ROYAL APPLIANCE MANUFACTURING CO
10-Q, 1996-11-12
HOUSEHOLD APPLIANCES
Previous: ROLLINS INC, 10-Q, 1996-11-12
Next: RUBBERMAID INC, 10-Q, 1996-11-12



<PAGE>   1
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q



[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934. For the quarterly period ended SEPTEMBER 30, 1996

                                                        OR

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934. For the transition period from           to
                                                         ----------   ----------

     Commission file number 0-19431
                            --------

                            ROYAL APPLIANCE MFG. CO.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)



                OHIO                                  34-1350353
- --------------------------------------------------------------------------------
   (State or other jurisdiction of       (I.R.S. Employer Identification Number)
    incorporation or organization)



     650 ALPHA DRIVE, CLEVELAND, OHIO                      44143
- --------------------------------------------------------------------------------
    (Address of Principal Executive Offices)             (Zip Code)



                                 (216) 449-6150
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)



     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 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 the number of shares outstanding of each of the issuer's classes
of common shares, as of the latest practicable date.

    Common Shares, without par value                      24,019,400
    --------------------------------          --------------------------------
               (Class)                       (Outstanding at November 11, 1996)


The Exhibit index appears on sequential page 15.


                                       1


<PAGE>   2



                    ROYAL APPLIANCE MFG. CO. AND SUBSIDIARIES

                                      INDEX



<TABLE>
<CAPTION>
                                                                                               Page No.
                                                                                               --------

<S>                                                                                                 <C>
Part I   FINANCIAL INFORMATION

         ITEM 1   FINANCIAL STATEMENTS

                  Consolidated Balance Sheets -
                    September 30, 1996 and December 31, 1995                                        3

                  Consolidated Statements of Operations -
                    three months and nine months ended September 30, 1996 and 1995                  4

                  Consolidated Statements of Cash Flows -
                    nine months ended September 30, 1996 and 1995                                   5

                  Notes to Consolidated Financial Statements                                      6-7


         ITEM 2   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                  CONDITION AND RESULTS OF OPERATIONS                                            8-12



Part II  OTHER INFORMATION

         ITEM 6   EXHIBITS AND REPORTS ON FORM 8-K                                                 13


Signatures                                                                                         14


Exhibit Index                                                                                      15
</TABLE>


                                       2


<PAGE>   3



PART I - FINANCIAL INFORMATION
         ITEM 1 - FINANCIAL STATEMENTS


                    ROYAL APPLIANCE MFG. CO. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                       September 30,  December 31,
                                                                           1996          1995
                                                                      -------------  ------------
ASSETS                                                                  (Unaudited)

<S>                                                                    <C>            <C>   
Current assets:
  Cash                                                                 $     --      $      --
  Trade accounts receivable, net                                         48,048         43,558
  Inventories                                                            34,735         28,408
  Deferred income taxes                                                   6,743          7,230
  Refundable income taxes, net                                               --          4,392
  Prepaid expenses and other                                                663          1,144
                                                                      ---------      ---------
          Total current assets                                           90,189         84,732
                                                                      ---------      ---------

Property, plant and equipment, at cost:
  Land                                                                    2,356          3,405
  Buildings                                                              13,117         14,463
  Molds, tooling, and equipment                                          45,806         37,596
  Furniture and office equipment                                          5,631          5,352
  Assets under capital leases                                             4,810          9,058
  Leasehold improvements and other                                        2,677          2,565
                                                                      ---------      ---------
                                                                         74,397         72,439
          Less accumulated depreciation and amortization                 36,030         30,760
                                                                      ---------      ---------
                                                                         38,367         41,679
                                                                      ---------      ---------

Tooling deposits                                                            532          4,047
Other                                                                     1,029            803
                                                                      ---------      ---------

               Total assets                                           $ 130,117      $ 131,261
                                                                      =========      =========

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
  Trade accounts payable                                              $  18,570      $  16,073
  Accrued liabilities:
      Advertising and promotion                                           8,242          7,253
      Salaries, benefits, payroll taxes                                   5,295          3,056
      Warranty and customer returns                                       7,500          7,600
      Income taxes                                                        2,640           --
      Interest and other                                                  3,935          3,963
  Current portions of capital lease obligations and notes payable           650            742
                                                                      ---------      ---------
          Total current liabilities                                      46,832         38,687
                                                                      ---------      ---------

Revolving credit agreement                                               18,734         28,839
Capitalized lease obligations, less current portion                       3,377          7,174
Notes payable, less current portion                                       9,642          9,986
                                                                      ---------      ---------
          Total long-term debt                                           31,753         45,999
                                                                      ---------      ---------
               Total liabilities                                         78,585         84,686
                                                                      ---------      ---------

Commitments and contingencies (Note 3)                                       --             --

Shareholders' equity:
  Common shares, at stated value                                            210            210
  Additional paid-in capital                                             41,434         41,583
  Retained earnings                                                      22,986         18,175
  Cumulative translation adjustment                                        (118)          (413)
                                                                      ---------      ---------
                                                                         64,512         59,555
  Less treasury shares, at cost (1,201,000 shares at
     September 30, 1996, and December 31, 1995, respectively)           (12,980)       (12,980)
                                                                      ---------      ---------
               Total shareholders' equity                                51,532         46,575
                                                                      ---------      ---------

               Total liabilities and shareholders' equity             $ 130,117      $ 131,261
                                                                      =========      =========
</TABLE>

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


                                       3

<PAGE>   4



PART I - FINANCIAL INFORMATION
         ITEM 1 - FINANCIAL STATEMENTS
         -----------------------------


                    ROYAL APPLIANCE MFG. CO. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                                   (UNAUDITED)

                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)






<TABLE>
<CAPTION>
                                             Three months ended            Nine months ended
                                                September 30,                 September 30,
                                           ------------------------     -------------------------
                                              1996          1995          1996             1995
                                           ----------    ----------     ---------      ----------
                                                                                         (Note 2)

<S>                                        <C>           <C>            <C>            <C>      
Net sales                                  $  73,688     $  66,990      $ 188,919      $ 174,261

Cost of sales                                 52,465        50,737        137,429        132,754
                                           ---------     ---------      ---------      ---------

    Gross margin                              21,223        16,253         51,490         41,507

Advertising and promotion                      9,072        10,110         24,422         26,173
Other selling                                  2,285         2,897          6,645          8,587
General and administrative                     3,179         3,390          8,794          9,850
Engineering and product development              911           620          2,535          2,451
Special charges (Note 5)                        --          16,076           --           16,076
                                           ---------     ---------      ---------      ---------
    Income (loss) from operations              5,776       (16,840)         9,094        (21,630)

Interest expense, net                            584         1,032          2,102          2,847
Other expense (income), net                       25           (26)          (897)           140
                                           ---------     ---------      ---------      ---------

    Income (loss) before income taxes          5,167       (17,846)         7,889        (24,617)

Income tax expense (benefit)                   2,016        (5,567)         3,078         (8,072)
                                           ---------     ---------      ---------      ---------

    Net income (loss)                      $   3,151     $ (12,279)     $   4,811      $ (16,545)
                                           =========     =========      =========      =========

Net income (loss) per common share         $     .13     $    (.51)     $     .20      $    (.69)
Weighted average number of common
shares and equivalents outstanding (in        24,271        23,999         24,185         23,999
thousands)
</TABLE>


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



                                       4

<PAGE>   5



PART I - FINANCIAL INFORMATION
         ITEM 1 - FINANCIAL STATEMENTS
         -----------------------------


                    ROYAL APPLIANCE MFG. CO. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOW

                                   (UNAUDITED)

                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                           Nine months
                                                                                       Ended September 30,
                                                                                   -------------------------
                                                                                       1996          1995
                                                                                   ----------     ----------

<S>                                                                                <C>            <C>       
Cash flows from operating activities:
   Net income (loss)                                                               $   4,811      $ (16,545)
                                                                                   ---------      ---------
   Adjustments to reconcile net income (loss) to
      net cash from operating activities:
         Depreciation and amortization                                                 6,383          8,820
         Compensatory effect of stock options                                           (213)            43
         (Gain) loss on disposal of tooling, property, plant and equipment              (648)         9,170
      (Increase) decrease in assets:
         Trade accounts receivable, net                                               (4,490)        (2,103)
         Inventories                                                                  (6,327)        (7,169)
         Refundable, deferred, and accrued income taxes                                7,519         (8,826)
         Prepaid expenses and other                                                      473          1,162
         Other                                                                          (245)           191
      Increase (decrease) in liabilities:
         Trade accounts payable                                                        2,503         17,389
         Accrued advertising and promotion                                               989         (4,790)
         Accrued salaries, benefits, and payroll taxes                                 2,239            756
         Accrued warranty and customer returns                                          (100)         1,080
         Accrued interest and other                                                      209          1,346
                                                                                   ---------      ---------
                  Total adjustments                                                    8,292         17,069
                                                                                   ---------      ---------
            Net cash from operating activities                                        13,103            524
                                                                                   ---------      ---------

Cash flows from investing activities:
   Purchases of tooling, property, plant, and equipment, net                          (8,272)        (6,986)
   Decrease (increase) in tooling deposits                                             3,515           (265)
   Proceeds from sale of plants and equipment                                          2,237           --
                                                                                   ---------      ---------
            Net cash from investing activities                                        (2,520)        (7,251)
                                                                                   ---------      ---------

