  Of the $2.9 million specialty steel
     operating profit, Newport and Erlanger incurred a $6.1
     million operating loss, compared to a $0.8 million loss
     in fiscal 1993; and Koppel earned a $9.0 million
     operating profit, compared to a $4.8 million operating
     profit in fiscal 1993.  The adhesives segment earned an
     operating profit of $1.2 million, virtually unchanged
     from fiscal 1993.        
     
     Interest income increased $1.5 million primarily due to
     an increase in average cash and short-term investment
     balances that resulted primarily from the sale of KES. 
     Interest expense decreased $1.1 million, primarily as a
     result of a decrease in long-term debt obligations,
     partially offset by an increase in the average
     borrowings and interest rates under the Company's lines
     of credit.  Other income increased $1.3 million
     primarily due to income on the sale of equipment.      
     
     The sale of KES in the first quarter of fiscal 1994
     resulted in a pre-tax gain of $35.3 million and
     increased net income and earnings per common share by
     $21.5 million and $1.56, respectively.  See Note 2 to
     the Consolidated Financial Statements included herein. 
     
     As a result of the above factors, income before
     extraordinary item and cumulative effect of a change in
     accounting principle was $11.5 million, or $.84 per
     share, for fiscal 1994, compared to a loss of $5.9
     million, or a $.44 loss per share, for fiscal 1993. 
     Excluding the effect of the after-tax gain on the sale
     of KES, the Company incurred a $10.0 million loss
     before cumulative effect of a change in accounting
     principle, or a $.72 loss per share, for fiscal 1994. 
     The increase in the fiscal 1994 loss over fiscal 1993
     was primarily attributable to the decline in sales in
     second quarter as well as the absence of operating
     earnings from KES in fiscal 1994, as discussed above. 
     See Liquidity and Capital Resources - Other Matters -
     Environmental Matters for a discussion of the fiscal
     1993 extraordinary charge.    
     
     In the first quarter of fiscal 1994, the Company
     recorded an increase to net income of $1.7 million, or
     $.12 per share, for the cumulative effect of the
     adoption of Statement of Financial Accounting Standards
     No. 109, "Accounting for Income Taxes" (Statement 109). 
     The adoption of Statement 109 had no impact on cash
     flow for fiscal 1994.  A valuation allowance has not
     been recorded against deferred tax assets as it is
     estimated that such deferred tax assets will be
     realized through a reduction of taxes otherwise payable
     upon the reversal of existing taxable temporary
     differences.  See Note 11 to the Consolidated Financial
     Statements included herein.        
     
     During the first quarter of fiscal 1994, the Company
     also adopted the provisions of Statement of Financial
     Accounting Standards No. 115, "Accounting for Certain
     Investments in Debt and Equity Securities" (Statement
     115).  Statement 115 requires the Company to mark
     certain of its investments to market either through the
     income statement or directly to common shareholders'
     equity, depending on the nature of the investment.  The
     impact on the Company's financial statements from the
     adoption of Statement 115 was not material.  
     
     Liquidity and Capital Resources    
     
     In July 1995, the Company completed a public offering
     (Offering) for the sale of $131.1 million principal
     amount of 13.5% Senior Secured Notes due 2003 (Notes)
     together with warrants (Warrants) to purchase
     approximately 1.5 million shares of the Companys common
     stock at $4.00 per share.  The Notes, together with the
     Warrants, were priced at 95.35%.  Interest on the Notes
     is payable semi-annually.  The Warrants are exercisable
     beginning in January 1996 and, unless exercised, will
     automatically expire in July 2003.  Proceeds from the
     sale of the Notes and Warrants of approximately $120.8
     million, after underwriting discount and before
     expenses, together with available cash on hand, were
     used to retire a substantial portion of the Companys
     outstanding indebtedness, including borrowings under
     its lines of credit.     
     
     The Notes are guaranteed in full by each subsidiary of
     NS Group, Inc. and are secured by the property, plant
     and equipment of the Companys steel-making operations.  
     The Indenture relating to the Notes contains a number
     of restrictive covenants including, among other things,
     limitations on the ability of the Company to incur
     additional indebtedness; create liens; make certain
     restricted payments, including dividends; engage in
     certain transactions with affiliates; engage in sale
     and leaseback transactions; dispose of assets; issue or
     sell stock of its subsidiaries; enter into agreements
     that restrict the ability of its subsidiaries to pay
     dividends and make distributions; engage in mergers,
     consolidations and transfers of substantially all of
     the Companys assets; and make certain investments,
     loans and advances.      
     
     Contemporaneously with the Offering, the Company
     entered into a new $45.0 million revolving credit
     facility (Credit Facility) and terminated its previous
     revolving credit agreements.  Borrowings are secured by
     inventory and accounts receivable and interest accrues
     at a rate per annum of (a) the sum of the alternate
     base rate (which is the higher of prime rate or 0.5%
     over the federal funds rate) plus 1% with respect to
     domestic rate loans or (b) the sum of the Eurodollar
     rate (based on LIBOR) plus 2.75% with respect to
     Eurodollar rate loans.  Borrowings are due on demand
     and are limited to defined percentages of eligible
     inventory and accounts receivable.  The Credit Facility
     contains financial covenants including maintenance of
     minimum net worth, minimum interest coverage ratios,
     maximum ratios of indebtedness to net worth, and
     minimum current ratio and working capital requirements. 
     The Credit Facility also includes restrictions upon
     dividends, investments, capital expenditures,
     indebtedness and the sale of certain assets.  At
     September 30, 1995, approximately $5.0 million of the
     Credit Facility was utilized to collateralize various
     letters of credit and $40.0 million was available for
     borrowing.  The Credit Facility expires in fiscal 1998. 
     
     The Companys annual long-term debt maturities are $1.9
     million in fiscal 1996, $2.5 million in fiscal 1997,
     $3.6 million in fiscal 1998, $2.3 million in fiscal
     1999 and $0.7 million in fiscal 2000.        
     
     Reference is made to Note 5 to the Consolidated
     Financial Statements for further information concerning
     the Companys long-term debt and Credit Facility. 
     Pursuant to the Companys debt agreements, it is
     currently prohibited from paying dividends to its
     shareholders.            
     
     Working capital at September 30, 1995 was $65.9 million
     compared to $45.2 million at September 24, 1994.  The
     current ratio at September 30, 1995 was 2.15 to 1
     compared to 1.50 to 1 at September 24, 1994.  At
     September 30, 1995, the Company had cash and short-term
     investments totaling $11.3 million, $2.8 million of
     which was restricted in an environmental trust account
     related to a permitted hazardous waste disposal
     facility located on the Companys property at Newport. 
     The increase in working capital and the current ratio
     was due in large part to the repayment of its lines of
     credit with proceeds from the Offering.      
     
     Net cash flow used in operating activities totaled $4.2
     million in fiscal 1995.  The Company incurred a loss
     before extraordinary charge in fiscal 1995 of $5.1
     million compared to a net loss before the effect of the
     gain on the sale of KES and a change in accounting
     principle of $10.0 million in fiscal 1994.  Major uses
     of cash in operating activities for fiscal 1995
     included a $3.2 million increase in trade accounts
     receivable and a $12.4 million increase in inventories
     resulting from an increase in business activity and,
     for the increase in inventories, unusually low levels
     at fiscal 1994 year end due to scheduled maintenance at
     Newport.  Other major uses include a decrease in
     long-term deferred taxes and an increase in refundable
     income taxes, both resulting from the fiscal 1995 net
     loss, including the extraordinary charge for prepayment
     costs and a non-cash cost for the write-off of
     unamortized debt issuance costs.  Offsetting these uses
     were $21.3 million in non-cash depreciation and
     amortization charges and increases in accounts payable
     and accrued liabilities of $5.6 million and $2.9
     million, respectively.   
     
     Net cash flow used in operating activities totaled $4.3
     million in fiscal 1994.  Major components include a
     $10.0 million net loss before the effect of the gain on
     the sale of KES and the adoption of Statement 109, a
     $7.9 million increase in accounts receivable, a $1.2
     million decrease in long-term deferred taxes and a $3.2
     million increase in inventories.  Partially offsetting
     these uses of operating cash flow were non-cash
     depreciation and amortization charges of $18.8 million,
     a decrease in refundable income taxes and other current
     assets of $2.6 million and $2.7 million, respectively,
     and an increase in accounts payable of $5.8 million. 
     The increases in accounts receivable, inventories and
     accounts payable were primarily attributable to the
     increase in business activity in the specialty steel
     segment.  Other current assets decreased primarily due
     to the receipt of insurance claims recorded in fiscal
     1993.  Cash flows from operating activities were also
     reduced by $4.9 million for income taxes paid, which
     resulted from the sale of KES.     
     
     Net cash flows from operating activities were $2.4
     million in fiscal 1993.  Major uses of cash in
     operating activities in fiscal 1993 included a net loss
     of $7.0 million, an increase in accounts receivable of
     $11.5 million, resulting primarily from an increase in
     business activity in the specialty steel segment, and
     an increase in other current assets of $7.2 million,
     resulting primarily from the recording of insurance
     claims.  Increases in operating cash flows resulted
     from increases in accounts payable and accrued
     liabilities of $1.0 million and $6.8 million,
     respectively, which were primarily attributable to the
     increase in business activity in the specialty steel
     segment and the recording of environmental remediation
     liabilities.   
     
     The Company incurred $13.7 million, $11.8 million and
     $6.1 million in capital expenditures during fiscal
     1995, 1994 and 1993,  respectively.  Such capital
     expenditures were primarily related to improvements to
     and acquisitions of machinery and equipment in the
     specialty steel segment.  Included in total capital
     spending for fiscal 1995, 1994 and 1993 was $0.2
     million, $0.8 million and $0.3 million, respectively,
     related to the Companys environmental control
     facilities.  The Company currently estimates that
     fiscal 1996 capital spending will approximate fiscal
     1995 spending.  It is anticipated that capital spending
     will be funded through cash flow from operations and
     available borrowing sources as well as available cash
     and short-term investments.  Short-term investments
     decreased $33.7 million in fiscal 1995, due in large
     part to operating losses, an increase in net working
     capital, as well as approximately $10.7 million used in
     connection with the fiscal 1995 fourth quarter
     refinancing.   
     
