SAFETY 1ST INC
10-Q, 1996-05-15
PLASTICS PRODUCTS, NEC
Previous: COMMANDER AIRCRAFT CO /VA/, 10-Q, 1996-05-15
Next: BLANCH E W HOLDINGS INC, 10-Q, 1996-05-15



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


                                   ----------

                                    FORM 10-Q




(Mark One)
     /X/  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
          EXCHANGE ACT OF 1934

                  For the quarterly period ended March 31, 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 No. 0-21404
                                               -------



                                   ----------

                                SAFETY 1ST, INC.
             (Exact Name of Registrant as specified in its Charter)



                                   ----------

     Massachusetts                           04-2836423
     (State or other jurisdiction            (I.R.S. Employer
     of incorporation or organization)       Identification No.)

     210 Boylston Street
     Chestnut Hill, Massachusetts            02167
     (Address of principal executive         (Zip code)
     offices)

               Registrant's telephone number, including area code:
                                 (617) 964-7744

     Indicate by check mark whether the Registrant (1) has filed all reports to
     be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934
     during the preceding 12 months (or for such shorter period that the
     Registrant was required to file such reports), and (2) has been subject to
     such filing requirements for the past 90 days.


                                 Yes  X  No 
                                     ---    ---

     The aggregate number of Registrant's shares outstanding on April 30, 1996
     was 7,150,616 shares of Common Stock, $.01 par value.


                                   ----------
<PAGE>   2
                                SAFETY 1ST, INC.

                                      INDEX





<TABLE>
<CAPTION>
                                                                            Page
                                                                            ----
<S>                                                                         <C>
PART 1 - FINANCIAL INFORMATION

    ITEM 1. FINANCIAL STATEMENTS

            CONDENSED BALANCE SHEETS AS OF DECEMBER 31,
              1995 AND MARCH 31, 1996 (UNAUDITED)                             3

            CONDENSED STATEMENTS OF INCOME (UNAUDITED)
              FOR THE THREE MONTHS ENDED MARCH 31, 1995
              AND 1996                                                        5

            STATEMENTS OF CASH FLOWS (UNAUDITED)
              FOR THE THREE MONTHS ENDED MARCH 31, 1995
              AND 1996                                                        6

            NOTES TO CONDENSED FINANCIAL STATEMENTS
              (UNAUDITED)                                                     7

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

PART II - OTHER INFORMATION

    ITEM 5. OTHER INFORMATION                                                 9

    ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K                                  9

SIGNATURES                                                                   11

EXHIBIT INDEX                                                                12
</TABLE>
<PAGE>   3
                                                                          Page 3

                         PART 1 - FINANCIAL INFORMATION


ITEM 1. FINANCIAL STATEMENTS.


                                SAFETY 1ST, INC.

                            CONDENSED BALANCE SHEETS

                                   (Unaudited)

<TABLE>
<CAPTION>
                                                           December 31,       March 31,
                                                               1995             1996
<S>                                                        <C>              <C>         
ASSETS

CURRENT ASSETS

    Cash and cash equivalents                              $     24,456     $    299,998

    Accounts receivable, less allowance
        for doubtful accounts of $1,900,000
        and $1,300,000, respectively                         26,923,557       32,554,040

    Inventory                                                26,286,881       31,285,802

    Prepaid expenses                                          2,956,653        2,326,289

    Prepaid income taxes                                      2,311,275          248,284

    Deferred income taxes                                       882,000          781,573
                                                           ------------     ------------

                  Total current assets                       59,384,822       67,495,986
                                                           ------------     ------------

PROPERTY AND EQUIPMENT, net of accumulated
        depreciation and amortization of $4,544,025
        and $5,551,843, respectively                         18,085,001       17,993,767
                                                           ------------     ------------

OTHER ASSETS:

        Deposits                                              6,261,906        7,321,019

        Goodwill                                                     --        7,501,094

        Deferred acquisition costs                            1,492,678               --

        Patents and trademarks, net of amortization of
           $217,306 and $250,137, respectively                  783,361          780,341

        Other                                                   311,023          529,155
                                                           ------------     ------------


                                                              8,848,968       16,131,609
                                                           ------------     ------------

                                                           $ 86,318,791     $101,621,362
                                                           ============     ============
</TABLE>

   The Condensed Balance Sheet at December 31, 1995 has been derived from the
                   audited financial statements at that date.