Cash flows from financing activities:
   Proceeds from bank debt                                                           182,182         70,386
   Payments on bank debt                                                            (192,287)       (67,923)
   (Payments) proceeds from note payable                                                (314)         4,450
   Payments on capital lease obligations                                                (230)          (241)
   Stock options proceeds                                                                 64           --
                                                                                   ---------      ---------
             Net cash from financing activities                                      (10,585)         6,672
                                                                                   ---------      ---------

Effect of exchange rate changes on cash                                                    2             55
                                                                                   ---------      ---------

Net increase in cash                                                                    --             --
                                                                                   ---------      ---------

Cash at beginning of period                                                             --             --
                                                                                   ---------      ---------

Cash at end of period                                                              $    --        $    --
                                                                                   =========      =========

Supplemental disclosure of cash flow information: 
Cash payments (refunds) for:
   Interest                                                                        $   1,856      $   3,095
                                                                                   =========      =========
   Income taxes, net                                                               $  (4,441)     $     754
                                                                                   =========      =========

Supplemental schedule of noncash investing and financing activities:
   Exchange of certain tooling for the forgiveness of related note payable         $    --        $     586
                                                                                   =========      =========
   Assignment of capital lease obligation to buyer                                 $   3,690      $    --
                                                                                   =========      =========
</TABLE>




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


                                       5

<PAGE>   6



                    ROYAL APPLIANCE MFG. CO. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                             (DOLLARS IN THOUSANDS)

NOTE 1:  BASIS OF PRESENTATION

       The financial information for Royal Appliance Mfg. Co. and Subsidiaries
(the Company) included herein is unaudited; however, such information reflects
all adjustments (consisting solely of normal recurring adjustments) which are,
in the opinion of management, necessary for a fair presentation of the
consolidated statements of financial position as of September 30, 1996 and 1995.
It is suggested that these condensed financial statements be read in conjunction
with the consolidated financial statements and the notes thereto included in the
Company's latest shareholders' annual report (Form 10-K).

       The results of operations for the three and nine month periods ended
September 30, 1996, are not necessarily indicative of the results to be expected
for the full year.

       The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect reported amounts and related disclosures. Actual results
could differ from those estimates.

       The Company's revenue recognition policy is to recognize revenues when
products are shipped.

       Net income (loss) per share is computed based on the weighted average
number of common and common equivalent shares outstanding and when applicable is
adjusted for the assumed conversion of shares issuable upon exercise of options,
after the assumed repurchase of common shares with the related proceeds.

NOTE 2:  INVENTORIES

       Inventories are stated at the lower of cost or market. In September 1995,
the Company changed its method of accounting for domestic inventories from the
last-in, first-out (LIFO) method to the first-in, first-out (FIFO) method. As
required by generally accepted accounting principles, the Company has
retroactively adjusted prior years' financial statements for this change.
Management believes the FIFO method will provide a better matching of current
costs and current revenues due to past and future decreases in costs and changes
in the mix of products as the Company introduces new products into the
marketplace over time.

       The effect of the change in accounting method decreased the loss for the
nine months ended September 30, 1995, by $378 and decreased the net loss per
common share by $.02.

       Inventories at September 30, 1996, and December 31, 1995, consisted of
the following:

<TABLE>
<CAPTION>
                                                  September 30,          December 31,
                                                      1996                  1995
                                                  ------------           -----------
<S>                                                 <C>                    <C>    
   Finished goods                                   $19,532                $15,400

   Work in process and purchased parts               15,203                 13,008
                                                   --------               --------
     Inventories at FIFO cost                       $34,735                $28,408
                                                    =======                =======
</TABLE>



                                       6

<PAGE>   7







                    ROYAL APPLIANCE MFG. CO. AND SUBSIDIARIES
               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT.)
                                   (UNAUDITED)
                             (DOLLARS IN THOUSANDS)

NOTE 3:  COMMITMENTS AND CONTINGENCIES

       At September 30, 1996, the Company estimates having contractual
commitments for future advertising and promotional expense of approximately
$14,100, including commitments for television advertising through March 31,
1997. Other contractual commitments for items in the normal course of business
total approximately $1,500.

NOTE 4:  DEBT

       The Company's revolving credit facility has a maturity date of April 1,
1999, and is classified as long-term at September 30, 1996. Prior to the        
October, 1996 Amendment, the facility provided for revolving credit up to
$60,000, subject to a borrowing base formula as defined in the agreement. The
maximum amount allowable to the Company under the borrowing base formula was
approximately $49,000 as of September 30, 1996 resulting in availability of
approximately $30,000. The agreement requires monthly payments of interest only
through maturity. The facility provides for pricing options at the bank's base
lending rate and LIBOR plus a rate spread as defined in the agreement. At
September 30, 1996, the bank's base lending rate was 8.25%. In addition, the
Company pays a commitment fee at the annual rate of 0.375% on the unused
portion of the facility.

       The revolving credit facility contains covenants which require, among
other things, the achievement of minimum net worth levels and the maintenance of
certain financial ratios. The Company was in compliance with all applicable
covenants as of September 30, 1996. The revolving credit facility is
collateralized by the Company's inventories, trade accounts receivable,
equipment and general intangibles.

       The carrying amount of the Company's revolving credit facility and
mortgage notes payable approximate fair market value.

       In October 1996, the Company entered into a revolving trade accounts
receivable securitization program to sell, through a wholly-owned subsidiary,
certain trade accounts receivables. The maximum amount of receivables that can
be sold is seasonally adjusted. The maximum amount allowed at any given time
through December 31, 1996, is $16,000. At November 1, 1996, the Company sold
approximately $14,000 in trade accounts receivables. The proceeds from the sales
were used to reduce borrowings under the Company's revolving credit facility.
The Company, as agent for the purchaser of the receivables, retains collection
and administrative responsibilities for the purchased receivables.
Correspondingly, in October 1996, the Company amended its revolving credit
facility to reduce the maximum amount of revolving credit from $60,000 to
$50,000.

NOTE 5:  SPECIAL CHARGES

       In the third quarter of 1995, pursuant to a board approved plan, the
Company recorded special charges of $16,076,000, primarily related to losses
from the disposal of certain inventory, molds and tooling and other intangibles
resulting from the decisions made to refocus the Company's primary operating and
marketing efforts on the North American market. The special charges included a
$12,444,000 write-down to the net realizable value of certain molds, tooling and
inventory being disposed of or held for sale, a $1,589,000 restructuring charge
related to the Company's intent on disposing or selling its European operations,
and a $2,043,000 special charge related to losses from the disposal of certain
inventory and intangibles resulting from discontinuing the Dirt Devil(R)
Cyclone(TM) product line and executive severance.


                                       7

<PAGE>   8



ITEM 2         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
               ---------------------------------------------------------------
               RESULTS OF OPERATIONS (DOLLARS IN THOUSANDS)
               ---------------------

RESULTS OF OPERATIONS
- ---------------------

       Net sales increased 10.0% for the third quarter and increased 8.4% for
the nine month period ended September 30, 1996, compared with the same periods
in the prior year. The increase in the third quarter was due to sales of the new
Dirt Devil(R) Broom Vac(TM), which was introduced in the first quarter of 1996,
and the new Dirt Devil(R) Ultra Hand Vac(TM) and the new Dirt Devil(R) Ultra
MVP(TM) upright, which were both introduced at the end of the second quarter of
1996. The increase in net sales for the nine months ended September 30, 1996,
was due to sales of these new products. The increase in net sales for the third
quarter and nine months period ended September 30, 1996, was partially offset by
a decrease in sales of the Company's other product lines and the elimination of
the Company's European operations, which were sold in the fourth quarter of
1995. Overall sales to the top 5 customers (all of which are major retailers)
increased in the first nine months of 1996. Sales to the top 5 customers
accounted for approximately 56.6% of net sales as compared with approximately
53.3% in the first nine months of 1995. The Company believes that its dependence
on sales to its largest customers will continue.

       Gross margin, as a percent of net sales, increased from 24.3% for the
third quarter 1995 to 28.8% in the third quarter 1996 and from 23.8% in the
first nine months of 1995 to 27.3% in the first nine months of 1996. The gross
margin percentage was positively affected in 1996 primarily by the introduction
of new products, lower product returns, lower cost of certain component parts
and the elimination of the Company's European operations.

       Advertising and promotion expenses decreased 10.3% for the third quarter
1996 and decreased 6.7% for the nine month period ended September 30, 1996
compared with the same periods in 1995. The decrease in advertising and
promotion expenses was due primarily to the elimination of European advertising.
The Company intends to continue emphasizing cooperative advertising and
television as its primary methods of advertising and promotion. The Company's
advertising expenditures are not specifically related to anticipated sales. For
example, the amount of advertising and promotional expenditures may be
concentrated during new product introductions and during critical retail
shopping periods, particularly the fourth quarter.

       Other selling expenses decreased 21.1% for the third quarter 1996 and
decreased 22.6% for the nine month period ended September 30, 1996 compared with
the same periods in 1995. The largest component of other selling expenses are
internal sales and marketing personnel compensation and commissions to outside
manufacturers' representatives, however, no such commissions are incurred on
sales made directly to certain large retail customers. The Company has reduced
its dependency on outside manufacturers' representatives resulting in lower
commissions for the third quarter and the nine month period ended September 30,
1996, compared with the same periods in 1995.