     As a result of the sale of KES in the first quarter of
     fiscal 1994, the Company received $45.6 million in cash
     and $4.8 million in common stock of the new entity.  In
     addition, the Company received $6.8 million in cash
     from the new entity in satisfaction of a dividend
     declared by KES prior to the sale.  The Company intends
     to hold as an available-for-sale investment the common
     stock acquired in the sale of KES.  As of September 30,
     1995 and September 24, 1994, such common stock was
     recorded at $3.6 million and $4.6 million,
     respectively, and resulted in a direct after-tax charge
     to common shareholders equity of $0.6 million in fiscal
     1995.     
     
     Net cash flow used by financing activities in fiscal
     1995 of $17.6 million includes the net effect of the
     fiscal 1995 fourth quarter refinancing, including $6.3
     million in debt issuance costs, as well as $14.2
     million in scheduled payments on long-term debt
     obligations made prior to the refinancing.   
     
     Net cash flows used by financing activities were $4.4
     million in fiscal 1994.  During fiscal 1994, the
     Company made payments on long-term debt obligations of
     $7.2 million and increased its borrowings under its
     lines of credit by $1.9 million.   
     
     Cash flows from financing activities in fiscal 1993
     included net repayments on long-term debt obligations
     of $7.9 million and increased borrowings under the
     Companys lines of credit of $6.3 million.    
     
     Earnings before interest, taxes, depreciation and
     amortization (EBITDA) was $31.1 million for fiscal
     1995, $21.6 million for fiscal 1994 (excluding the gain
     on the sale of KES) and $30.4 million for fiscal 1993. 
     EBITDA is calculated as income before extraordinary
     items and the cumulative effect of a change in
     accounting principle plus interest expense, taxes,
     depreciation and amortization.     
     
     The Company believes that its current available cash
     and short-term investments, its cash flow from
     operations and borrowing sources will be sufficient to
     meet its anticipated operating cash requirements,
     including capital expenditures, for at least the next
     twelve months.  
     
     Inflation      
     
     The Company believes that inflation has not had a
     material effect on its results of operations to date. 
     Generally, the Company experiences inflationary
     increases in its costs of raw materials, energy,
     supplies, salaries and benefits and selling and
     administrative expenses.  Except with respect to
     significant increases in steel scrap prices as
     discussed herein, the Company has generally been able
     to pass these inflationary increases through to its
     customers.      
     
     Other Matters       
     
     Legal Matters       
     
     The Company is subject to various claims, lawsuits and
     administrative proceedings arising in the ordinary
     course of business with respect to commercial, product
     liability and other matters, which seek remedies or
     damages.  Based upon its evaluation of available
     information, management does not believe that any such
     matters are likely, individually or in the aggregate,
     to have a material adverse effect upon the Company's
     consolidated financial position, results of operations
     or cash flows.      
     
     Environmental Matters         
     
     The Company is subject to federal, state and local
     environmental laws and regulations, including, among
     others, the Resource Conservation and Recovery Act
     (RCRA), the Clean Air Act, the 1990 Amendments to the
     Clean Air Act (the 1990 Amendments), the Clean Water
     Act and all regulations promulgated in connection
     therewith, including, among others, those concerning
     the discharge of contaminants as air emissions or waste
     water effluents and the disposal of solid and/or
     hazardous wastes such as electric arc furnace dust.  As
     such, the Company is from time to time involved in
     administrative and judicial proceedings and
     administrative inquiries related to environmental
     matters.       
     
     As with other similar mills in the industry, the
     Company's steel mini-mills produce dust which contains
     lead, cadmium and chromium, and is classified as a
     hazardous waste. The Company currently collects the
     dust resulting from its electric arc furnace operations
     through emission control systems and contracts with a
     company for treatment and disposal of the dust at an
     EPA-approved facility.  The Company also has on its
     property at Newport a permitted hazardous waste
     disposal facility.       
     
     In March 1995, Koppel and the EPA signed a Consent
     Order relating to an April 1990 RCRA facility
     assessment (the Assessment) completed by the EPA and
     the Pennsylvania Department of Environmental Resources. 
     The Assessment was performed in connection with a
     permit application pertaining to a landfill that is
     adjacent to the Koppel facilities.  The Assessment
     identified potential releases of hazardous constituents
     at or adjacent to the Koppel facilities prior to the
     Companys acquisition of the Koppel facilities.  The
     Consent Order establishes a schedule for investigating,
     monitoring, testing and analyzing the potential
     releases.  Contamination documented as a result of the
     investigation will require cleanup measures and certain
     remediation has begun.  Pursuant to various indemnity
     provisions in agreements entered into at the time of
     the Companys acquisition of the Koppel facilities,
     certain parties have agreed to indemnify the Company
     against various known and unknown environmental
     matters.  While such parties have not at this time
     acknowledged full responsibility for potential costs
     under the Consent Order, the Company believes that the
     indemnity provisions provide for it to be fully
     indemnified against all matters covered by the Consent
     Order, including all associated costs, claims and
     liabilities.   
     
     In two separate incidents occurring in fiscal 1993 and
     1992, radioactive substances were accidentally melted
     at Newport, resulting in the contamination of the melt
     shops electric arc furnace emission control facility,
     or baghouse facility.  The occurrences of the
     accidental melting of radioactive materials have not
     resulted in any notice of violations from federal or
     state environmental regulatory agencies.  The losses
     and costs incurred in 1993, net of insurance claims,
     resulted in an extraordinary charge of $1.1 million,
     net of applicable income tax benefit of $0.7 million,
     or an $.08 loss per share.  The Company is
     investigating and evaluating various issues concerning
     storage, treatment and disposal of the radiation
     contaminated baghouse dust; however a final
     determination as to method of treatment and disposal,
     cost and further regulatory requirements cannot be made
     at this time.  Depending on the ultimate timing and
     method of treatment and disposal, which will require
     appropriate federal and state regulatory approval, the
     actual cost of disposal could substantially exceed
     current estimates and the Companys insurance coverage. 
     The Company expects to recover and has recorded a $2.3
     million receivable relating to insurance claims for the
     recovery of disposal costs which will be filed with the
     Companys insurance company at the time such disposal
     costs are incurred.  As of September 30, 1995, claims
     recorded in connection with disposal costs exhaust
     available insurance coverage.  Based on current
     knowledge, management believes the recorded gross
     reserves of $4.4 million for disposal costs pertaining
     to these incidents are adequate.   
     
     Subject to the uncertainties concerning the Consent
     Order and the storage and disposal of the radiation
     contaminated dust, the Company believes that it is
     currently in compliance with all known material and
     applicable environmental regulations.   
     
     Regulations under the 1990 Amendments to the Clean Air
     Act that will pertain to the Companys operations are
     currently not expected to be promulgated until 1997 or
     later.  The Company cannot predict the level of
     required capital expenditures or operating costs
     resulting from future environmental regulations such as
     those forthcoming as a result of the 1990 Amendments. 
     However, the Company believes that while the 1990
     Amendments may require additional expenditures, such
     expenditures will not have a material impact on the
     Companys business or consolidated financial position
     for the foreseeable future.   
     
     Capital expenditures for the next twelve months
     relating to environmental control facilities are not
     expected to be material, however, such expenditures
     could be influenced by new and revised environmental
     regulations and laws.    
     
     As of September 30, 1995, the Company had environmental
     remediation reserves of $4.5 million, of which $4.4
     million pertain to accrued disposal costs for radiation
     contaminated baghouse dust.  As of September 30, 1995,
     the possible range of estimated losses related to the
     environmental contingency matters discussed above in
     excess of those accrued by the Company is $0 to $3.0
     million; however, with respect to the Consent Order,
     the Company cannot estimate the possible range of
     losses should the Company ultimately not be
     indemnified.  Based upon its evaluation of available
     information, management does not believe that any of
     the environmental contingency matters discussed above
     are likely, individually or in the aggregate, to have a
     material adverse effect upon the Companys consolidated
     financial  position, results of operations or cash
     flows.  However, the Company cannot predict with
     certainty that new information or developments with
     respect to the Consent Order or its other environmental
     contingency matters, individually or in the aggregate,
     will not have a material adverse effect on the Companys
     consolidated financial position, results of operations
     or cash flows.  
     
     Recently Issued Accounting Standards    
     
     In March 1995, the Financial Accounting Standards Board
     (FASB) issued Statement No. 121 (Statement 121) on
     accounting for the impairment of long-lived assets to
     be held and used.  Statement 121 also establishes
     accounting standards for long-lived assets that are to
     be disposed.  Statement 121 is required to be applied
     prospectively for assets to be held and used.  The
     initial application of Statement 121 to assets held for
     disposal is required to be reported as the cumulative
     effect of a change in accounting principle.  The
     Company is required to adopt Statement 121 no later
     than fiscal 1997.  The Company has not yet determined
     when it will adopt Statement 121 and the impact, if
     any, that the adoption will have on its financial
     position or results of operations.      
     
     In October 1995, the FASB issued Statement No. 123
     (Statement 123) establishing financial accounting and
     reporting standards for stock-based employee
     compensation plans.  Statement 123 encourages the use
     of the fair value based method to measure compensation
     cost for stock-based employee compensation plans,
     however, it also continues to allow the intrinsic value
     based method of accounting as prescribed by APB Opinion
     No. 25, which is currently used by the Company.  If the
     intrinsic value based method continues to be used,
     Statement 123 requires pro forma disclosures of net
     income and earnings per share, as if the fair value
     based method of accounting had been applied.  The fair
     value based method requires compensation cost be
     measured at the grant date based upon the value of the
     award and recognized over the service period, which is
     normally the vesting period.  The Company is required
     to adopt Statement 123 no later than fiscal 1997.  The
     Company has not yet determined when it will adopt
     Statement 123 or the valuation method it will use.
     