              The accompanying notes are an integral part of these
                         Condensed Financial Statements
<PAGE>   4
                                                                          Page 4

                                SAFETY 1ST, INC.

                      CONDENSED BALANCE SHEETS - CONTINUED

                                   (Unaudited)


<TABLE>
<CAPTION>
                                                    December 31,      March 31,
                                                       1995             1996
                                                       ----             ----
<S>                                                 <C>             <C>         
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES

    Revolving credit facility                       $25,390,000     $ 35,811,801
                                                    
    Accounts payable and accrued expenses            12,511,676       12,386,417
                                                    
    Notes payable, current portion                           --        2,475,649
                                                   ------------     ------------
                                                    
                                                    
                  Total current liabilities          37,901,676       50,673,867
                                                    
                                                    
OTHER LIABILITIES                                   
                                                    
    Notes payable, net of current portion                    --          825,000
                                                    
    Deferred income taxes                             2,398,000        2,398,000
                                                   ------------     ------------
                                                    
                                                    
                  Total liabilities                  40,299,676       53,896,867
                                                    
STOCKHOLDERS' EQUITY                                
                                                    
    Preferred stock, $1.00 par value,               
        100,000 shares authorized, no               
        shares outstanding                                   --               --
                                                    
                                                    
    Common stock, $.01 par value, 15,000,000        
        shares authorized, 7,150,616 and            
        7,150,616 issued at December 31, 1995       
        and March 31, 1996, respectively                 71,506           71,506
                                                    
    Additional Paid In Capital                       33,588,361       33,588,361
                                                    
    Retained earnings                                12,359,248       14,063,266
                                                    
                                                    
    Cumulative translation adjustments                       --            1,362
                                                   ------------     ------------
                                                    
                                                    
                                                    
    Total Stockholders' equity                       46,019,115       47,724,495
                                                   ------------     ------------
                                                    
                                                    $86,318,791     $101,621,362
                                                   ============     ============
</TABLE>



   The Condensed Balance Sheet at December 31, 1995 has been derived from the
                   audited financial statements at that date.

              The accompanying notes are an integral part of these
                         Condensed Financial Statements
<PAGE>   5
                                                                          Page 5

                                SAFETY 1ST, INC.

                         CONDENSED STATEMENTS OF INCOME

                                   (Unaudited)


<TABLE>
<CAPTION>
                                                   Three Months Ended March, 31
                                                   ----------------------------
                                                      1995              1996
                                                      ----              ----
<S>                                               <C>               <C>        
Net sales                                         $26,575,109       $32,006,438
                                                                    
Cost of sales                                      16,980,624        19,113,872
                                                 ------------      ------------
                                                                    
Gross profit                                        9,594,485        12,892,566
                                                                    
Selling, general and administrative                                 
    expenses                                        6,084,664         9,511,894
                                                 ------------      ------------
                                                                    
    Operating income                                3,509,821         3,380,672
                                                                    
                                                                    
Interest (expense) income - net                       (60,782)         (642,820)
                                                 ------------      ------------
                                                    3,449,039         2,737,852
                                                                    
Income taxes                                        1,344,000         1,033,834
                                                 ------------      ------------
                                                                    
Net income                                        $ 2,105,039       $ 1,704,018
                                                 ============      ============
                                                                    
    Net income per share                          $       .30       $       .24
                                                 ============      ============
                                                                    
    Weighted average shares outstanding             7,109,593         7,150,616
                                                 ============      ============
</TABLE>







              The accompanying notes are an integral part of these
                         Condensed Financial Statements
<PAGE>   6
                                                                          Page 6

                                SAFETY 1ST, INC.
                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                             Three Months Ended March 31,
                                                             ----------------------------
                                                                1995              1996
                                                                ----              ----
<S>                                                         <C>               <C>        
Cash flows from operating activities:
    Net income                                              $  2,105,039      $ 1,704,018
    Adjustments to reconcile net income to
        net cash provided by operating activities:
           Depreciation                                          441,984          986,712
           Amortization                                           18,000          120,998
           Cumulative translation adjustment                          --            1,362
                                                            ------------      -----------
    Net cash provided by operating activities
        before changes in assets and liabilities:              2,565,023        2,813,090
           Changes in assets and liabilities:
               (Increase) decrease in:
                  Accounts receivable                        (10,441,473)      (9,653,278)
                  Inventory                                   (1,580,074)      (1,583,862)
                  Prepaid expenses                               254,305          659,644
                  Prepaid income tax                             690,969        1,932,718
                  Deferred income taxes                          110,000          100,427
                  Other assets                                        --           11,507
               Increase (decrease) in:
                  Accounts payable and accrued expenses        2,962,263         (290,941)
                                                            ------------      -----------