       General and administrative expenses decreased 6.2% for the third quarter
1996 and decreased 10.7% for the nine month period ended September 30, 1996
compared with the same periods in 1995, due primarily to the company's divesture
of its European operations. General and administrative expenses decreased as a
percentage of net sales from 5.7% to 4.7% for the nine month period ended
September 30, 1996, and from 5.1% to 4.3% for the third quarter. The principal
components are compensation (including benefits), insurance and professional
services.



                                       8

<PAGE>   9



RESULTS OF OPERATIONS (DOLLARS IN THOUSANDS) (CONTINUED)
- --------------------------------------------

       In the third quarter of 1995, pursuant to a board approved plan, the
Company recorded special charges of $16,076,000, primarily related to losses
from the disposal of certain inventory, molds and tooling and other intangibles
resulting from the decisions made to refocus the Company's primary operating and
marketing efforts on the North American market. The special charges included a
$12,444,000 write-down to the net realizable value of certain molds, tooling and
inventory being disposed of or held for sale, a $1,589,000 restructuring charge
related to the Company's intent on disposing or selling its European operations,
and a $2,043,000 special charge related to losses from the disposal of certain
inventory and intangibles resulting from discontinuing the Dirt Devil(R)
Cyclone(TM) product line and executive severance.

       Interest expense decreased 43.4% for the third quarter 1996 and decreased
26.2% for the nine month period ended September 30, 1996 compared with the same
periods in 1995. The decrease in interest expense resulted primarily from lower
levels of variable rate borrowings to finance working capital and capital
expenditures and a lower effective borrowing rate.

       Other expense (income) principally reflects the effect of foreign
currency transaction gains or losses related to the Company's international
assets. The amount also includes the gain from the sale of a facility of $638,
and the proceeds from insurance reimbursement of legal expenses of $319 in June
1996.

       Due to the factors discussed above, the Company had income before income
taxes for the third quarter and nine months ended September 30, 1996 of $5,167
and $7,889, respectively, as compared to a loss before income taxes for the
third quarter and nine month period ended September 30, 1995 of $17,846 and
$24,617, respectively.

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

       The Company has used working capital generated from operations and the
proceeds from the sale of two facilities to fund its operations, capital
expenditures and its reduction in long-term debt. Working capital was $43,357 at
September 30, 1996, a decrease of 5.8% over December 31, 1995 level, which
contributed to the Company's reduction in long-term debt. Current liabilities
increased by $8,145 reflecting in part a $2,497 increase in trade accounts
payable, an increase of $2,239 in accrued salaries, benefits and payroll taxes
and an increase of $2,640 in accrued income taxes. Current assets increased by
$5,457 reflecting in part a $6,327 increase in inventory and a $4,490 increase
in trade accounts receivable, partially offset by a $4,879 reduction of
refundable and deferred income taxes.

       In the first nine months of 1996, the Company utilized $4,757 of cash for
capital purchases, including approximately $3,296 of tooling related to the new
Dirt Devil(R) Ultra Hand Vac(TM) and Dirt Devil(R) Ultra MVP(TM) upright.


                                       9


<PAGE>   10



LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)
- -------------------------------

       The Company's revolving credit facility has a maturity date of April 1,
1999, and is classified as long-term at September 30, 1996. The facility
provided for revolving credit up to $60,000, subject to a borrowing base formula
as defined in the agreement. The maximum amount allowable to the Company under
the borrowing base formula was approximately $49,000 as of September 30, 1996
resulting in availability of approximately $30,000. The agreement requires
monthly payments of interest only through maturity. The facility provides for
pricing options at the bank's base lending rate and LIBOR plus a rate spread as
defined in the Agreement. At September 30, 1996, the bank's base lending rate
was 8.25%. In addition, the Company pays a commitment fee at the annual rate of
 .375% on the unused portion of the facility.

       The revolving credit facility contains covenants which require, among
other things, the achievement of minimum net worth levels and the maintenance of
certain financial ratios. The Company was in compliance with all applicable
covenants as of September 30, 1996. The revolving credit facility is
collateralized by the Company's inventories, trade accounts receivable, certain
real estate, equipment and general intangibles.

       In October 1996, the Company entered into a revolving trade accounts
receivable securitization program to sell, through a wholly-owned subsidiary,
certain trade accounts receivables. The maximum amount of receivables that can
be sold is seasonally adjusted. The maximum amount allowed at any given time
through December 31, 1996, is $16,000. At November 1, 1996, the Company sold
approximately $14,000 in trade accounts receivables. The proceeds from the sales
were used to reduce borrowings under the Company's revolving credit facility.
The Company, as agent for the purchaser of the receivables, retains collection
and administrative responsibilities for the purchased receivables.
Correspondingly, in October 1996, the Company amended its revolving credit
facility to reduce the maximum amount of revolving credit from $60,000 to
$50,000.

       During the second quarter of 1996, the Company sold two facilities which
were previously closed in 1995. The aggregate net proceeds are $2,237 in cash
and the assumption of $3,690 of capital lease liability by the buyer.

       The Company believes that its revolving credit facilities along with cash
generated by operations will be sufficient to provide for the Company's
anticipated working capital and capital expenditure requirements for the next
twelve months.


                                       10


<PAGE>   11



QUARTERLY OPERATING RESULTS
- ---------------------------

       The following table presents certain unaudited consolidated quarterly
operating information for the Company and includes all adjustments (consisting
only of normal recurring adjustments and a change in the valuation method of
accounting for inventory, from the LIFO method to the FIFO method) that the
Company considers necessary for a fair presentation of such information for the
interim periods.


<TABLE>
<CAPTION>
                                                               Three Months Ended*
                           --------------------------------------------------------------------------------------------
                              Sept. 30,       June 30,       March 31,       Dec. 31,       Sept. 30,       June 30,
                                1996            1996           1996            1995           1995            1995
                                ----            ----           ----            ----           ----            ----

                                         (Dollars in thousands, except per share amounts)

<S>                           <C>             <C>             <C>             <C>            <C>             <C>    
Net sales                     $73,688         $62,969         $52,262         $96,303        $66,990         $58,255

Gross margin                   21,223          16,504          13,763          27,502         16,253          14,018

Net income (loss)               3,151           1,328             332           2,789        (12,279)         (1,888)

Net income (loss) per
 common share                     .13             .05             .01             .12           (.51)           (.08)

<FN>
* See Note 2 of Notes to Consolidated Financial Statements
</TABLE>


       The Company's business is highly seasonal. The Company believes that a
significant percentage of certain of its products, particularly hand vacs and
cordless rechargeable brooms, are given as gifts and therefore may sell in
larger volumes during the Christmas shopping season. Because of the Company's
continued dependency on its major customers, the timing of purchases by these
major customers could cause quarterly fluctuations in the Company's net sales.
As a consequence, results in prior quarters are not necessarily indicative of
future results of operations.

OTHER
- -----

       The Company's past and future success is dependent upon continued 
innovation in the design of replacement upright and hand-held models as well as
in new innovative niche products utilizing the Dirt Devil(R) brand name.
Competition is dependent upon price, quality, extension of product lines,
and advertising and promotion expenditures. Additionally, competition is
influenced by innovation in the design of replacement models and by marketing
and approaches to distribution. The Company has experienced heightened
competition in the upright market segment, and believes that its net sales and
market share in the domestic upright market segment have been negatively
affected by competitive pricing and by the increased advertising expenditures
of its competitors. The Company's most significant competitors in the domestic
vacuum cleaner market are Hoover and Eureka, and Black & Decker in the
hand-held market. Most of the competitors are subsidiaries of companies that
are more diversified and have greater financial resources than the Company. 

INFLATION
- ---------

       The Company does not believe that inflation by itself has had a material
effect on the Company's results of operations. However, as the Company
experiences price increases from its suppliers, which may include increases due
to inflation, retail pressures may prevent the Company from increasing its
selling prices.


                                       11


<PAGE>   12



LITIGATION
- ----------

       The Company is involved in various claims and litigation arising in the
normal course of business. In the opinion of management, the ultimate resolution
of these actions will not materially affect the consolidated financial position,
results of operations, or cash flows of the Company.

ACCOUNTING STANDARDS
- --------------------

       The Company has selected the disclosure-only option of Statement of
Financial Accounting Standards "SFAS" No. 123, Accounting for Stock-Based
Compensation. The Company expects the implementation of SFAS No. 123 will not
have a material impact on its consolidated financial position and results of
operations.

FORWARD-LOOKING STATEMENTS
- --------------------------

       Forward-looking statements in this Form 10-Q are made pursuant to the    
safe harbor provisions of the Private Securities Litigation and Reform Act of
1995. Such forward-looking statements are subject to certain risks and
uncertainties that could cause actual results to differ materially from those
projected. Readers are cautioned not to place undue reliance on these
forward-looking statements which speak only as of the date hereof. Potential
risks and uncertainties include, but are not limited to the dependence upon the
Company's ability to continue to successfully develop and introduce innovative
products; general business and economic conditions; the financial strength of
the retail industry particularly the major mass retail channel; the competitive
pricing environment within the vacuum cleaner segment of the floor care
industry and the cost and effectiveness of planned advertising, marketing and
promotional campaigns.  