     
     CONSOLIDATED STATEMENTS OF OPERATIONS 
     
     For the years ended September 30, 1995, September 24,
     1994 and September 25, 1993 
     (Dollars in thousands, except per share amounts)       
<TABLE>
     
      <S>                     <C>       <C>        <C>

                                  1995      1994      1993
      Net sales               $371,352  $303,380  $353,082  
     Cost of products sold     337,270   278,161   310,586  
     Selling and 
     administrative expenses    26,276    24,530    30,824 
     Operating income            7,806       689    11,672  
     Interest income             1,341     1,733       277  
     Interest expense          (20,796)  (20,030)  (21,096) 
     Other income (expense)      3,053     1,191      (131) 
     Gain on sale of 
     subsidiary                      -    35,292         -  
     Income (loss) before 
     income taxes, 
     extraordinary items 
     and cumulative effect 
     of a change in
     accounting principle       (8,596)   18,875    (9,278) 
     Provision (credit)
     for income taxes           (3,540)    7,382    (3,382)
     Income (loss) before 
     extraordinary items and
     cumulative effect of a 
     change in accounting 
     principle                  (5,056)   11,493    (5,896) 
     Extraordinary items, net 
     of income taxes            (5,200)        -    (1,095) 
     Cumulative effect of a 
     change in accounting 
     principle                       -     1,715         -  
     Net income (loss)        $(10,256)$  13,208 $  (6,991)
     Per common share    
     Income (loss) before 
     extraordinary items 
     and cumulative effect 
     of a change in 
     accounting principle       $(.36)      $.84    $(.44)  
     Extraordinary items         (.38)         -     (.08)   
     Cumulative effect of 
     a change in accounting
     principle                  $   -        .12        -   
     Net income (loss)          $(.74)      $.96    $(.52)
     Weighted average shares 
     outstanding (000s)        13,809     13,789   13,553   
</TABLE>
     
     
     See notes to consolidated financial statements
     
     
     CONSOLIDATED BALANCE SHEETS September 30, 1995 and
     September 24, 1994 
     (Dollars in thousands)  

<TABLE>
     <S>                         <C>          <C> 
     
     ASSETS                            1995          1994
     Current assets      
     Cash and cash equivalents   $    4,838    $    4,405   
     Short-term investments           6,413        40,071   
     Accounts receivable, 
     less allowance for 
     doubtful accounts of 
     $1,021 and $637, 
     respectively                    45,858        42,651   
     Refundable income 
     taxes                            3,130           195   
     Inventories                     44,716        32,290   
     Operating supplies 
     and other current 
     assets                          13,525        11,721   
     Deferred tax assets              4,842         4,877    
     Total current assets           123,322       136,210
     Property, plant and 
     equipment -- at cost     
     Land and buildings              30,110        27,841   
     Machinery and equipment        242,530       231,383   
     Construction in progress         3,622         3,497   
     Less -- accumulated 
     depreciation                  (120,887)     (102,182)   
     Net property, plant 
     and equipment                  155,375       160,539 
     Other assets                    19,800        18,578    
     Total assets                  $298,497      $315,327  
     LIABILITIES AND 
     SHAREHOLDERS' EQUITY 
     Current liabilities      
     Notes payable               $      509     $  28,872   
     Accounts payable                32,897        27,312   
     Accrued liabilities             22,167        19,281   
     Current portion of 
     long-term debt                   1,872        15,543   
     Total current 
     liabilities                     57,445        91,008 
     Long-term debt                 166,528       138,110 
     Deferred taxes                   6,414         9,745 
     Common shareholders' 
     equity    
     Common stock, 
     no par value, 
     40,000,000 shares 
     authorized, 13,809,413 
     shares issued and 
     outstanding for each 
     period                          49,004        48,988   
     Common stock 
     options and warrants             2,737           262   
     Unrealized loss on 
     available for sale 
     securities                        (713)         (124)  
     Retained earnings               17,082        27,338    
     Common shareholders' 
     equity                          68,110        76,464   
     Total liabilities 
     and shareholders' 
     equity                        $298,497      $315,327   
</TABLE>
     
     See notes to consolidated financial statements
     
     CONSOLIDATED STATEMENTS OF CASH FLOWS 
     
     For the years ended September 30, 1995, September 24,
     1994 and September 25, 1993 
     (Dollars in thousands) 
     
<TABLE>
      <S>                   <C>        <C>       <C>
                                1995       1994       1993
     Cash flows from 
     operating activities:
     Net income (loss)      $(10,256)   $13,208   $ (6,991) 
     Adjustments to 
     reconcile net income 
     (loss) to net cash 
     flows from operating 
     activities:
     Depreciation and 
     amortization             18,941     18,154     18,537  
     Amortization of debt 
     discount and finance 
     costs                     2,370        635        556   
     Decrease in long-term 
     deferred taxes           (2,970)    (1,157)    (1,998)  
     Gain on sale of 
     subsidiary                    -    (35,292)         -   
     (Gain) loss on 
     disposal of equipment      (470)      (230)       323   
     Increase in accounts 
     receivable, net          (3,207)    (7,921)   (11,461)  
     (Increase) decrease in 
     inventories             (12,426)    (3,168)       906   
     (Increase) decrease 
     in refundable income 
     taxes                    (2,935)     2,618      2,012   
     (Increase) decrease 
     in other current assets  (1,753)     2,691     (7,203)  
     Increase in accounts 
     payable                   5,585      5,782        958   
     Increase in accrued 
     liabilities               2,886        351      6,753   
     Net cash flows from 
     operating activities     (4,235)    (4,329)     2,392
     Cash flows from investing 
     activities:         
     (Increase) decrease in 
     short-term investments   33,658    (36,614)       208   
     Purchases of property, 
     plant and equipment     (13,730)   (11,760)    (6,080)  
     Proceeds from sale of 
     equipment                   494        631        619   
     (Increase) decrease in 
     other assets              1,892     (2,122)       999   
     Proceeds from sale of 
     subsidiary                    -     50,426          -  
     Cash dividend from sold 
     subsidiary                    -      6,818          -   
     Net cash flows from 
     investing activities     22,314      7,379     (4,254)
     Cash flows from 
     financing activities:         
     Increase (decrease) in 
     notes payable           (28,363)     1,905      6,286   
     Proceeds from issuance 
     of long-term debt       122,587        431      2,012   
     Proceeds from issuance 
     of warrants               2,411          -          -   
     Repayments on long-term 
     debt                   (107,950)    (7,246)    (9,896)  
     Increase in debt 
     issuance costs           (6,331)      (236)      (388)  
     Proceeds from issuance 
     of common stock               -        704        931  
     Net cash flows from 
     financing activities    (17,646)    (4,442)    (1,055)  
     Net increase 
     (decrease)in cash 
     and cash equivalents        433     (1,392)    (2,917) 
     Cash and cash equivalents
     at beginning of year      4,405      5,797      8,714
     Cash and cash 
     equivalents at end 
     of year                $  4,838   $  4,405   $  5,797   
     Cash paid during 
     the year for:            
     Interest                $20,385    $18,964    $18,434   
     Income taxes, 
     net of refunds        $     209   $  2,297   $ (3,847)  
</TABLE>
              
     
     See notes to consolidated financial statements
     
     
     
     CONSOLIDATED STATEMENTS OF COMMON SHAREHOLDERS' EQUITY 
     
     For the years ended September 30, 1995, September 24,
     1994 and September 25, 1993 
     (Dollars in thousands)                                  
     
<TABLE>
     <S>      <C>       <C>      <C>         <C>     
                                             Unrealized      
                                             Gain (Loss)     
                                 Options     on Available    
                 Common Stock    and         for             
              Shares     Amount  Warrants    Sale Securities 
     Balance, 
     September 
     26, 
     1992  13,504,557   $47,353  $  100                
     Stock 
     option 
     plans     48,750       181     108            
     Common 
     stock 
     issuance 142,797       750     
     Net loss  
     Balance, 
     September 
     25, 
     1993  13,696,104   $48,284 $    208      $ - 
     Stock 
     option 
     plans     56,145       290       54                
     Common 
     stock 
     issuance  57,164       414                   
     Unrealized 
     losses on 
     investments                              (124)         
     Net income                         
     Balance, 
     September 
     24, 
     1994  13,809,413   $48,988    $262      $(124)    
     Stock 
     option 
     plans                           64      
     Issuance 
     of common 
     stock 
     warrants                     2,411           
     Unrealized
     losses on 
     investments                              (589)         
     Other                   16         
     Net loss                      
     Balance, 
     September 
     30, 
     1995  13,809,413   $49,004  $2,737      $(713)         
</TABLE>
                                
     See notes to consolidated financial statements
     
     CONSOLIDATED STATEMENTS OF COMMON SHAREHOLDERS' EQUITY 
     
     For the years ended September 30, 1995, September 24,
     1994 and September 25, 1993 
     (Dollars in thousands) 
<TABLE>
     <S>                             <C>         <C>
                                     Retained   
                                     Earnings      Total
     
     Balance, 
     September 
     26,                              $21,121     $68,574 
     Stock
     option                                            
     plans                                             289
     Common 
     stock
     issuance                                          750
     Net loss                          (6,991)      (6,991)
     Balance, 
     September 
     25,
     1993                             $14,130      $62,622 
     Stock
     option                                            
     plans                                             344
     Common 
     stock
     issuance                                          414
     Unrealized 
     losses on 
     investments                                      (124)
     Net income                        13,208       13,208
     September 
     24, 
     1994                             $27,338      $76,464
     Stock
     option                                            
     plans                                              64
     Issuance 
     of common 
     stock 
     warrants                                        2,411
     Unrealized
     losses on 
     investments                                      (589)
     Other                                              16
     Net loss                         (10,256)     (10,256)
     Balance, 
     September 
     30, 
     1995                             $17,082      $68,110  
</TABLE>
          
     See notes to consolidated financial statements
     
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  
     
     Note 1:  Summary of Significant Accounting Policies  
     
     Principles of Consolidation   
     
     The consolidated financial statements include the
     accounts of NS Group, Inc. and its wholly-owned
     subsidiaries (the Company):  Newport Steel Corporation
     (Newport), Koppel Steel Corporation (Koppel), Erlanger
     Tubular  Corporation (Erlanger), Imperial Adhesives,
     Inc. (Imperial),   Northern Kentucky Management, Inc.
     and  Northern Kentucky Air, Inc.  See Note 2 regarding
     the sale of Kentucky Electric Steel Corporation in
     fiscal 1994.  All significant intercompany accounts and
     transactions have been eliminated.  
     