Net cash used in operating activities                         (5,438,987)      (6,010,695)
                                                            ------------      -----------

Cash flows used in investing activities:
    Acquisitions                                                      --       (1,616,416)
    Acquisition of property and equipment                     (6,796,811)        (538,870)
    (Increase) decrease in deposits                            5,007,118       (1,059,113)
    Acquisition of patents and trademarks                        (55,112)         (31,549)
                                                            ------------      -----------

    Net cash used in investing activities                     (1,844,805)      (3,245,948)
                                                            ------------      -----------

Cash flows provided by (used in) financing activities:
    Net proceeds on revolving credit facility                  6,935,000       10,421,802
    Repayment of bank debt assumed                                    --         (683,385)
    Proceeds from exercised stock options                        460,959               --
    Loan acquisition fees                                             --         (206,232)
                                                            ------------      -----------

    Net cash provided by financing activities                  7,395,959        9,532,185
                                                            ------------      -----------

Net increase in cash                                             112,167          275,542

Cash and cash equivalents - beginning
  of period                                                      119,181           24,456
                                                            ------------      -----------

Cash and cash equivalents - end of period                   $    231,348      $   299,998
                                                            ============      ===========

Supplemental Disclosure of Cash Flow Information:
    Cash paid during the period for
        Interest                                            $    114,000      $   526,000
                                                            ============      ===========
        Taxes                                               $    175,000      $         0
                                                            ============      ===========
</TABLE>

    See Note 2 to the financial statements for details of other non-cash items

              The accompanying notes are an integral part of these
                         Condensed Financial Statements
<PAGE>   7
                                                                          Page 7

                                SAFETY 1ST, INC.

                     NOTES TO CONDENSED FINANCIAL STATEMENTS

                                   (Unaudited)


NOTE 1.    BASIS OF PRESENTATION

    The Company is a developer, marketer and distributor of child safety and
    child care, convenience, activity products and home security products.

    The accompanying unaudited condensed financial statements of the Company
    have been prepared pursuant to the rules and regulations of the Securities
    and Exchange Commission ("SEC"), and, in the opinion of management, reflect
    all adjustments (consisting of only normal recurring adjustments) necessary
    to present fairly the financial position, results of operations and cash
    flows for the periods presented.

    Certain information and footnote disclosures included in financial
    statements prepared in accordance with generally accepted accounting
    principles have been condensed or omitted. These condensed financial
    statements should be read in conjunction with the audited financial
    statements and notes thereto included in the financial statements filed as
    part of the Company's Annual Report on Form 10-K filed for the year ended
    December 31, 1995.

    Common stock equivalents are not reflected in the net income per share
    computation presented in the condensed statements of income, as the dilutive
    effect is less than 3%.

    Assets and liabilities of foreign subsidiaries, where the functional
    currency is the local currency, are translated at current exchange rates and
    the related translation adjustments are reported as a component of
    stockholders' equity. Income statement accounts are translated at the
    average rates during the period. Foreign currency transaction gains and
    losses, as well as translation adjustments for assets and liabilities of
    foreign subsidiaries where the functional currency is the dollar, are
    included in net income.

    The results of the operations for the three months ended March 31, 1996 are
    not necessarily indicative of the operating results for the full year.