                                       12



<PAGE>   13



PART II - OTHER INFORMATION

            ITEM 6 -     EXHIBITS AND REPORTS ON FORM 8-K
            --------     --------------------------------

                         Forms 8-K - None

                         The following documents are furnished as an exhibit and
                         numbered pursuant to Item 601 of Regulation S-K:

                         Exhibit 4(a) -    Amendment No. 1 to Restated Credit
                                           and Security Agreement dated as of
                                           October 1, 1996, by and among the
                                           Registrant and various banks
                                           including National City Commercial
                                           Finance, Inc. as Agent.

                         Exhibit 4(b) -    Receivable Purchase and Servicing
                                           Agreement dated as of October 1,
                                           1996, by the Registrant, Royal
                                           Appliance Receivables, Inc., as
                                           Seller, and Capital USA Funding L.P,
                                           as Purchaser.

                         Exhibit 11 -      Computation of earnings (loss) per 
                                           common share.

                         Exhibit 27 -      Financial data schedule (EDGAR filing
                                           only)

                                       13


<PAGE>   14



                                   SIGNATURES





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




                              Royal Appliance Mfg. Co.
                              --------------------------------------------
                              (Registrant)




                              Michael J.  Merriman
                              -------------------------------------------
                              Michael J. Merriman
                              Chief Executive Officer, President and Director
                              (Principal Executive and Financial Officer)






Date:   November 11, 1996     Richard G.  Vasek
        -----------------     -------------------------------------------
                              Richard G. Vasek
                              Controller, Secretary and Chief Accounting Officer
                              (Principal Accounting Officer)



                                       14

<PAGE>   15



                                INDEX TO EXHIBITS





<TABLE>
<CAPTION>
                                                                                                     Page No.
                                                                                                     --------

<S>               <C>                                                                                <C>
Exhibit 4(a) -    Amendment No. 1 to Restated Credit and Security
                  Agreement dated as of October 1, 1996, by and among the
                  Registrant and various banks including National City
                  Commercial Finance, Inc. as Agent.                                                 16 - 26

Exhibit 4(b) -    Receivable Purchase and Servicing Agreement dated as of
                  October 1, 1996, by the Registrant, Royal Appliance
                  Receivables, Inc., as Seller, and Capital USA Funding L.P,
                  as Purchaser.                                                                      27 - 35

Exhibit 11 -      Computation of earnings (loss) per common share                                    36

Exhibit 27 -      Financial data schedule (EDGAR filing only)
</TABLE>


                                       15



<PAGE>   1
                                                              EXECUTION COPY



                                 AMENDMENT NO. 1
                                 ---------------
                                       TO
                                       --
                     RESTATED CREDIT AND SECURITY AGREEMENT
                     --------------------------------------


              This Amendment No. 1 to Restated Credit And Security Agreement
(this "Amendment No. 1"), made as of the 1st day of October, 1996, between Royal
Appliance Mfg. Co. (the "Borrower"), National City Commercial Finance, Inc., as
agent for the Lenders (the "Agent"), National City Bank, as Letter of Credit
Bank (the "Letter of Credit Bank"), and the Lenders,

                                   WITNESSETH:

         WHEREAS, the Borrower, the Agent, the Letter of Credit Bank and the
Lenders have entered into that certain Restated Credit and Security Agreement,
dated as of March 27, 1996 (the "Credit Agreement"), pursuant to which the
Lenders have made Loans and other financial accommodations available to the
Borrower; and

         WHEREAS, the Borrower has advised the Agent that: (i) pursuant to
Section 5.7 of the Credit Agreement, the Borrower desires to sell an outstanding
amount not to exceed $16,000,000 (and after December 31, 1996, not to exceed
$9,000,000) of its "Receivables" indebtedness owing from Wal-Mart Stores, Inc.
arising from the provision of merchandise and goods by the Borrower, (ii) such
sale shall be made to Royal Appliance Receivables, Inc., an Ohio corporation and
wholly-owned, special purpose corporation of the Borrower, pursuant to that
certain Receivables Sale and Contribution Agreement, dated as of October 1, 1996
(the "Sale Agreement"), and (iii) Royal Appliance Receivables, Inc. shall
transfer such "Receivables" to Capital U.S.A. Funding, L.P., a Delaware limited
partnership (the "Purchaser") pursuant to that certain Receivables Purchase and
Servicing Agreement, dated as of October 1, 1996 (the "Receivables Purchase
Agreement") or, in the event the Purchaser, in its discretion as permitted by
the Receivables Purchase Agreement, declines to purchase any of the
"Receivables" offered by the Borrower, to Commerzbank Aktiengesellschaft, New
York Branch, as agent for certain banks parties to that certain Standby
Receivables Purchase and Servicing Agreement, dated as of October 1, 1996 (the
"Standby Receivables Purchase Agreement"), may elect to purchase such
Receivables.

         WHEREAS, upon the terms and subject to the conditions as set forth
hereinafter the Borrower, the Agent and the Lenders desire to amend the Credit
Agreement as set forth herein to accommodate: (i) such sale of Wal-Mart Stores,
Inc. Receivables as contemplated by the Sale Agreement, the Receivables Purchase
Agreement and the Standby Receivables Purchase Agreement and (ii) the
establishment of Royal Appliance Receivables, Inc.

         NOW, THEREFORE, in consideration of the mutual promises and agreements
contained herein, and other good and valuable consideration, the receipt and
adequacy of which are hereby acknowledged, the Borrower, the Agent and the
Lenders hereby agree as follows:

         SECTION 1. DEFINED TERMS. Unless otherwise specified herein,
capitalized terms used herein without definition shall have the meanings
ascribed to such terms in the Credit Agreement.


                                      16
<PAGE>   2


         SECTION 2. AMENDMENT CREDIT AGREEMENT.  The Credit Agreement shall be
amended, effective as of the date of this Amendment, as follows:

                  2.1 AMENDMENT TO SECTION 1.1. The definition of "Eligible
         Accounts" set forth in Section 1.1 of the Credit Agreement is hereby
         amended by adding new clause (w) thereto as follows:

                  (w)  are Wal-Mart Accounts.

                  2.2 AMENDMENT TO SECTION 1.1. Section 1.1 of the Credit
         Agreement is hereby amended by adding thereto the following
         definitions:

                  "CAPITAL USA FUNDING" means Capital USA Funding, L.P., a
         Delaware limited partnership.

                  "COMMERZBANK" means Commerzbank Aktiengesellschaft, New York
         Branch.

                  "RECEIVABLES PURCHASE AGREEMENT" means that certain
         Receivables Purchase and Servicing Agreement, dated as of October 1,
         1996, between Royal Appliance Receivables, Inc. and Capital USA.

                  "RECEIVABLES SALE AND CONTRIBUTION AGREEMENT" means that
         certain Receivables Sale and Contribution Agreement, dated as of
         October 1, 1996, between the Borrower and Royal Appliance Receivables,
         Inc.

                  "REVOLVING CREDIT COMMITMENT" means the commitment of each
         Lender to advance Loans up to the amount as set forth in Amended Annex
         I.

                  "ROYAL APPLIANCE RECEIVABLES, INC." means Royal Appliance
         Receivables, Inc., an Ohio corporation and wholly-owned subsidiary of
         the Borrower established to purchase the Wal-Mart Accounts from the
         Borrower.

                  "STANDBY RECEIVABLES PURCHASE AGREEMENT" means that certain
         Standby Receivables Purchase and Servicing Agreement, dated as of
         October 1, 1996, between Royal Appliance Receivables, Inc. and
         Commerzbank, as agent for the banks which are from time to time parties
         thereto.

                  "WAL-MART" means Wal-Mart Stores, Inc., a Delaware
         corporation.

                  "WAL-MART ACCOUNT" means: (i) indebtedness owing from Wal-Mart
         arising from the provision of merchandise and goods by the Borrower to
         Wal-Mart (excluding Wal-Mart Canada Accounts), including the right to
         payment of any interest or finance charges and other obligations of
         Wal-Mart with respect thereto, (ii) all security interests or liens and
         property subject thereto from time to time purporting to secure payment
         by Wal-Mart, (iii) all guarantees, indemnities and warranties and
         proceeds thereof, proceeds of insurance policies, financing statements
         and other agreements or arrangements of whatever character from time to
         time supporting or securing payment by Wal-Mart, (iv) all collections
         (I.E., all cash collections and other cash proceeds) and records (I.
         E., all contracts {I. E., a written agreement or agreements pursuant to
         which, or under which, Wal-Mart is obligated to pay for merchandise or
         goods sold to Wal-Mart by the Borrower




                                      17
<PAGE>   3


         from time to time}) and other documents, books, records and other
         information (including, without limitation, computer programs, tapes,
         disks, punch cards, data processing software and related property and
         rights) prepared and maintained by the Borrower, Royal Appliance
         Receivables, Inc., with respect to Wal-Mart Accounts and Wal-Mart and
         (v) all proceeds of any of the foregoing.

                  "WAL-MART CANADA ACCOUNT" means an indebtedness owing by
         Wal-Mart or any affiliate thereof located in Canada which is originally
         invoiced and collected in Canadian Dollars.

                  2.3 AMENDMENT TO ANNEX I. Annex I of the Credit Agreement is
         hereby deleted in its entirety and Amended Annex I attached hereto is
         substituted in lieu thereof.