     Cash and Cash Equivalents     
     
     Cash includes currency on hand and demand deposits with
     financial institutions.  Cash equivalents consist of
     investments with original maturities of three months or
     less.  Amounts are stated at cost, which approximates
     market value.  
     
     Short-Term and Other Investments   
     
     Short-term investments consist primarily of money
     market mutual funds and U.S. treasury securities, for
     which market value approximates cost.  At September 30,
     1995, approximately $2.8 million in short-term
     investments were restricted in an environmental trust
     account related to a permitted hazardous waste disposal
     facility located on the Companys property at Newport.
     Certain of the Companys investments are classified as
     available for sale and are recorded at current market
     value with an offsetting adjustment to common
     shareholders equity.   
     
     Inventories    
     
     At September 30, 1995 and September 24, 1994,
     inventories stated at the lower of LIFO (last-in,
     first-out) cost or market represent approximately 31%
     and 27% of total inventories before the LIFO reserve,
     respectively.  All other inventories are stated at the
     lower of average cost or market, or the lower of FIFO
     cost or market.  Inventory costs include labor,
     material and manufacturing overhead.  Inventories
     consist of the following components:  
<TABLE>
     <S>                            <C>          <C>
     (In thousands)                     1995         1994
     Raw materials                  $  6,591      $ 6,699   
     Semi-finished and 
     finished goods                   40,570       27,695    
                                      47,161       34,394 
     LIFO reserve                    $(2,445)      (2,104) 
     Total inventories               $44,716      $32,290    
     
</TABLE>
     
     Property, Plant and Equipment and Depreciation    
     
     For financial reporting purposes, plant and equipment
     are depreciated on a straight-line method over the
     estimated useful lives of the assets.  Depreciation
     claimed for income tax purposes is computed by use of
     accelerated methods.  Expenditures for maintenance and
     repairs are charged to expense as incurred. 
     Expenditures for equipment renewals which extend the
     life of an asset are capitalized.  Included in
     property, plant and equipment at September 30, 1995,
     are assets with a net book value of approximately $5.3
     million which are not currently being used in the
     business.  In managements opinion, the carrying values
     of such assets are realizable.  
     
     Income Taxes                
     
     At September 30, 1995 and September 24, 1994, deferred
     income tax balances represent the estimated future tax
     effects of temporary differences between the financial
     reporting basis and the tax basis of certain assets and
     liabilities.   In fiscal 1993, the provision for
     deferred income taxes represents the tax effect of
     income and expense items reported in one period for
     financial statement purposes and in another period for
     tax reporting purposes.  See Note 11.  
     Environmental Remediation and Compliance     
     
     Environmental remediation costs are accrued, except to
     the extent capitalizable, when incurrence of such costs
     is probable and the costs can be reasonably estimated. 
     Environmental compliance costs include maintenance and
     operating costs associated with pollution control
     facilities, costs of ongoing monitoring programs,
     permit costs and other similar costs.  Such costs are
     expensed as incurred.  
     
     Postemployment Benefits       
     
     In the first quarter of fiscal 1995, the Company
     adopted the provisions of Statement of Financial
     Accounting Standards No. 112, Employers Accounting for
     Postemployment Benefits (Statement 112).  The impact on
     the Companys financial statements from the adoption of
     Statement 112 was not material.  
     
     Recently Issued Accounting Standards         
     
     In March 1995, the Financial Accounting Standards Board
     (FASB) issued Statement No. 121 (Statement 121) on
     accounting for the impairment of long-lived assets to
     be held and used.  Statement 121 also establishes
     accounting standards for long-lived assets that are to
     be disposed.  Statement 121 is required to be applied
     prospectively for assets to be held and used.  The
     initial application of Statement 121 to assets held for
     disposal is required to be reported as the cumulative
     effect of a change in accounting principle.  The
     Company is required to adopt Statement 121 no later
     than fiscal 1997.  The Company has not yet determined
     when it will adopt Statement 121 and the impact, if
     any, that the adoption will have on its financial
     position or results of operations.      
     
     In October 1995, the FASB issued Statement No. 123
     (Statement 123) establishing financial accounting and
     reporting standards for stock-based employee
     compensation plans.  Statement 123 encourages the use
     of the fair value based method to measure compensation
     cost for stock-based employee compensation plans,
     however, it also continues to allow the intrinsic value
     based method of accounting as prescribed by APB Opinion
     No. 25, which is currently used by the Company.  If the
     intrinsic value based method continues to be used,
     Statement 123 requires pro forma disclosures of net
     income and earnings per share, as if the fair value
     based method of accounting had been applied.  The fair
     value based method requires compensation cost be
     measured at the grant date based upon the value of the
     award and recognized over the service period, which is
     normally the vesting period.  The Company is required
     to adopt Statement 123 no later than fiscal 1997.  The
     Company has not yet determined when it will adopt
     Statement 123 or the valuation method it will use.    
     
     Fiscal Year-End     
     
     The Companys fiscal year ends on the last Saturday of
     September.  Fiscal year 1995 contains fifty-three weeks
     and fiscal years 1994 and 1993 contain fifty-two weeks. 
     
     Earnings Per Share       
     
     Earnings per share are calculated using the weighted
     average number of shares outstanding during the period. 
     The effect of common stock equivalents arising from
     stock options and warrants on the computation of
     earnings per share is not significant.  
     
     Note 2:  Sale of Subsidiary   
     
     On October 6, 1993, the Company sold all of the assets
     and liabilities of its wholly-owned subsidiary,
     Kentucky Electric Steel Corporation (KES), to a newly
     formed public company in exchange for $45.6 million in
     cash and 400,000 shares (approximately 8%) of the newly
     formed public company.  In addition, the Company
     received $6.8 million in cash from the new entity in
     satisfaction of a dividend declared by KES prior to the
     sale.  The sale of KES resulted in a pre-tax gain of
     $35.3 million.  After giving effect to the elimination
     of the pre-tax gain of $35.3 million, the related tax
     effect of $13.8 million and $0.1 million of net income
     of KES for the eleven days of fiscal 1994 prior to
     sale, the Companys pro forma net loss before cumulative
     effect of a change in accounting principle for the
     fiscal year ended September 24, 1994 was $10.2 million,
     or a $.74 loss per share.  
     
     Note 3:  Other Assets    
     
     Other assets at September 30, 1995 and September 24,
     1994 includes approximately $8.6 million and $10.5
     million, respectively, in costs associated with land
     near Newport, Kentucky, for use as development property
     which is listed for sale and marketable equity
     securities totaling $3.6 million and $4.6 million,
     respectively.  Other assets at September 30, 1995 and
     September 24, 1994 also includes approximately $6.5
     million and $2.4 million, respectively, in deferred
     financing costs.  
     
     Note 4:  Accrued Liabilities       
<TABLE>
     <S>                                <C>       <C>
     Accrued liabilities consist of the following:  
     (In thousands)                        1995        1994
     Accrued payroll and payroll taxes  $ 7,113   $   5,032
     Accrued interest                     4,084       4,072
     Accrued environmental remediation    4,514       4,563
     Accrued income taxes                    32         711
     Other                                6,424       4,903  
                                        $22,167    $ 19,281  
</TABLE>
     
     Note 5:  Long-term Debt and Credit Facility       
     Long-term debt of the Company consists of the
     following:  
<TABLE>
     <S>                              <C>           <C> 

     (In thousands)                        1995        1994 
     13.5% Senior Secured Notes due 
     July 15, 2003, interest due semi-
     annually, secured by property, 
     plant and equipment (net of 
     unamortized discount of $8,398)   $122,698     $     - 
     Term loans due a non-bank 
     financial institution, 
     interest ranging from 7.99% to 
     12.54%, repaid in fiscal 1995            -      73,751 
     Senior Secured Notes due various 
     insurance companies, interest 
     at 10.65%, repaid in fiscal 1995         -      32,729 
     11% Subordinated Convertible 
     Debentures, due in annual 
     installments from October,            
     2000 through 2005                   29,000      29,000 
     Term loans due various states 
     and municipalities, 
     interest ranging from 3% to 
     11%, due in varying  quarterly 
     installments through 2010, 
     secured by junior mortgages on    
     property, plant and equipment       10,166      11,613 
     Other                                6,536       6,560  
                                        168,400     153,653
     Less -  Current portion             (1,872)    (15,543) 
                                       $166,528    $138,110 
</TABLE>
     
     In July, 1995 the Company completed a public offering
     (Offering) for the sale of $131.1 million aggregate
     principal amount of 13.5% Senior Secured Notes due 2003
     (Notes) together with warrants (Warrants) to purchase
     an aggregate of approximately 1,534,000 shares of the
     Companys common stock at $4.00 per share.  Proceeds
     from the sale of the Notes and Warrants of
     approximately $120.8 million, after underwriting
     discount and before expenses, together with available
     cash on hand, were used to retire a substantial portion
     of the Companys outstanding indebtedness, including
     borrowings under its lines of credit.   
     Through July 1998, the Company may redeem up to 40% of
     the principal amount of the Notes with the net proceeds
     of a public offering of common stock at a price of
     113.5% of par, provided that at least $75.0 million
     principal amount of the Notes remain outstanding after
     redemption.  The Notes may be redeemed at the option of
     the Company, at any time, in whole or in part,
     beginning in 2000, at declining premiums plus accrued
     interest.      
     