NOTE 2.    OTHER MATTERS

    On January 4, 1996, the Company acquired all of the outstanding stock of
    EEZI Group Holdings Ltd., a United Kingdom manufacturer and distributor of
    child care products, now named Safety 1st (Europe) Ltd., for cash of
    $265,000, issuance of notes payable of $1,650,000 (subject to post-closing
    adjustments), and payment of acquisition costs of $1,145,000, of which
    $1,109,000 was paid in 1995. In addition, if Safety 1st (Europe) Ltd.
    exceeds certain net income thresholds during the first five years subsequent
    to the acquisition date, the purchase price would be increased by not more
    than $3,200,000 (subsequently adjusted to an amount not more than
    $2,700,000). The fair value of assets acquired, including goodwill, was
    $3,214,000 and liabilities assumed was $154,000. The acquisition has been
    recorded using the purchase method of accounting. The excess of the
    aggregate purchase price over the fair value of net assets acquired
    ($2,495,000) was recognized as goodwill and is being amortized over 25
    years. The net assets acquired primarily included inventory and fixed
    assets.

    On March 15, 1996, effective February 1, 1996, the Company acquired all of
    the outstanding stock of Orleans Juvenile Products Inc., the Canadian
    distributor of the Company's products, for cash of $1,067,000, issuance of
    notes payable of $1,651,000, and payment of acquisition costs of $632,000,
    of which $384,000 was paid in 1995. The fair value of assets acquired,
    including goodwill, was $9,407,000 and liabilities assumed was $6,058,000.
    The acquisition was accounted for as a purchase, and accordingly, the
    purchase price was allocated to the net assets acquired based upon their
    estimated fair value. The excess of the purchase price over the fair value
    of assets acquired ($5,066,000) was recognized as goodwill and is being
    amortized over 25 years. The net assets acquired primarily included accounts
    receivable, inventory, accounts payable and bank debt.

    The above allocations of the purchase price to the net assets acquired were
    based on preliminary estimates and may be revised at a later date.
<PAGE>   8
                                                                          Page 8

    NOTE 2.    OTHER MATTERS (continued)

    The accompanying consolidated statements of income reflect the operating
    results of the acquired entities since the effective date of the
    acquisitions. Pro forma financial statements have not been presented as
    these acquisition are not considered material to the 1995 results of
    operations.



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

Results of Operations:

Three Months Ended March 31, 1996 and 1995

Net sales for the three months ended March 31, 1996 increased 20% to
approximately $32,006,000 from $26,575,000 in the comparable period in 1995. The
increase in net sales is due to the increase in sales of existing juvenile
products (consisting of bulk and peggable products) and home security products
and sales of new products introduced for sale in 1996.

Gross profit increased 34% to approximately $12,893,000 from $9,594,000 in the
comparable period in 1995. Gross profit as a percentage of net sales increased
to 40% compared to 36% for the three months ended March 31, 1995 due to improved
gross profit on bulk products as a result of reengineering and production
efficiencies, continued strength in the gross margin on peggable products and
higher margins realized on international sales.

Selling, general and administrative expenses were approximately $9,512,000 in
the 1st quarter of 1996 compared to $6,085,000 in the same period in 1995. The
increase is primarily attributable to increased payroll and payroll related
expenses as a result of the continued building of the Company's infrastructure
through the hiring of middle and upper management positions.

As a result of the above factors, operating income decreased by approximately 4%
from $3,510,000 in the first quarter of 1995 to $3,381,000 in 1996.

Net interest expense increased from $60,782 for the three months ended March 31,
1995 to $642,820 for the same period in 1996 due to increased borrowings.

Liquidity and Capital Resources:

The Company has a revolving credit facility in the amount of $50 million at a
rate of interest equal to the bank's prime rate or, at the Company's option, a
LIBOR based rate, as defined. This facility is secured by substantially all of
the Company's assets and requires the Company to maintain certain financial
ratios and formulas through the term of the facility, which expires in May 1998.
Interest cost associated with borrowed funds is subject to change based on
interest rate fluctuations.

Net cash used in operations increased from $5,439,000 for the three months ended
March 31, 1995 to $6,011,000 for the three months ended March 31, 1996.

Cash flows used in investing activities was $3,246,000 as a result of the
acquisitions of Orleans Juvenile Products Inc., and EEZI Group Holdings Limited
for cash and issuance of notes payable as well as the continued purchase of
property and equipment and other assets, mainly molds for new products to be
introduced in 1996. During 1996, net cash provided by financing activities was
$9,532,000 related to proceeds from the revolving credit line offset by the
repayment of indebtedness of Orleans Juvenile Products Inc. and the payment of
loan financing fees to the Company's bank.