                  2.4 AMENDMENT TO SECTION 4.1. Section 4.1 of the Credit
         Agreement is hereby amended by adding at the end thereof the following
         proviso thereto:

                  ; PROVIDED, HOWEVER, that, so long as the Borrower shall be
                  permitted to sell Wal-Mart Accounts to Royal Appliance
                  Receivables, Inc., the Collateral shall not include Wal-Mart
                  Accounts.

                  2.5 AMENDMENT TO SECTION 4.4. Section 4.4 of the Credit
         Agreement is hereby amended by adding thereto new clause (g) as
         follows:

                  and (g) all Wal-Mart Accounts consist solely of open accounts,
                  are not evidenced by "chattel paper" within the meaning of the
                  UCC, and are not secured by Wal-Mart or Guaranteed by any
                  Person.

                  2.6 AMENDMENT TO SECTION 4.5. Section 4.5 of the Credit
         Agreement is hereby deleted in its entirety and the following
         substituted in lieu thereof:

                           4.5 TITLE TO COLLATERAL; LIENS; TRANSFERS. Borrower
                  has good, indefeasible and merchantable title to and ownership
                  of the Collateral, free and clear of all Liens, except for
                  Liens permitted under Section 8.3(d) and the security interest
                  (within the meaning of Section 1309.02(A)(2) of the Ohio
                  Revised Code [9-102(1)(b) of the UCC]) in favor of Royal
                  Appliance Receivables, Inc. in Wal-Mart Accounts permitted in
                  connection with Section 5.8 of this Agreement. Except as
                  permitted by Section 8.3(d) or 8.3(a) of this Agreement, as
                  contemplated by Section 5.8 of this Agreement (with respect to
                  such security interest (within the meaning of Section
                  1309.02(A)(2) of the Ohio Revised Code) [9-102(1)(a) of the
                  UCC] in Wal-Mart Accounts), or as otherwise provided herein or
                  in any other Loan Document, the Borrower shall not encumber,
                  pledge, mortgage, grant a security interest in, assign, sell,
                  lease or otherwise dispose of or transfer, whether by sale,
                  merger, consolidation, liquidation, dissolution or otherwise,
                  any of the Collateral.

                  2.7 AMENDMENT TO SECTION 4.6. Clause (e) of Section 4.6 of the
         Credit Agreement is hereby deleted in its entirety and the following
         substituted in lieu thereof:

                           (e) make any other change (other than sales of
                  Inventory in the ordinary course of business and other than
                  sales (I.E., the security interest within the meaning of
                  Section 1309.02(A)(2) of the Ohio Revised Code [9-102(1)(b) of
                  the 




                                      18
<PAGE>   4


         UCC]) of Wal-Mart Accounts to the extent permitted by Section 5.8 of
         this Agreement to Royal Appliance Receivables, Inc.) which might
         affect the perfection or priority of the Agent's Lien in the
         Collateral.

                  2.8 AMENDMENT TO SECTION 4.9. The first clause of the first
         sentence of Section 4.9 of the Credit Agreement is hereby deleted in
         its entirety and following substituted in lieu thereof:

                  ...During regular business hours and after reasonable notice
                  to the Borrower, the Agent and each of the Lenders (by any of
                  its officers, employees, agents, representatives, or
                  designees, including any Lender) shall have the right to
                  inspect the Borrower's Collateral or the Wal-Mart Accounts and
                  to inspect and audit, all books, records, journals, orders,
                  receipts, or other correspondence related thereto (and to make
                  extracts or copies thereof as the Agent may desire) and to
                  inspect the premises upon which any of the Collateral or any
                  Wal-Mart Account is located for the purpose of verifying the
                  amount, quality, quantity, value, and condition of, or any
                  other matter relating to, the Collateral or Wal-Mart
                  Account;...

                  2.9 AMENDMENT TO SECTION 4.10. Section 4.10 of the Credit
         Agreement is hereby amended by adding at the end thereof the following
         sentence thereto:

                  On or before the fifteenth day (15th) day of each calendar
                  month, the Borrower shall deliver to the Agent, in form and
                  substance satisfactory to the Agent, a summary of the sales of
                  Wal-Mart Accounts to Royal Appliance Receivables, Inc. showing
                  the aggregate outstanding face amount of the Receivables sold,
                  the sale price of the Receivables sold, the cash portion of
                  the Sale Price (indicating payment thereof to the Borrower by
                  wire transfer to the Blocked Accounts) and such other
                  information relating to the sales as the Agent may request
                  from time to time.

                  2.10 AMENDMENT TO SECTION 5.8. Section 5.8 of the Credit
         Agreement is hereby amended by adding at the end thereof the following
         proviso thereto:

                  ; PROVIDED; HOWEVER, that, in respect of the sale of the
                  Wal-Mart Accounts, the Borrower's ability to sell such
                  Wal-Mart Accounts is conditioned upon continued satisfaction
                  of the following conditions: (i) the Sale Price (as defined in
                  the Sale Agreement) for the sold Wal-Mart Accounts (other than
                  the portion thereof treated as capital contribution) shall be
                  paid by Royal Appliance Receivables, Inc. directly to the
                  Lockbox or Blocked Accounts established pursuant to Section
                  5.2 of this Credit Agreement, (ii) the Sale Price (as defined
                  in Receivables Sale and Contribution Agreement) payable to the
                  Borrower by Royal Appliance Receivables, Inc. shall not be
                  less than the Cash Purchase Price payable to Royal Appliance
                  Receivables, Inc. pursuant to the Receivables Purchase
                  Agreement and the Standby Receivables Purchase Agreement
                  (which provisions shall not be modified without the Agent and
                  the Lenders' written consent) treated as equity or deferred
                  purchase price and such Sale Price shall be immediately paid
                  by Royal Appliances Receivables, Inc., to the Borrower, (iii)
                  any deferred purchase price with respect to Purchased
                  Receivable or Bank Purchased Receivable shall be payable to
                  the Borrower as soon as payable to Royal Appliance
                  Receivables, Inc.




                                      19
<PAGE>   5



                  under the Receivables Purchase Agreement and the Standby
                  Receivables Purchase Agreement, (iv) the sale of Wal-Mart
                  Accounts to Royal Appliance Receivables, Inc. shall be at the
                  sole discretion of the Borrower and (v) without the consent of
                  the Lenders, the Borrower shall not have outstanding in excess
                  of (x) $16,000,000 in sold Wal-Mart Accounts prior to December
                  31, 1996, and (y) $9,000,000 in sold Wal-Mart Accounts
                  thereafter.

                  2.11 AMENDMENT TO SECTION 7.6. The second sentence of Section
         7.6 of the Credit Agreement is hereby deleted in its entirety and the
         following substituted in lieu thereof:

                           . . . All such assets are free and clear of any
                  mortgage, security interest or other Lien of any kind, other
                  than any Liens in favor of the Lenders, Liens permitted by
                  Section 8.3(d) of this Agreement, and the security interest
                  (within the meaning of Section 1309.02(A)(2) of the Ohio
                  Revised Code [9-102(1)(b) of the UCC]) in favor of Royal
                  Appliance Receivables, Inc. in respect of Wal-Mart Accounts
                  permitted in connection with Section 5.8 of this Agreement.

                  2.12 AMENDMENT OF SECTION 8.3(d). Section 8.3(d) of the Credit
         Agreement is hereby amended by adding clause (J) thereto as follows:

                           (J) any security interest (within the meaning of
                  Section 1309.02(A)(2) of the Ohio Revised Code [9-102(1)(b) of
                  the UCC]), to the extent permitted and satisfying the
                  condition set forth in Section 5.8 of this Agreement: (x) with
                  respect to the Borrower, in favor of Royal Appliance
                  Receivables, Inc. in respect of Wal-Mart Accounts of the
                  Borrower permitted to be transferred by Section 5.8 of this
                  Agreement and (y) with respect to the Royal Appliance
                  Receivables, Inc., in favor of Capital USA, pursuant to the
                  Receivables Purchase Agreement, or Commerzbank, pursuant to
                  the Standby Receivables Purchase Agreement, as agent for the
                  banks which are parties thereto in respect of Wal-Mart
                  Accounts purchased by Royal Appliance Receivables, Inc. by the
                  Borrower.

                  2.13 AMENDMENT OF SECTION 9. Section 9 of the Credit Agreement
         is hereby amended by adding Subsection 9.14 thereto as follows:

                           9.14 either: (i) the assertion by the Borrower, Royal
                  Appliance Receivables, Inc., Capital USA or Commerzbank, or a
                  finding by any court, that the security interest under the
                  Receivables Sale and Contribution Agreement constitutes a
                  security interest within the meaning a Section 1309.02(A)(1)
                  of the Ohio Revised Code [9-102(1)(a) of the UCC], (ii)
                  Capital USA or Commerzbank exercise any remedy against the
                  Borrower or Royal Receivables, Inc. other than the liquidation
                  settlement procedures by Capital USA as set forth in Section
                  2.8 of the Receivables Purchase Agreement and by Commerzbank
                  as set forth in Section 2.8 of the Standby Receivables
                  Purchase Agreement, (iii) the Borrower fails at any time to
                  satisfy any of the conditions set forth in the proviso to
                  Section 5.8 of this Credit Agreement or (iv) the Borrower
                  agrees to any modification to the Receivables Sale and
                  Contribution Agreement, the Receivables Purchase
                  Agreement, the Standby Receivables Purchase Agreement or any
                  Related Documents (as defined in the Receivables Purchase
                  Agreement) without ten (10) 




                                      20
<PAGE>   6



                  Business Days' prior written notice to the Agent and the
                  written consent of the Agent and the Lenders.