     The Indenture relating to the Notes contains a number
     of restrictive covenants including, among other things,
     limitations on the ability of the Company to incur
     additional indebtedness; create liens; make certain
     restricted payments, including dividends; engage in
     certain transactions with affiliates; engage in sale
     and leaseback transactions; dispose of assets; issue or
     sell stock of its subsidiaries; enter into agreements
     that restrict the ability of its subsidiaries to pay
     dividends and make distributions; engage in mergers,
     consolidations and transfers of substantially all of
     the Companys assets; and make certain investments,
     loans and advances.      
     
     Contemporaneously with the Offering, the Company
     entered into a new $45.0 million revolving credit
     facility (Credit Facility) and terminated its previous
     revolving credit agreements.  Borrowings are secured by
     inventory and accounts receivable and interest accrues
     at a rate per annum of (a) the sum of the alternate
     base rate (which is the higher of prime rate or 0.5%
     over the federal funds rate) plus 1% with respect to
     domestic rate loans or (b) the sum of the Eurodollar
     rate (based on LIBOR) plus 2.75% with respect to
     Eurodollar rate loans.  Borrowings are due on demand
     and are limited to defined percentages of eligible
     inventory and accounts receivable.  The Credit Facility
     contains financial covenants including maintenance of
     minimum net worth, minimum interest coverage ratios,
     maximum ratios of indebtedness to net worth, and
     minimum current ratio and working capital requirements. 
     The Credit Facility also includes restrictions upon
     dividends, investments, capital expenditures,
     indebtedness and the sale of certain assets.  At
     September 30, 1995, approximately $5.0 million of the
     Credit Facility was utilized to collateralize various
     letters of credit and $40.0 million was available for
     borrowing.  The Credit Facility expires in fiscal 1998. 
     
     Pursuant to the Companys debt agreements, it is
     currently prohibited from paying dividends to its
     shareholders.            
     
     In connection with the retirement of long-term
     indebtedness in the fourth quarter of fiscal 1995, the
     Company incurred prepayment costs and wrote off
     unamortized debt issuance costs, which resulted in an
     extraordinary charge of $5.2 million, net of applicable
     income tax benefit of $2.8 million, or $.38 per share.  
     
     The Company also has outstanding 11% Subordinated
     Convertible Debentures, which are unsecured obligations
     of the Company and are convertible into common shares
     of the Company at a price of $17.00 per share, or
     approximately 1,706,000 shares.  Interest is payable
     quarterly.  The Debentures are redeemable by the
     Company at 110% of par.                                 
     
     Annual long-term debt maturities are $1.9 million in
     fiscal 1996, $2.5 million in fiscal 1997, $3.6 million
     in fiscal 1998, $2.3 in fiscal 1999 and $0.7 million in
     fiscal 2000.             
     
     As of September 30, 1995 and September 24, 1994, the
     weighted average interest rate on outstanding notes
     payable was 6.0% and 9.0%, respectively.           
     
     Note 6:  Fair Value of Financial Instruments      
     
     The following methods and assumptions were used to
     estimate the fair value of financial instruments:       
     
     Cash, cash equivalents and short-term investments  -  
     The carrying amount approximates fair value because of
     the short maturity of those instruments.              
     
     Other investments  -  Other investments, consisting of
     marketable equity securities totaling $3.6 million, are
     reported in other assets and are carried at market
     value.
     
     Notes payable  -   The carrying amount approximates
     fair value because of the short maturity.         
     
     Long-term debt   -   The fair value of the Companys
     Senior Secured Notes is based upon their trading price
     as of September 30, 1995.  All other long-term debt was
     estimated by calculating the present value of the
     remaining interest and principal payments on the debt
     to maturity.  The present value computation uses a
     discount rate equal to Treasury rates with similar
     terms at the end of the reporting period plus or minus
     the spread between the Treasury rates and the rate
     negotiated on the debt at the inception of the loan. 
     The carrying amount and fair value of the Companys
     financial instruments are as follows.                  
<TABLE>
     <S>                 <C>         <C>     <C>      <C>
                                 1995             1994       
                          Carrying   Fair    Carrying  Fair  
     (In thousands)       Amount     Value   Amount    Value 
     
     Cash, cash 
     equivalents and 
     short-term 
     investments         $ 11,251  $ 11,251 $ 44,476 $44,476
     Other investments      3,650     3,650    4,600   4,600
     Notes payable            509       509   28,872  28,872
     Long-term debt       168,400   172,021  153,653 154,649 
     
</TABLE>
     Note 7:  Preferred Stock           
     
     The Companys authorized stock includes 2,000,000 shares
     of Class A Preferred Stock, issuable in one or more
     series.  The rights, preferences, privileges and
     restrictions of any series of Class A Preferred Stock,
     the number of shares constituting any such series and
     the designation thereof, are subject to determination
     by the Board of Directors.    
     
     Four hundred thousand shares of the Class A Preferred
     Stock has been designated as Series A  Junior
     Participating Preferred Stock, par value $10 per share,
     in connection with the Shareholders Protection Rights
     Plan (Plan) adopted in fiscal 1989.  Pursuant to the
     Plan, one Preferred Stock Purchase Right (Right) is
     attached to each outstanding share of common stock of
     the Company.   
     
     The Plan includes provisions which are intended to
     protect shareholders against certain unfair and abusive
     takeover attempts by anyone acquiring or tendering for
     30% or more of the Companys common stock.  The Company
     may redeem the Rights for one cent per Right at any
     time before a 30% position has been acquired.  The
     Rights will expire in November 1998.  
     
     Note 8:  Stock Options and Warrants     
     
     The Company has Employee Incentive Stock Option Plans
     which provide for the issuance of shares of common
     stock of the Company upon exercise of options granted
     to certain employees.  Under the terms of these plans,
     options have been granted at fair market value at the
     grant date and are exercisable on a pro rata basis over
     a period of nine years beginning one year after the
     date of grant.  At September 30, 1995, options
     outstanding are priced in a range from $3.25 to $14.125
     per share.  Of the options expired in fiscal 1994,
     295,030 options expired in connection with the sale of
     KES.      
     
     A summary of transactions in the plans for fiscal 1995
     and 1994 follows:
<TABLE>
     <S>                          <C>          <C>
                                       1995        1994
     Options outstanding, 
     beginning of year             1,048,705    1,185,525
     Options granted                  10,000      289,050
     Options expired                 (69,675)    (369,725)
     Options exercised                     -      (56,145)
     Options outstanding, 
     end of year                     989,030    1,048,705
     Options exercisable, 
     end of year                     607,955      509,525
     Available for grant             514,535      488,580   
</TABLE>
     
     In May 1995, the Board of Directors adopted the NS
     Group, Inc. 1995 Stock Option and Stock Appreciation
     Rights Plan (1995 Plan) as a successor plan to a
     similar plan adopted in 1988.  Under the 1995 Plan, the
     Company may grant to key employees options to purchase
     (or stock appreciation awards corresponding to) an
     aggregate of 750,000 shares of the Companys common
     stock.  Terms of the grants made under the 1995 Plan
     are determined by the Stock Option Committee of the
     Board of Directors.  A total of 202,400 options were
     granted in fiscal 1995 under the 1995 Plan at an
     exercise price of $4.375, the market price on the date
     of the grant.  The 1995 Plan is subject to shareholder
     approval.  At September 30, 1995, options outstanding
     under both of the Companys non-qualified plans are
     priced in a range from $3.75 to $13.43 per share. 
     Grant prices have ranged from 64% to 110% of the market
     price at the date of grant.        
     
     A summary of transactions in the plans for fiscal 1995
     and 1994 follows:
<TABLE>
     <S>                               <C>         <C>
                                         1995        1994
     Options outstanding 
     beginning of year                 475,625     366,760
     Options granted                   202,400     135,085 
     Options expired                         -     (26,220)
     Options exercised                       -           -
     Options outstanding, 
     end of year                       678,025     475,625
     Options exercisable, 
     end of year                       153,400     106,700
     Available for grant               571,975      24,375  
</TABLE>
     
     The Company has common stock warrants outstanding,
     issued in connection with the sale of the Companys
     Senior Secured Notes.  The warrants are exercisable for
     approximately 1,534,000 shares of the Companys common
     stock at a price of $4.00 per share and expire July 15,
     2003.     The Company also has common stock warrants
     outstanding which were issued in connection with the
     financing of the Koppel acquisition.  These warrants
     are exercisable for approximately 772,000 shares of the
     Companys common stock, at a price of $8.00 per share
     and expire October 4, 2000.  
     
     Note 9:  Commitments and Contingencies       
     
     The Company has various commitments for the purchase of
     materials, supplies and energy arising in the ordinary
     course of business.      
     
     The Company is subject to various claims, lawsuits and
     administrative proceedings arising in the ordinary
     course of business with respect to commercial, product
     liability and other matters, which seek remedies or
     damages.  Based upon its evaluation of available
     information, management does not believe that any such
     matters are likely, individually or in the aggregate,
     to have a material adverse effect upon the Companys
     consolidated financial position, results of operations
     or cash flows.      
     
     The Company is subject to federal, state and local
     environmental laws and regulations, including, among
     others, the Resource Conservation and Recovery Act
     (RCRA), the Clean Air Act, the 1990 Amendments to the
     Clean Air Act (the 1990 Amendments), the Clean Water
     Act and all regulations promulgated in connection
     therewith, including, among others, those concerning
     the discharge of contaminants as air emissions or waste
     water effluents and the disposal of solid and/or
     hazardous wastes such as electric arc furnace dust.  As
     such, the Company is from time to time involved in
     administrative and judicial proceedings and
     administrative inquiries related to environmental
     matters.       
     
     As with other similar mills in the industry, the
     Company's steel mini-mills produce dust which contains
     lead, cadmium and chromium, and is classified as a
     hazardous waste.  The Company currently collects the
     dust resulting from its electric arc furnace operations
     through emission control systems and contracts with a
     company for treatment and disposal of the dust at an
     EPA-approved facility.  The Company also has on its
     property at Newport a permitted hazardous waste
     disposal facility.       
     