The Company believes that its credit facility together with internally generated
funds will be sufficient to fund business needs of the Company for the
foreseeable future.
<PAGE>   9
                                                                          Page 9


PART II - OTHER INFORMATION

ITEM 5.    OTHER INFORMATION.

(a)  Certain Acquisitions.

     On January 4, 1996 the Company acquired all of the issued and outstanding
capital stock of EEZI Group Holdings Ltd., a United Kingdom Company, for a
purchase price of approximately $1,915,000 (subject to post-closing adjustments)
in cash and promissory notes. In addition, if earnings of the acquired company
(now operating as Safety 1st (Europe) Ltd.) exceed certain net income thresholds
during the five years subsequent to the acquisition date, the purchase price
would be increased by up to $2,700,000.

      On March 15, 1996, the Company, acting through its wholly owned
subsidiary, 3232301 Canada Inc., a Canadian corporation organized for this
purpose, acquired all of the issued and outstanding capital stock of Orleans
Juvenile Products, Inc., a Canadian corporation, for a purchase price of US
$2,718,000, of which approximately US $1,067,000 was paid in cash and US
$1,651,000 was paid in the form of promissory notes.

      The Company funded the cash portion of the purchase price of both
acquisitions from its working capital.

(b)  Forward-Looking Statements.

     The Company may occasionally make forward-looking statements and estimates,
such as forecasts and projections of the Company's future performance or
statements of management's plans and objectives. These forward-looking
statements may be contained in SEC filings, Annual Reports to Shareholders,
Press Releases and oral statements, among others, made by the Company. Actual
results could differ materially from those in such forward-looking statements.
Therefore, no assurances can be given that the results in such forward-looking
statements will be achieved. Important factors that could cause the Company's
actual results to differ from those contained in such forward-looking statements
include, among others, those factors set forth in Exhibit 99 to this Report.

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

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

<TABLE>
<CAPTION>
Exhibit                             DESCRIPTION
- - -------                             -----------
<S>                                 <C>                                            
    4                               Specimen Certificate

   10.1                             Agreement for Purchase of Shares dated as of
                                    January 4, 1996 between Stephen Paul Tollman
                                    and Registrant (excluding Schedules and
                                    Exhibits other than the Purchase Price and
                                    Warranty Schedules) (Included as Exhibit
                                    10(h) of Registrant's Annual Report on Form
                                    10-K for the year ended December 31, 1995
                                    and incorporated herein by reference)

   10.2                             Stock Purchase Agreement dated as of March
                                    15, 1996 by and among Registrant, its
                                    subsidiary, 3232301 Canada Inc., and Stephen
                                    Orleans (excluding Schedules and Exhibits).
                                    (Included as Exhibit 10(i) to Registrant's
                                    Annual Report on Form 10-K for the year
                                    ended December 31, 1995 and incorporated
                                    herein by reference)
</TABLE>
<PAGE>   10
                                                                         Page 10



<TABLE>
<S>                                 <C> 
   10.3                             Loan Agreement dated as of March 28, 1996
                                    among Fleet Bank of Massachusetts N.A., the
                                    First National Bank of Boston, Registrant,
                                    Safety 1st International Inc., Safety 1st
                                    Home Products Canada Inc. and Safety 1st
                                    (Europe) Limited. (Included as Exhibit 10(j)
                                    to Registrant's Annual Report on Form 10-K
                                    for the year ended December 31, 1995 and
                                    incorporated herein by reference)

   10.4                             Side Letter, dated March 28, 1996 in
                                    connection with the Loan Agreement, among
                                    Registrant (and subsidiaries), Fleet Bank of
                                    Massachusetts, N.A., and The First National
                                    Bank of Boston.

   10.5                             Amendment to Loan Agreement, dated April 19,
                                    1996, among Registrant (and subsidiaries),
                                    Fleet National Bank, The First National Bank
                                    of Boston and USTrust

   10.6                             Amendment To Loan Agreement Among Safety
                                    1st, Inc., Et Al. And Fleet National Bank Of
                                    Massachusetts, The First National Bank of
                                    Boston, And USTrust, dated May 10, 1996

   11                               Statement re: Computation of Per Share
                                    Earnings

   27                               Financial Data Schedule

   99                               Important Factors Regarding Forward-Looking
                                    Statements
</TABLE>





(b)  Reports on Form 8-K

     None
<PAGE>   11
                                                                         Page 11




                                   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.