         SECTION 3. WAIVER OF NON-COMPLIANCE WITH CERTAIN PROVISIONS. Subject to
the conditions set forth in Section 4 below, the Lenders hereby waive the
Borrower's any noncompliance with the provisions of Sections 8.3(f), 8.3(g) or
8.3(h) by reason of (i) the creation or operation of Royal Appliance
Receivables, Inc. or (ii) the pledge to the Agent in favor of the Lenders of the
capital stock of Royal Appliance Receivables, Inc.

         SECTION 4. CONDITIONS PRECEDENT TO EFFECTIVENESS OF THIS AMENDMENT NO.
1. In addition to all of the other conditions and agreements set forth herein,
the effectiveness of this Amendment No. 1 is subject to the conditions
precedent that the Agent shall have received the following deliveries or shall
have satisfied the following conditions:

                  4.1 SALE TERMS. All Related Documents and all financing
         statements filed by Royal Appliance Receivables, Inc., the Purchaser
         and Commerzbank shall be limited to the Wal-Mart Accounts (and shall
         specifically exclude Wal-Mart Canada Accounts and shall reflect, in the
         case of the Bank Purchased Receivables (as defined in the Standby
         Receivables Purchase Agreement) purchased from Royal Appliance
         Receivables, Inc., Commerzbank as the secured party for the benefit of
         the Banks.

                  4.2 THIS AMENDMENT NO. 1. The Agent shall have received this
         Amendment No. 1, executed and delivered by a duly authorized officer of
         the Borrower.

                  4.3 PLEDGE AGREEMENT. A Pledge Agreement, substantially in the
         form of EXHIBIT 1 hereto (the "Pledge Agreement"), executed and
         delivered by an authorized officer of the Borrower in favor of the
         Agent for the benefit of the Lenders and pledging the capital stock of
         Royal Appliance Receivables, Inc. owned by the Borrower.

                  4.4 SECURITIZATION DOCUMENTATION. A fully executed copy of
         each of the Receivables Purchase Agreement, Receivables Sale and
         Contribution Agreement, Standby Receivables Purchase Agreement and each
         and every instrument, assignment, financing statement, certificate,
         opinion and other document delivered in connection with any of the
         foregoing.

                  4.5 REFERENCE TO AND EFFECT ON THE CREDIT AGREEMENT. Upon the
         effectiveness of this Amendment No. 1, each reference in the Credit
         Agreement to "this Agreement", "hereunder", "hereof", "herein", or
         words of like import shall mean and be a reference to the Credit
         Agreement, as amended hereby and each reference to the Credit Agreement
         in any other document, instrument or agreement executed and/or
         delivered in connection with the Credit Agreement shall mean and be a
         reference to the Credit Agreement, as amended hereby.

         SECTION 5.  REPRESENTATIONS AND WARRANTIES.  Borrower hereby represents
and warrants to the Agent and the Lenders as follows:

                  5.1 THIS AMENDMENT NO. 1. This Amendment No. 1 has been duly
         and validly executed by an executive officer of the Borrower and
         constitutes a legal, valid and binding obligation of the Borrower
         enforceable against Borrower in accordance with its terms.




                                      21
<PAGE>   7




                  5.2 THE PLEDGE AGREEMENT. The Pledge Agreement has been duly
         and validly executed by an executive officer of the Borrower and
         constitutes a legal, valid and binding obligation of the Borrower
         enforceable against Borrower in accordance with its terms.

                  5.3 CREDIT AGREEMENT. The Credit Agreement, as amended by this
         Amendment No. 1, remains in full force and effect and remains a valid
         and binding obligation of the Borrower enforceable against the
         Borrower in accordance with its terms. The Borrower hereby ratifies and
         confirms the Credit Agreement, as amended by this Amendment No. 1.

                  5.4 NON-WAIVER. The execution, delivery, performance and
         effectiveness of this Amendment No. 1 shall not operate nor be deemed
         to be or construed as, a waiver (i) of any right, power or remedy of
         the Agent or Lenders under the Credit Agreement, nor (ii) of any term,
         provision, representation, warranty or covenants contained in the
         Credit Agreement. Further, none of the provisions of this Amendment No.
         1 shall constitute, be deemed to be or construed as a waiver of any
         default or Event of Default under the Credit Agreement, as amended by
         this Amendment No. 1.

         SECTION 6.  MISCELLANEOUS.

                  6.1 GOVERNING LAW. This Amendment No. 1 shall be governed by
         and construed in accordance with the laws of the State of Ohio.

                  6.2 SEVERABILITY. In the event any provision of this Amendment
         No. 1 should be invalid, the validity of the other provisions hereof
         and of the Credit Agreement shall not be affected thereby.

                  6.3 COUNTERPARTS. This Amendment No. 1 may be executed in one
         or more counterparts, each of which, when taken together, shall
         constitute but one and the same agreement.



                                      22
<PAGE>   8




         IN WITNESS WHEREOF, Royal Appliance Mfg. Co. has caused this Amendment
No. 1 to Restated Credit and Security Agreement to be executed and delivered as
of the date above written.

                                                     ROYAL APPLIANCE MFG. CO.


                                                     ---------------------------
                                                     By: 
                                                         -----------------------
                                                     Its:
                                                         -----------------------

Accepted and Agreed:


NATIONAL CITY COMMERCIAL FINANCE, INC.,
  as Agent

- -----------------------------
By:      Lee K. Mosby
Its:     Vice President




                                      23
<PAGE>   9



LENDERS

NATIONAL CITY COMMERCIAL FINANCE, INC.,
  as a Lender

- -----------------------------
By:      Lee K. Mosby
Its:     Vice President


THE CIT GROUP BUSINESS CREDIT, INC.,
  as a Lender

- -----------------------------
By:      Michael F. Lapresi
Its:     Vice President


CORESTATES BANK, N.A. (as assignee of
Meridian Commercial Finance
Corporation), as a Lender

- ----------------------------
By:      Christopher J. Calabrese
Its:     Vice President


NATIONAL BANK OF CANADA, a Canadian
  Chartered Bank, as a Lender

- -----------------------------
By:      Douglas K. Winget
Its:     Vice President


BTM CAPITAL CORPORATION (as successor by
merger to BOT Financial Corporation),
as a Lender

- -----------------------------
By:      William R. York
Its:     Managing Director




                                      24
<PAGE>   10


LETTER OF CREDIT BANK


NATIONAL CITY BANK

- --------------------------
By: Thomas R. Poe
Its: Senior Vice President





                                      25
<PAGE>   11



                                 Amended Annex I

       RESTATED CREDIT AND SECURITY AGREEMENT, DATED AS OF MARCH 27, 1996,
        AMONG ROYAL APPLIANCE MFG. CO., THE AGENT, LETTER OF CREDIT BANK
             AND THE LENDERS, AS AMENDED BY AMENDMENT NO. 1 THERETO


                   COMMITMENTS AND PERCENTAGES OF THE LENDERS




<TABLE>
<CAPTION>
                                                                                         Ratable
                                                            Revolving Credit             Portion
Name Of Lender                                                 Commitment              (Percentage)
==============                                                 ==========              ===========

<S>                                                            <C>                        <C>
National City Commercial Finance, Inc.                         $15,000,000                30%
The CIT Group Business Credit, Inc.                             $9,500,000                19%
CoreStates Bank                                                 $9,000,000                18%
National Bank of Canada, a Canadian Chartered Bank              $8,500,000                17%
BTM Capital                                                     $8,000,000                16%
TOTAL REVOLVING CREDIT COMMITMENT                              $50,000,000               100%
- ---------------------------------
</TABLE>


                                      26

<PAGE>   1
                            RECEIVABLES PURCHASE AND
                               SERVICING AGREEMENT


         RECEIVABLES PURCHASE AND SERVICING AGREEMENT, dated as of October 1,
1996 (this "Agreement"), by and among ROYAL APPLIANCE RECEIVABLES, INC. an Ohio
corporation as Seller (the "Seller"), CAPITAL USA FUNDING, L.P., a Delaware
limited partnership, as Purchaser (as such, together with its successors and
assigns, the ("Purchaser"), ROYAL APPLIANCE MFG. CO., an Ohio corporation as
originator of the Receivables (the "Parent") and as servicer (as such, together
with its successors and assigns, the "Servicer") and CAPITAL USA, L.L.C., a
Delaware limited liability company in its capacity as administrator hereunder
(as such, together with its successors and assigns, the "Administrative Agent").

                              W I T N E S S E T H:
                              --------------------

         WHEREAS, the Seller is a wholly-owned, bankruptcy-remote subsidiary of
the Parent;

         WHEREAS, the Seller has been formed for the sole purpose of purchasing
and selling certain trade receivables originated by the Parent in the ordinary
course of its business and sold or contributed to the Seller from time to time
pursuant to the Receivables Sale Agreement by and between the Parent and the
Seller;

         WHEREAS, the Administrative Agent has been requested and is willing to
provide certain administrative services on behalf of the Purchaser in connection
with the making and financing of such purchases;

         WHEREAS, the Purchaser desires that a Servicer be appointed to service
receivables purchased by the Purchaser under this Agreement and the Parent has
been requested and is willing to act as the Servicer;

         NOW, THEREFORE, the parties agree as follows:

         This Agreement hereby expressly incorporates by reference herein the
Standard Terms and Conditions attached hereto as Annex A.