     In March 1995, Koppel and the EPA signed a Consent
     Order relating to an April 1990 RCRA facility
     assessment (the Assessment) completed by the EPA and
     the Pennsylvania Department of Environmental Resources. 
     The Assessment was performed in connection with a
     permit application pertaining to a landfill that is
     adjacent to the Koppel facilities.  The Assessment
     identified potential releases of hazardous constituents
     at or adjacent to the Koppel facilities prior to the
     Companys acquisition of the Koppel facilities.  The
     Consent Order establishes a schedule for investigating,
     monitoring, testing and analyzing the potential
     releases.  Contamination documented as a result of the
     investigation will require cleanup measures and certain
     remediation has begun.  Pursuant to various indemnity
     provisions in agreements entered into at the time of
     the Companys acquisition of the Koppel facilities,
     certain parties have agreed to indemnify the Company
     against various known and unknown environmental
     matters.  While such parties have not at this time
     acknowledged full responsibility for potential costs
     under the Consent Order, the Company believes that the
     indemnity provisions provide for it to be fully
     indemnified against all matters covered by the Consent
     Order, including all associated costs, claims and
     liabilities.   
     
     In two separate incidents occurring in fiscal 1993 and
     1992, radioactive substances were accidentally melted
     at Newport, resulting in the contamination of the melt
     shops electric arc  furnace emission control facility,
     or baghouse facility.  The occurrences of the
     accidental melting of radioactive materials have not
     resulted in any notice of violations from federal or
     state environmental regulatory agencies.  The losses
     and costs incurred in 1993, net of insurance claims,
     resulted in an extraordinary charge of $1.1 million,
     net of applicable income tax benefit of $0.7 million,
     or an $.08 loss per share.  The Company is
     investigating and evaluating various issues concerning
     storage, treatment and disposal of the radiation
     contaminated baghouse dust; however a final
     determination as to method of treatment and disposal,
     cost and further regulatory requirements cannot be made
     at this time.  Depending on the ultimate timing and
     method of treatment and disposal, which will require
     appropriate federal and state regulatory approval, the
     actual cost of disposal could substantially exceed
     current estimates and the Companys insurance coverage. 
     The Company expects to recover and has recorded a $2.3
     million receivable relating to insurance claims for the
     recovery of disposal costs which will be filed with the
     Companys insurance company at the time such disposal
     costs are incurred.  As of September 30, 1995, claims
     recorded in connection with disposal costs exhaust
     available insurance coverage.  Based on current
     knowledge, management believes the recorded gross
     reserves of $4.4 million for disposal costs pertaining
     to these incidents are adequate.   
     Subject to the uncertainties concerning the Consent
     Order and the storage and disposal of the radiation
     contaminated dust, the Company believes that it is
     currently in compliance in all material respects with
     all applicable environmental regulations.    
     
     Regulations under the 1990 Amendments to the Clean Air
     Act that will pertain to the Companys operations are
     currently not expected to be promulgated until 1997 or
     later.  The Company cannot predict the level of
     required capital expenditures or operating costs
     resulting from future environmental regulations such as
     those forthcoming as a result of the 1990 Amendments. 
     However, the Company believes that while the 1990
     Amendments may require additional expenditures, such
     expenditures will not have a material impact on the
     Companys business or consolidated financial position
     for the foreseeable future.   
     
     Capital expenditures for the next twelve months
     relating to environmental control facilities are not
     expected to be material, however, such expenditures
     could be influenced by new or revised environmental
     regulations and laws.    
     
     As of September 30, 1995, the Company had environmental
     remediation reserves of $4.5 million, of which $4.4
     million pertain to accrued disposal costs for radiation
     contaminated baghouse dust.  As of September 30, 1995,
     the possible range of estimated losses related to the
     environmental contingency matters discussed above in
     excess of those accrued by the Company is $0 to $3.0
     million; however, with respect to the Consent Order,
     the Company cannot estimate the possible range of
     losses should the Company ultimately not be
     indemnified.  Based upon its evaluation of available
     information, management does not believe that any of
     the environmental contingency matters discussed above
     are likely, individually or in the aggregate, to have a
     material adverse effect upon the Companys consolidated
     financial position, results of operations or cash
     flows.  However, the Company cannot predict with
     certainty that new information or developments with
     respect to the Consent Order or its other environmental
     contingency matters, individually or in the aggregate,
     will not have a material adverse effect on the Companys
     consolidated financial position, results of operations
     or cash flows.  
     
     Note 10:  Profit Sharing Plans     
     
     The Company has established various profit sharing
     plans at the operating companies which are based on the
     earnings of the respective companies.  Generally, the
     plans require mandatory contributions at a specified
     percentage of pretax profits (with a guaranteed minimum
     based on hours worked) for the bargaining unit
     employees, and allow for a discretionary contribution
     set by the Board of Directors for salaried employees. 
     Expense for contributions was approximately $0.9
     million, $0.5 million and $1.2 million in fiscal years
     1995, 1994 and 1993, respectively.  
     
     Note 11:  Income Taxes   
     
     Effective September 26, 1993, the Company adopted the
     provisions of Statement of Financial Accounting
     Standards No. 109, "Accounting for Income Taxes
     (Statement 109).  Prior to adoption of Statement 109,
     deferred tax expense was based on items of income and
     expense that were reported in different years in the
     financial statements and tax returns and were measured
     at the tax rate in effect in the year the difference
     originated.  Under Statement 109, deferred tax
     liabilities and assets are based upon differences in
     the basis of assets and liabilities for financial
     statements and tax returns and are determined based on
     the enacted tax rates and laws that will be in effect
     when the differences are expected to reverse.  The
     cumulative effect of the change in accounting increased
     fiscal 1994 net income by $1.7 million, or $.12 per
     share.    
     
     The provision (credit) for income taxes, including $2.8
     million and $0.7 million allocated to extraordinary
     items in fiscal 1995 and 1993, respectively, consists
     of the following:  
<TABLE>
     <S>                         <C>       <C>      <C>
     (In thousands)                 1995     1994      1993
     Current:  
       Federal                   $(3,044)  $5,100   $(2,000) 
       State                           -      323      (851) 
                                 $(3,044)  $5,423    (2,851)
     Deferred: 
       Federal                    (3,066)     739    (1,526) 
       State                        (230)   1,220       333  
                                  (3,296)  $1,959    (1,193)
     Provision (credit) 
     for income taxes            $(6,340)  $7,382   $(4,044) 
</TABLE>

     The income tax provision (credit) differs from the
     amount computed by applying the statutory federal
     income tax rate to income (loss), including
     extraordinary items, before income taxes for the
     following reasons:  
<TABLE>
     <S>                          <C>       <C>     <C>
     (In thousands)                  1995     1994     1993 
     Income tax provision 
     (credit) at statutory tax 
     rate of 35% in fiscal 1995 
     and 1994 and 34% in fiscal 
     1993                         $(5,808)  $6,606  $(3,752)
     Change in taxes resulting 
     from: 
     State income taxes, net 
     of federal effect               (150)   1,003     (342)
     Dividend income exclusion        (61)   (200)       (6)
     Other, net                      (321)    (27)       56
     Provision (credit) for 
     income taxes                 $(6,340) $7,382   $(4,044) 
</TABLE>
     
     The following represents the components of deferred tax
     liabilities and assets at September 30, 1995 and
     September 24, 1994.  A valuation allowance has not been
     recorded against deferred tax assets as it is estimated
     that such deferred tax assets will be realized through
     a reduction of taxes otherwise payable upon the
     reversal of existing taxable temporary differences.  
     

<TABLE>
     <S>                             <C>         <C>
     (In thousands)                     1995         1994
     Deferred tax liabilities:                
     Property, plant and equipment    $27,646     $27,774
     Other items                        2,196       2,222    
                                       29,842      29,996
     Deferred tax assets: 
     Reserves and accruals              3,880       3,904
     Net operating tax loss 
     carryforward                      18,003      11,690
     Alternative minimum tax 
     and other tax credit 
     carryforwards                      4,480       7,629
     Other items                        1,907       1,905    
                                       28,270      25,128
     Net deferred tax liability       $ 1,572     $ 4,868   
</TABLE>
     
     For federal income tax purposes, the Company has
     alternative minimum tax credit carryforwards of
     approximately $4.1 million, which are not limited by
     expiration dates, and other tax credit carryforwards of
     approximately $0.4 million, which expire beginning in
     2000.  The Company also has net operating tax loss
     carryforwards of approximately $51.4 million, which
     expire beginning in 2007.     
     
     The components of the credit for deferred income taxes
     for fiscal 1993 are as follows:  
<TABLE>
     <S>                                         <C>
     (In thousands)                                 1993
     Excess of tax over book depreciation         $  4,097
     Koppel start-up costs deferred for 
     income tax purposes                               177
     Reserves and accruals not currently 
     deductible                                       (299)
     Alternative minimum tax and other 
     tax credit carryforwards                       $1,684
     Net operating tax loss carryforward           $(7,034)
     Other, net                                        182   
     Total                                         $(1,193)  
</TABLE>
     
     Note 12:  Related Party Transactions    
     
     One of the Companys directors/shareholders has a
     controlling interest in a company which purchases
     certain reject and limited service tubular products
     from Newport.  Sales to this customer were
     approximately $16.0 million, $11.0 million and $10.9
     million for fiscal years 1995, 1994,  and 1993,
     respectively.  Trade receivables from this customer
     were $0.7 million and $1.0 million at the end of fiscal
     1995 and 1994, respectively.       
     
     Note 13:  Business Segment Information       
     
     The Company operates primarily in two separate business
     segments:      
     
     Specialty Steel Products -   Includes welded tubular
     steel products and hot rolled coils manufactured at a
     mini-mill located near Newport, Kentucky; seamless
     tubular steel products, special bar quality products
     and semi-finished steel products manufactured at a
     mini-mill located in western Pennsylvania and pipe
     finishing operations located in Baytown, Texas and near
     Tulsa, Oklahoma.    
     
     Adhesive Products  -   Includes industrial adhesives
     manufactured principally at plants in Cincinnati, Ohio
     and Nashville, Tennessee.     
     
     The operations of both segments are conducted
     principally in the United States.  The Company grants
     trade credit to customers, the most significant of
     which are distributors serving the oil and natural gas
     exploration and production industries which purchase
     tubular steel products from the Specialty Steel
     Products segment.  The following table sets forth
     selected financial information by business segment for
     fiscal 1995, 1994 and 1993.    
<TABLE>
     <S>        <C>     <C>     <C>       <C>     <C>
                                          Depreci-      
                         Opera-           ation
                         ting    Identi-  and     Capital
                  Net    Income  fiable   Amorti- Expen-
      1995       Sales   (Loss)  Assets   zation  ditures
     (In 
     thousands)               
     Specialty 
     steel 
     products  $335,883 $10,428 $250,711 $20,862 $13,245
     Adhesives 
     products    35,469   1,248   13,011     449     485
     Corporate 
     assets 
     and allo-
     cations          -  (3,870)  34,775       -       -
     Total 
     consoli-
     dated     $371,352 $ 7,806 $298,497 $21,311 $13,730
     
     1994 
     Specialty 
     steel 
     products  $270,441 $ 2,909 $246,295 $18,373 $11,380
     Adhesives 
     products    32,939   1,150   12,486     416     380
     Corporate 
     assets 
     and 
     allocations      -  (3,370)  56,546       -       -
     Total 
     consoli-
     dated     $303,380 $   689 $315,327 $18,789 $11,760
     1993 
     Specialty 
     steel 
     products  $325,007 $13,379 $271,968 $18,691 $ 5,798
     Adhesives 
     products    28,075   1,059   12,228     402     282
     Corporate 
     assets and 
     allocations      -  (2,766)  33,046       -       -
     Total consoli-
     dated     $353,082 $11,672 $317,242 $19,093 $ 6,080     

</TABLE>
     
     Note 14:  Quarterly Financial Data (Unaudited)     
     
     Quarterly results of operations for 1995 and 1994 are
     as follows:    
<TABLE>
     <S>                 <C>      <C>      <C>      <C>
     (In thousands, except per share amounts)                
                          First   Second   Third    Fourth
      1995               Quarter  Quarter  Quarter  Quarter
     Net sales           $93,489  $97,055  $94,804  $86,004
     Gross profit         11,490   10,145   10,592    1,855
     Income (loss) 
     before extra-
     ordinary item            75      447      529   (6,107)
     Net income (loss)        75      447      529  (11,307)
     Income (loss) per 
     common share before    
     extraordinary item      .01      .03      .04     (.44)
     Net income (loss) 
     per common share        .01      .03      .04     (.82) 
     1994 Net sales      $71,959  $66,012  $80,807   $84,602
     Gross profit          7,791    1,831    7,203     8,394
     Income (loss) 
     before cumulative 
     effect of a change    
     in accounting 
     principle            20,026   (5,583)  (1,990)    (960)
     Net income (loss)   21,741    (5,583)  (1,990)    (960)
     Income (loss) per 
     common share before 
     cumulative effect 
     of a change in 
     accounting 
     principle             1.46      (.40)    (.14)    (.07)
     Net income (loss) 
     per common share      1.58      (.40)    (.14)    (.07) 
</TABLE>
          
     
     During the fiscal 1995 fourth quarter, the Company
     experienced numerous unexpected operational problems,
     principally at the Companys welded tubular facilities
     at Newport.  Newports melt shop incurred an unusual
     number of unplanned outages during the quarter related
     to equipment breakdowns, lightning strikes and power
     curtailments due to weather conditions.  As a result,
     steel production volume was significantly affected,
     limiting availability of steel to Newports hot strip
     mill and pipe mills.  The excessive downtime throughout
     all of Newports operations resulted in low operating
     efficiencies, increased maintenance costs and lost
     sales opportunities during the quarter.  Also impacting
     the quarter at Newport was a write-down of scrap
     inventory resulting from year end physical inventory
     counts.  Shipments of Newports tubular products totaled
     74,400 tons in the fourth quarter of fiscal 1995
     compared to 78,700 tons in the third quarter of fiscal
     1995 and 83,800 tons in the fourth quarter of fiscal
     1994.  For the same periods, average selling prices for
     all of Newports welded tubular products were $440, $457
     and $429 per ton, respectively.    
     
     The fiscal 1995 fourth quarter was also impacted by a
     decline in shipments of SBQ products from the Companys
     Koppel facilities, due to softening in market demand. 
     SBQ shipments totaled 33,800 tons in the fourth quarter
     of fiscal 1995 compared to 45,100 tons in the third
     quarter of fiscal 1995 and 36,000 tons in the fourth
     quarter of fiscal 1994.  For the same periods, average
     selling prices for SBQ products were $503, $503, and
     $441 per ton, respectively.   
     
     In connection with a fiscal 1995 fourth quarter
     refinancing, the Company incurred prepayment costs and
     wrote off unamortized debt issuance costs, which
     resulted in an extraordinary charge of $5.2 million,
     net of applicable income tax benefit of $2.8 million,
     or $.38 per share.       
     
     Fiscal 1994 second quarter results were negatively
     affected by a decline in welded tubular shipments that
     resulted primarily from customers resistance to
     announced price increases.  The Company adjusted its
     welded tubular selling prices in response to the
     decline and volume recovered in the third quarter of
     fiscal 1994.  In addition, fiscal 1994 second quarter
     results were negatively impacted by severe winter
     weather conditions.           
     
     The sale of KES increased fiscal 1994 first quarter net
     income by $21.5  million.  In addition, in the fiscal
     1994 first quarter, the Company recorded the cumulative
     effect of the adoption of FAS No. 109, "Accounting for
     Income Taxes", which increased net income by $1.7
     million.  
     
     Note 15:  Summarized Financial Information        
     
     The Companys Senior Secured Notes are unconditionally
     guaranteed in full, jointly and severally, by each of
     the Companys subsidiaries (Subsidiary Guarantors), each
     of which is wholly-owned.  Separate financial
     statements of the Subsidiary Guarantors are not
     presented because they are not deemed material to
     investors.  The following is summarized financial
     information of the Subsidiary Guarantors as of
     September 30, 1995 and September 24, 1994 and for each
     of the three years in the period ended September 30,
     1995.  All significant intercompany accounts and
     transactions between the Subsidiary Guarantors have
     been eliminated.                                        
<TABLE>
     <S>                       <C>            <C>
                               September 30,  September 24,
     (In thousands)                1995           1994
     Current assets              $111,371       $125,108
     Noncurrent assets            167,863        176,895 
     Current liabilities           50,933         88,230 
     Payable to parent           $169,079       $031,327
     Other noncurrent 
     liabilities                    9,779        102,893    
     Total noncurrent 
     liabilities                 $178,858       $134,220     
                                                             
                                                             
                                  Fiscal Year Ended 
     (In thousands)             1995       1994       1993
      Net sales               $371,352   $303,380  $353,082
     Gross profit               34,082     25,219    42,496
     Income (loss) before 
     extraordinary items and   
     cumulative effect of a 
     change in accounting 
     principle                  (2,040)    14,689    (1,363)
     Net income (loss)          (2,040)    14,689    (2,458)
</TABLE>
     
     
     
     REPORT OF MANAGEMENT     
     
     The accompanying financial statements have been
     prepared by the management of NS Group, Inc., in
     conformity with generally accepted accounting
     principles and, in the judgment of management, present
     fairly and consistently the Companys consolidated
     financial position and results of operations.  These
     statements necessarily include amounts that are based
     on managements best estimates and judgments.  The
     financial information contained elsewhere in this
     annual report is consistent with that contained in the
     consolidated financial statements.      
     
     In fulfilling its responsibilities for the integrity of
     financial information, management maintains accounting
     systems and related controls.  These controls provide
     reasonable assurance, at appropriate costs, that assets
     are safeguarded against losses and that financial
     records are reliable for use in preparing financial
     statements.  These systems are enhanced by written
     policies, an organizational structure that provides
     division of responsibilities and careful selection and
     training of qualified people.      
     
     In connection with their annual audit, independent
     public accountants perform an examination in accordance
     with generally accepted auditing standards, which
     includes a review of the system of internal accounting
     control and an expression of an opinion that the
     consolidated financial statements are fairly presented. 
          
     The Board of Directors, through its Audit Committee
     composed solely of non-employee directors, reviews the
     Companys financial reporting and accounting practices. 
     The independent public accountants meet regularly with
     and have access to this Committee with or without
     management present to discuss the results of their
     audit work.        
     
     Clifford R. Borland         
     Chairman of the Board and 
     Chief Executive Officer                                 
     
     John R. Parker 
     Vice President, Treasurer and 
     Chief Financial Officer     
     
     REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS    
     To NS Group, Inc.   
     
     We have audited the accompanying consolidated balance
     sheets of NS Group, Inc. (a Kentucky corporation) and
     subsidiaries as of September 24, 1994 and September 25,
     1993, and the related consolidated statements of
     income, common shareholders equity and cash flows for
     each of the three years in the period ended September
     24, 1994.  These  financial statements are the
     responsibility of the Companys 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 audit to obtain reasonable
     assurance about whether the financial statements are
     free of material misstatement.  An audit includes
     examining, on a test basis, evidence supporting the
     amounts and disclosures in the financial statements. 
     An audit also includes assessing the accounting
     principles used and significant estimates made by
     management, as well as evaluating the overall financial
     statement presentation.  We believe that our audits
     provide a reasonable basis for our opinion.       
     
     In our opinion, the financial statements referred to
     above present fairly, in all material respects, the
     financial position of NS Group, Inc. and subsidiaries
     as of September 24, 1994  and September 25, 1993, and
     the results of their operations and their cash flows
     for each of the three years in the period ended
     September 24, 1994 in conformity with generally
     accepted accounting principles.    
     