         1.       (a)  CERTAIN DEFINED TERMS.  As used in this agreement, the 
following additional terms shall have the following meanings:

                  APPLICABLE MARGIN:  means 0.90% per annum.

                  BALANCE SHEET DATE:  means June 30, 1996.

                  BUSINESS DAY: means any day of the year other than a Saturday,
         Sunday or any day on which banks generally are required, or authorized,
         to close in New York, New York, Fayetteville, Arkansas, or Cleveland,
         Ohio.



                                      27
<PAGE>   2



                  COLLECTION ACCOUNT: means the Eligible Bank Account titled
         "Capital USA Funding, L.P. -- Collection Account Royal Appliance"
         established pursuant to Section 2.03(b).

                  ESCROW PERIOD: means, with respect to any Escrowed Amount, the
         period expiring on the 91st day (or such longer period as may be
         required by Section 547 of the United States Bankruptcy Code to the
         extent the Seller or the Parent was an "insider" within the meaning of
         Section 547 of the United States Bankruptcy Code at the time of such
         transfer) following the deposit or allocation of such Escrowed Amount
         into the Escrowed Amount Subaccount.

                  FINAL PURCHASE DATE: means the date that is 90 days following
         the Effective Date, which date shall be extended for additional 90-day
         periods unless the Administrative Agent provides written notice to the
         Seller that an extension will not be made; PROVIDED, however, that in
         no event shall any such extension be made that would cause the Final
         Purchase Date to occur more than 364 days following the Effective Date.

                  MINIMUM INVESTMENT AMOUNT:  means $100,000.

                  MAXIMUM DILUTION RATIO:  means 20%

                  PARENT JUDGMENT AMOUNT:  means $5 million.

                  PROGRAM FEE RATE: means 0.10%, as adjusted from time to time
         by written notice from the Administrative Agent to the Seller.

                  PURCHASE DATE: means the Effective Date and, thereafter, each
         successive Business Day.

                  PURCHASE LIMIT: means from the Effective Date through December
         31, 1996, $16,000,000, and thereafter $9,000,000.

                  SERVICING FEE RATE:  means 1.00%.

                  (b) All capitalized terms used and not defined herein, shall
have the meaning specified in Annex A to this Agreement.

                  (c) The words "herein", "hereof" and "hereunder" and other
words of similar import refer to this Agreement as a whole. All references to
Articles and Sections shall be deemed to refer to Articles and Sections of this
Agreement as the context requires.

         2.       ADDITIONS AND MODIFICATIONS TO THIS AGREEMENT.




                                      28
<PAGE>   3



                  (a)      The following defined term is hereby added:

                           "MONTHLY DSO: means, for any calendar month, the
                           Days' Sales Outstanding for such month, calculated as
                           of the first day of the month next succeeding such
                           month."

                  (b)      The following defined terms are hereby amended in 
full to read as follows:

                           "AVERAGE HISTORICAL DSO: means, for any date of
                           determination, (a) the sum of the Monthly DSOs for
                           the immediately preceding twelve calendar months
                           DIVIDED BY (b) 12."

                           "DILUTION DISCOUNT: means, on any date, 10%."

                           "DILUTION FACTOR: means, with respect to any month
                           and any date of calculation, the greater of (a) a
                           fraction (i) the numerator of which is equal to the
                           aggregate Dilutions for the immediately preceding 12
                           calendar months and (ii) the denominator of which is
                           equal to the aggregate Cumulative Sales for the
                           immediately preceding 12 calendar months and (b) the
                           product of (i) a fraction (A) the numerator of which
                           is equal to the maximum Dilutions that occur in any
                           given calendar month during the immediately preceding
                           twelve calendar month period and (B) the denominator
                           of which is equal to the aggregate Outstanding
                           Balance of Purchased Receivables that are Eligible
                           Receivables as of such date (after giving effect to
                           any Purchase to be made on such date) and (ii) the
                           greater of (A) 1.00 and (B) a fraction (I) the
                           numerator of which is equal to the Cumulative Sales
                           for the Parent's most recently ended fiscal year and
                           (II) the denominator of which is equal to the
                           Cumulative Sales for the Parent's second most
                           recently ended fiscal year."

                           "PURCHASE TERMINATION DATE: means the earliest to
                           occur of: (a) the date so designated pursuant to
                           Section 7.1 of this Agreement as a result of the
                           occurrence of a Termination Event, (b) the date
                           designated in writing by the Seller to each of the
                           Purchaser, the Banks, the Administrative Agent and
                           the Agent, such date to occur no earlier than 10
                           Business Days following receipt by the last party to
                           receive such notice and (c) the Final Purchase Date."

                           "REVOLVING PERIOD: means the period commencing on the
                           Effective Date of this Agreement and ending on the
                           day prior to the Purchase Termination Date."


                                      29
<PAGE>   4



                           "STANDARD DEVIATION OF DSO: means, for any date of
                           determination, the square root of the Average DSO
                           Deviation.

                                    Where:

                                            AVERAGE DSO DEVIATION equals (a) the
                                            aggregate Square of DSO Differences
                                            for all Target Monthly DSOs used to
                                            calculate the Average Historical DSO
                                            on such date DIVIDED BY (b) 12;

                                            SQUARE OF DSO DIFFERENCE equals the 
                                            DSO Difference MULTIPLIED BY itself;

                                            DSO DIFFERENCE means, for each
                                            Target Monthly DSO, an amount equal
                                            to the Average Historical DSO on
                                            such date MINUS the Target Monthly
                                            DSO; and

                                            TARGET MONTHLY DSO is each Monthly 
                                            DSO used to calculate the Average 
                                            Historical DSO."

                  (c)      The following defined terms are amended as follows:

                         (i)        Clause (d) of the definition of "Eligible 
         Receivable" is hereby amended by adding the following after the word 
         "adjusted:"

                                    (other than as contemplated in (c) above)

                        (ii)        Clause (o) of the definition of "Eligible 
         Receivable" is hereby amended by deleting the words "30 days'" and 
         inserting the words "60 days'."

                       (iii)        The definition of "Related Documents" is 
         hereby amended by adding the following after the words "Standby 
         Receivables Purchase Agreement:"

                                    , the Management Agreement, dated as of 
                                    October 1, 1996, between the Parent and the 
                                    Seller

                  (d)      Section 2.8(a)(iii) is hereby amended as follows: the
words "Escrowed Accounts" in the parenthetical phrase is deleted and replaced 
by the words "Escrowed Amounts."

                  (e)      Section 3.1(l) is hereby deleted and replaced in its
entirety as follows:

                           (l)      Payment of the Purchaser's legal fees (in an
                           amount not to exceed $7,500) and expenses and other
                           document preparation costs;


                                      30
<PAGE>   5



                  (f)      Section 3.1(n) is hereby deleted and replaced in its 
entirety as follows:

                           (n)            (i) Consolidated balance sheets and 
                           statements of income and changes in financial 
                           position of the Parent, the Servicer and their
                           respective Subsidiaries for each of the years in the
                           three year period ended the Balance Sheet Date,
                           audited by an independent nationally recognized
                           accounting firm;

                                         (ii) Unaudited balance sheets of the
                           Seller as of the Effective Date and consolidated
                           balance sheets and statements of income and changes
                           in financial position of the Parent, the Servicer and
                           their respective Subsidiaries for each fiscal quarter
                           following the Balance Sheet Date ended more than 45
                           days prior to the Effective Date;

                                        (iii) The Seller's balance sheet, dated
                           as of the Effective Date and certified by the chief
                           executive or accounting officer of the Parent;

                  (g)      Section 4.3(a)(i) is hereby amended as follows:

                           (A)      by adding the following in the fourth line 
                                    of the first sentence after the words 
                                    "requires it to be so qualified:"

                                            in which the failure to be so
                                            qualified could have a material
                                            adverse effect on the Parent

                           (B)      by adding the following at the end of the 
                                    second sentence:

                                            , which the failure to comply with
                                            could have a material adverse effect
                                            on the Parent

                  (h)      Section 4.3(a)(xi) is hereby amended by adding at the
end thereof the following: "which failure to pay could have a material adverse
effect on the Parent."

                  (i)      Section 4.5(b) is hereby amended by deleting the 
fourth sentence thereof and replacing it with the following sentence:

                           Any such repurchase shall be made without recourse
                           to, or warranty, express or implied (other than a
                           warranty that such Receivable is free and clear of
                           any and all encumbrances, liens, security interests
                           and claims created by the Purchaser), of, the
                           Purchaser.



                                      31
<PAGE>   6



                  (j)      Section 5.3(b) is hereby amended by deleting the 
phrase "in a manner acceptable to the Administrative Agent."

                  (k)      Section 5.3(f) is hereby deleted and replaced in its
entirety as follows:

                                (f) promptly upon the request of the 
                           Administrative Agent, copies of any ERISA reports 
                           filed by the Seller or the Parent; and

                  (l)      Section 5.3(g) is hereby deleted and replaced in its
entirety as follows:

                                (g) promptly, from time to time, such other
                           information, documents, records or reports respecting
                           the Purchased Receivables, the Contracts, the
                           condition or operations, financial or otherwise, of
                           the Seller or the transactions contemplated by this
                           Agreement and the Related Documents as the Purchaser
                           or the Administrative Agent may, from time to time,
                           reasonably request from the Seller, the Servicer or
                           the Parent.

                  (m)      Section 6.2(b)(iv) is hereby deleted and replace in 
its entirety as follows:

                                 (iv) notifying the Purchaser and the
                           Administrative Agent of any action, suit, proceeding,
                           dispute, defense or counterclaim, or offset or
                           deduction not arising as a result of normal and
                           expected merchandise returns, that is or may be
                           asserted by Wal-Mart or any Adverse Claim against the
                           Purchased Receivables, threatened, pending or
                           asserted by any party with respect to any Purchased
                           Receivable; and

                  (n)      Section 6.5(b) and (d) are each hereby amended by 
adding at the end of each such section the following:

                           in any way that could materially affect the
                           Servicer's ability to perform is obligations under
                           this Agreement or any Related Document

                  (o)      Section 6.6(d) is hereby amended by adding at the 
end of such section the following:

                           with respect to the Receivables or the obligations of
                           the Servicer under this Agreement

                  (p)      Section 6.11(c) is hereby deleted and replace in its 
entirety as follows:

                           the Servicer shall generally not pay any of its Debts
                           as such Debts become due, or shall admit in writing
                           its inability to pay its Debts generally, or shall
                           make a general assignment for the benefit of
                           creditors, or any proceeding shall be instituted by
                           or against the Servicer


                                      32
<PAGE>   7



                           (and, in the case of any such proceeding instituted
                           against it, but not instituted by it, any such
                           proceeding shall remain undismissed or unstayed for a
                           period of 60 days) seeking to adjudicate it a
                           bankrupt or insolvent, or seeking liquidation,
                           winding up, reorganization, arrangement, adjustment,
                           protection, relief or composition of it or any of its
                           Debts under any law relating to bankruptcy,
                           insolvency, reorganization or relief of debtors, or
                           seeking the entry of an order for relief or the
                           appointment of a receiver, trustee, custodian or
                           other similar official for it or for any substantial
                           part of its property, or any of the actions sought in
                           such proceeding (including, without limitation, the
                           entry of an order for relief against, or the
                           appointment of a receiver, trustee, custodian or
                           other similar official for, it or for any substantial
                           part of its property) shall occur, or the Servicer
                           shall take any corporate action to authorize any of
                           the actions set forth in this subsection; or

                  (q)      Section 6.11(f) is hereby amended by inserting the 
word "reasonably" before the word "determined."

                  (r)      Section 7.1((b) is hereby amended by inserting the 
following after the words "Debt of the Parent:"

                           in excess of $5 million, individually or in the
                           aggregate

                  (s)      Section 7.1(c) is hereby deleted and replace in its 
entirety as follows:

                           the Parent or the Seller shall generally not pay any
                           of its respective Debts as such Debts become due, or
                           shall admit in writing its inability to pay its Debts
                           generally, or shall make a general assignment for the
                           benefit of creditors, or any proceeding shall be
                           instituted by or against the Parent (and, in the case
                           of any such proceeding instituted against the Parent,
                           but not instituted by it, any such proceeding shall
                           remain undismissed or unstayed for a period of 60
                           days) or the Seller seeking to adjudicate it a
                           bankrupt or insolvent, or seeking liquidation,
                           winding up, reorganization, arrangement, adjustment,
                           protection, relief or composition of it or any of its
                           Debts under any law relating to bankrupt cy,
                           insolvency, reorganization or relief of debtors, or
                           seeking the entry of an order for relief or the
                           appointment of a receiver, trustee, custodian or
                           other similar official for it or for any substantial
                           part of its property, or any of the actions sought in
                           such proceeding (including, without limitation, the
                           entry of an order for relief against, or the
                           appointment of a receiver, trustee, custodian or
                           other similar official for, it or for any substantial
                           part of its property) shall occur, or the Parent or
                           the Seller shall take any corporate action to
                           authorize any of the actions set forth in this
                           subsection; or



                                      33
<PAGE>   8



                  (t)      Section 7.1(m) is hereby amended by deleting the 
phrase "or for any other reason whatsoever."

                  (u)      Section 10.4 is amended by inserting "lenders," in 
the second parenthetical phrase thereof, before the word "directors."

                  (v)      Section 2.15 is hereby added as follows:

                           Section 2.15 PAYMENTS IN RESPECT OF DILUTIONS. On any
                           day on which one or more Dilutions arise as a result
                           of any action by Wal-Mart or otherwise, the Seller
                           shall pay to the Administrative Agent within ten
                           days, for application hereunder in reduction of
                           Capital Investment, in immediately available funds,
                           by wire transfer or otherwise, an amount equal to the
                           aggregate dollar amount of such Dilutions.

         3.       COUNTERPARTS.  This Agreement may be executed in counterparts 
each of which shall be an original, but all of which together shall constitute 
one and the same instrument.



                                      34
<PAGE>   9


         IN WITNESS WHEREOF, the parties hereto have caused this Receivables
Purchase and Servicing Agreement to be executed by their respective officers
thereunto duly authorized as of the date first written above.

                                     ROYAL APPLIANCE RECEIVABLES, INC.,
                                     as Seller


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


                                     CAPITAL USA FUNDING, L.P.,
                                     as Purchaser,

                                     By Capital USA Funding Corp.,
                                     its general partner


                                     By:
                                        ---------------------------------------
                                     Name:  James L. Sigman
                                     Title:  President


                                     ROYAL APPLIANCE MFG. CO., as Parent and
                                     Servicer


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


                                     CAPITAL USA, L.L.C.,
                                     as Administrative Agent


                                     By:
                                        ---------------------------------------
                                     Name:  James L. Sigman
                                     Title:  Vice President




                                      35

<PAGE>   1
EXHIBIT 11
- ----------

                    ROYAL APPLIANCE MFG. CO. AND SUBSIDIARIES

                                    FORM 10-Q

                 COMPUTATION OF EARNINGS (LOSS) PER COMMON SHARE
                                   (UNAUDITED)
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


<TABLE>
<CAPTION>
                                                                Three Months              Nine Months
                                                           Ended September 30,        Ended September 30
                                                          ---------------------      ---------------------
                                                            1996         1995          1996         1995
                                                          --------     --------      --------     --------
<S>                                                       <C>          <C>           <C>          <C>      
Net income (loss) applicable to
common shares (A)                                         $  3,151     $(12,279)     $  4,811     $(16,545)
                                                          ========     ========      ========     ========

Primary:
  Weighted average common shares
     outstanding for the period                             24,002       23,999        24,004       23,999

Dilutive stock options -
  based on the treasury stock
  method using average market
  price                                                        269         --             181         --
                                                          --------     --------      --------     --------

TOTALS                                                      24,271       23,999        24,185       23,999
                                                          ========     ========      ========     ========

Fully diluted:
  Weighted average shares outstanding                       24,002       23,999        24,004       23,999
Dilutive stock options -
  based on the treasury stock
  method using the period-ended
  market price if higher than
  the average market price                                     331         --             304         --
                                                          --------     --------      --------     --------

TOTALS                                                      24,333       23,999        24,308       23,999
                                                          ========     ========      ========     ========

Income (loss) per common and common equivalent share:

  Primary                                                 $    .13     $   (.51)     $    .20     $   (.69)

  Fully diluted (B)                                       $    .13     $   (.51)     $    .20     $   (.69)


<FN>
(A)        Prior period amount has been restated to reflect a change in the
           valuation method of accounting for inventory from the LIFO method to
           the FIFO method.

(B)        This calculation is submitted in accordance with Regulation S-K Item
           601(b)(11) although not required for statement of operations
           presentation because it results in dilution of less than 3 percent.
</TABLE>


                                      36

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY INFORMATION EXTRACTED FROM THE REGISTRANT'S
FORM 10Q FOR THE NINE MONTHS ENDED SEPTEMEBER 30, 1996 AND IS QUALIFIED IN ITS
ENTIREY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               SEP-30-1996
<EXCHANGE-RATE>                                      1
<CASH>                                               0
<SECURITIES>                                         0
<RECEIVABLES>                                   48,048
<ALLOWANCES>                                         0
<INVENTORY>                                     34,735
<CURRENT-ASSETS>                                90,189
<PP&E>                                          74,397
<DEPRECIATION>                                  36,030
<TOTAL-ASSETS>                                 130,117
<CURRENT-LIABILITIES>                           46,832
<BONDS>                                         31,753
<COMMON>                                           210
                                0
                                          0
<OTHER-SE>                                      51,322
<TOTAL-LIABILITY-AND-EQUITY>                   130,117
<SALES>                                        188,919
<TOTAL-REVENUES>                               188,919
<CGS>                                          137,429
<TOTAL-COSTS>                                  137,429
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               2,102
<INCOME-PRETAX>                                  7,889
<INCOME-TAX>                                     3,078
<INCOME-CONTINUING>                              4,811
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     4,811
<EPS-PRIMARY>                                      .20
<EPS-DILUTED>                                      .20
        

</TABLE>


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