     As explained in Note 12 to the consolidated financial
     statements, the Company changed its method of
     accounting for income taxes effective September 26,
     1993.  
     
     Cincinnati, Ohio
     October 31, 1994            ARTHUR ANDERSEN LLP
     
     
     
     
     
     
     CONSOLIDATED HISTORICAL SUMMARY  
     (Dollars in thousands, except per share amounts)        
<TABLE>
     <S>                  <C>        <C>         <C>      
                              1995       1994       1993
                              1992       1991       1990
                              1989       1988*      1987
                              1886       1985       1984
                              1983       1982       1981* 
     Summary of Operations
     Net sales              $371,352   $303,380    $353,082  
                          $281,242   $212,471    $249,871    
                          $219,414   $239,175    $157,201    
                          $ 66,320   $ 70,221    $ 73,426    
                          $ 44,592   $ 61,982    $ 41,644 
     Operating income 
     (loss)                    7,806        689      11,672  
                             1,401    (18,177)     19,370    
                            18,469     36,668      14,252    
                            (2,879)     3,649      11,140    
                             3,797     14,441      13,429 
     Operating income 
     margin                     2.1%        .2%        3.3%  
                               .5%      (8.6)%       7.8%    
                              8.4%       15.3%       9.1%    
                            (4.3)%        5.2%      15.2%    
                              8.5%       23.3%      32.2% 
     Net income (loss) 
     before extraordi-
     nary items               (5,056)    13,208     (5,896)  
                           (13,358)   (20,603)    13,047     
                            12,773     20,238      3,673     
                            (5,939)      (302)     6,651     
                             1,247      6,334      5,844 
     
     Net income (loss)       (10,256)    13,208     (6,991)  
                           (15,900)   (20,603)    13,047     
                            12,773     17,493      6,665     
                            (5,939)    (2,317)     7,269     
                             1,247      6,334      5,844 
     Income (loss) per 
     share before extra-
     ordinary items             (.36)       .96       (.44)  
                              (.99)     (1.53)       .97     
                               .95       1.73        .38     
                              (.61)      (.03)       .69     
                               .13        .65        .63 
     Net income (loss) 
     per share                  (.74)       .96       (.52)  
                             (1.18)     (1.53)       .97     
                               .95       1.49        .69     
                              (.61)      (.24)       .75     
                               .13        .65        .63 
     Dividends per 
     common share                  -          -          -   
                               .06        .12        .11     
                               .05          -          -     
                                 -          -          -     
                                 -          -          - 
     Weighted average 
     shares outstanding 
     (000's)                  13,809     13,789     13,553   
                            13,483     13,449     13,419     
                            13,387     11,690      9,621     
                             9,688      9,687      9,686     
                             9,685      9,685      9,685
     Shareholders of 
     record                      323        313        332   
                               327        315        233     
                               179        115          -     
                                 -          -          -     
                                 -          -          -    
     
     Other Financial 
     and Statistical Data      
     Working capital       $ 65,877    $ 45,202   $ 39,060   
                         $ 40,676    $ 48,411     $ 64,858   
                         $ 55,714    $ 76,683   $ 26,993     
                         $ 12,978    $ 24,173   $ 16,020     
                         $  7,065    $ 15,199   $ 14,664 
     
     Capital expenditures    13,730      11,760      6,080   
                            4,148     112,573     45,011     
                           28,081       3,340      2,838     
                           13,297       7,222     12,642     
                           10,751       7,302        252
     Depreciation and 
     amortization            21,311      18,789     19,093   
                           18,711      15,725      6,879     
                            6,080       6,585      6,614     
                            6,103       5,395      2,756     
                            2,493       2,286        779 
     
     Total assets           298,497     315,327    317,242   
                          319,079     329,889    220,856     
                          177,292     153,525    105,094     
                           86,184      87,020     77,874     
                           54,569      50,379     55,247 
     
     Long-term debt         168,400     153,653    165,188   
                          173,072     179,653     70,165     
                           29,192      24,489     49,163     
                           57,392      45,737     37,000     
                           27,467      29,667     30,017 
     
     Common shareholders'
     equity                  68,110      76,464     62,622   
                           68,574      85,149    107,226     
                           95,490      83,327     19,628     
                           13,126      19,068     21,389     
                           14,117      12,870      6,536 
     
     Book value per share      4.93        5.54       4.57   
                             5.08        6.33       7.98     
                             7.13        6.23       2.06     
                             1.35        1.97       2.21     
                             1.46        1.33        .67 
     
     Current ratio             2.15        1.50       1.45   
                             1.55        1.79       2.90     
                             2.30        3.47       1.97     
                             1.82        2.96       1.99     
                             1.60        3.04       1.82 
     
     Debt-to-equity ratio      2.47        2.01       2.64   
                             2.52        2.11        .65     
                              .31         .29       2.50     
                             4.37        2.40       1.73     
                             1.95        2.31       4.59 
     
     Steel mill shipments (tons) 
     Tubular products       440,000     370,000    385,000   
                          292,000     215,000    285,000     
                          209,000     262,000    235,000     
                          133,000     165,000    178,000     
                          111,000     123,000     74,000 
     
     Special bar quality 
     products and other     216,000     191,000    363,000   
                          299,000     212,000    239,000     
                          262,000     255,000    138,000     
                                -           -          -     
                                  -           -          - 
     
     Employees                1,728       1,568      1,995   
                            1,770       1,705      1,479     
                            1,457       1,336      1,192     
                                719         536        514   
                              448         523        561 
</TABLE>
     
     
     *Represents a 5 1/2 month period, the Company's
     start-up year.
     
     **The Company's stock began trading following an
     initial public offering on March 4, 1988.
     
     
     
     Stock Market Information NS Group, Inc. is listed on
     the New York Stock Exchange, trading symbol, NSS.  At
     the end of fiscal 1995, the number of NS Group
     shareholders of record totaled 323. 
<TABLE>
     <S>               <C>           <C>
     Stock Price             
     Fiscal 1995          High        Low 
     1st  Quarter      $ 6  3/4      $  4 
     2nd Quarter         5  1/4         3 3/4 
     3rd Quarter         4  5/8         3 3/8 
     4th Quarter         4  1/2         2 7/8  
     
     Fiscal 1994          High         Low 
     1st  Quarter       $ 9 1//2     $  5 7/8 
     2nd Quarter          7 3/4         6 1/4 
     3rd Quarter          7 7/8         4 7/8 
     4th Quarter          7             5 7/8     
</TABLE>
     

                                                       EXHIBIT 21


                     SUBSIDIARIES OF NS GROUP, INC.
                         (all are wholly-owned)


                                               State of
               Name                          Incorporation

     Erlanger Tubular Corporation . . . .    Oklahoma
     Imperial Adhesives, Inc. . . . . . .    Ohio
     Koppel Steel Corporation . . . . . .    Pennsylvania
     Newport Steel Corporation  . . . . .    Kentucky
     Northern Kentucky Management, Inc. .    Kentucky
     Northern Kentucky Air, Inc.  . . . .    Kentucky

                                                 Exhibit 23
     
     
               CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS
     
     As independent public accountants, we hereby consent to
     the incorporation of our reports included or
     incorporated by reference in this Form 10-K, into the
     Company's previously filed Registration Statements,
     Files Nos. 33-24182, 33-24183, 33-51899, 33-28995, 33-
     37454, 33-39695 and 33-64675.     
     
     
     
     
     Cincinnati, Ohio        ARTHUR ANDERSEN LLP
       December 15, 1995

<TABLE> <S> <C>

     <ARTICLE> 5
     <LEGEND>
     THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION
     EXTRACTED FROM NS GROUP, INC. AND SUBSIDIARIES
     CONSOLIDATED FINANCIAL STATEMENTS AS OF AND FOR THE
     FISCAL YEAR ENDED SEPTEMBER 30, 1995, INCLUDED IN THE
     COMPANY'S ANNUAL REPORT ON FORM 10-K AND IS QUALIFIED
     IN ITS ENTIRETY BY REFERENCE TO SUCH CONSOLIDATED
     FINANCIAL STATEMENTS.
     </LEGEND>
     <CURRENCY> U.S. DOLLARS
            
     <S>                             <C>
     <FISCAL-YEAR-END>                         SEP-30-1995
     <PERIOD-START>                            SEP-25-1994
     <PERIOD-END>                              SEP-30-1995
     <PERIOD-TYPE>                             YEAR
     <EXCHANGE-RATE>                                      1
     <CASH>                                           4,838
     <SECURITIES>                                     6,413
     <RECEIVABLES>                                   46,428
     <ALLOWANCES>                                     1,021
     <INVENTORY>                                     44,716
     <CURRENT-ASSETS>                               123,322
     <PP&E>                                         276,262
     <DEPRECIATION>                                 120,887
     <TOTAL-ASSETS>                                 298,497
     <CURRENT-LIABILITIES>                           57,445
     <BONDS>                                        166,528
     <COMMON>                                        51,741
                                     0
                                               0
     <OTHER-SE>                                      16,369
     <TOTAL-LIABILITY-AND-EQUITY>                   298,497
     <SALES>                                        371,352
     <TOTAL-REVENUES>                               371,352
     <CGS>                                          337,270
     <TOTAL-COSTS>                                  337,270
     <OTHER-EXPENSES>                                     0
     <LOSS-PROVISION>                                     0
     <INTEREST-EXPENSE>                              20,796
     <INCOME-PRETAX>                                (8,596)
     <INCOME-TAX>                                   (3,540)
     <INCOME-CONTINUING>                            (5,056)
     <DISCONTINUED>                                       0
     <EXTRAORDINARY>                                (5,200)
     <CHANGES>                                            0
     <NET-INCOME>                                  (10,256)
     <EPS-PRIMARY>                                    (.74)
     <EPS-DILUTED>                                    (.74)
             

</TABLE>


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