                                        Safety 1st, Inc.
                                        a Massachusetts Corporation





Date: May 13, 1996                      By: /s/ Michael Lerner
     -------------------------             -------------------
                                               Michael Lerner
                                               President and
                                               Chief Executive Officer
                                               (Principal Executive Officer)

Date: May 13, 1996                      By: /s/  Richard Caturano
     ------------------------              ----------------------
                                               Richard Caturano
                                               Chief Financial Officer
                                               (Principal Financial Officer)
<PAGE>   12
                                                                         Page 12



                                  EXHIBIT INDEX



<TABLE>
<CAPTION>
EXHIBIT        DESCRIPTION                                                  PAGE
- - -------        -----------                                                  ----
<S>            <C>                                                          <C>
  4            Specimen Certificate

 10.1          Agreement for Purchase of Shares dated as of January 4,
               1996 between Stephen Paul Tollman and Registrant
               (excluding Schedules and Exhibits other than the Purchase
               Price and Warranty Schedules) (Included as Exhibit 10(h)
               of Registrant's Annual Report on Form 10-K for the year
               ended December 31, 1995 and incorporated herein by
               reference)

 10.2          Stock Purchase Agreement dated as of March 15, 1996 by and
               among Registrant, its subsidiary, 3232301 Canada, Inc.,
               and Stephen Orleans (excluding Schedules and Exhibits).
               (Included as Exhibit 10(i) to Registrant's Annual Report
               on Form 10-K for the year ended December 31, 1995 and
               incorporated herein by reference)

 10.3          Loan Agreement dated as of March 28, 1996 among Fleet Bank
               of Massachusetts N.A., the First National Bank of Boston,
               Registrant, Safety 1st International Inc., Safety 1st Home
               Products Canada Inc. and Safety 1st (Europe) Limited.
               (Included as Exhibit 10(j) to Registrant's Annual Report
               on Form 10-K for the year ended December 31, 1995 and
               incorporated herein by reference)

 10.4          Side Letter, dated March 28, 1996 in connection with the Loan 
               Agreement, among Registrant (and subsidiaries), Fleet Bank of
               Massachusetts, N.A., and The First National Bank of Boston.

 10.5          Amendment to Loan Agreement, dated April 19, 1996, among
               Registrant (and subsidiaries), Fleet National Bank, The
               First National Bank of Boston and USTrust

 10.6          Amendment To Loan Agreement Among Safety 1st, Inc., Et Al.
               And Fleet National Bank Of Massachusetts, The First
               National Bank of Boston, And USTrust, dated May 10, 1996

 11            Statement re: Computation of Per Share Earnings

 27            Financial Data Schedule

 99            Important Factors Regarding Forward-Looking Statements
</TABLE>

<PAGE>   1
                                                                      EXHIBIT 4


===============================================================================
                                  SAFETY 1ST

                               SAFETY 1ST, INC.

       INCORPORATED UNDER THE LAWS OF THE COMMONWEALTH OF MASSACHUSETTS

THIS CERTIFICATE IS TRANSFERABLE IN BOSTON, MASSACHUSETTS OR NEW YORK, NEW YORK

COMMON STOCK

THIS CERTIFIES THAT                                     CUSIP 786475 10 3

                                                          SEE REVERSE FOR 
                                                        CERTAIN DEFINITIONS





is the owner of 

 fully-paid and non-assessable shares of the COMMON STOCK, $.01 par value, of

===============================SAFETY 1ST, INC.==============================

transferable only on the books of the Corporation by the holder hereof in
person or by duly authorized attorney upon surrender of this certificate
properly endorsed.
        This certificate and the shares of Common Stock represented hereby are
received and held subject to the laws of the Commonwealth of Massachusetts and
to the Restated Articles of Organization and Restated Bylaws of the
Corporation, all as from time to time amended, and the owner of this certificate
by accepting the same expressly assents thereto. This certificate is not valid
unless countersigned by the Transfer Agent and registered by the Registrar.
        IN WITNESS WHEREOF, the Corporation has caused this certificate to be
signed by the facsimile signatures of its duly authorized officers and a
facsimile of its corporate seal to be hereunto affixed.

Dated

                                                      SAFETY 1ST, INC.


/s/[SIGNATURE]               [CORPORATE SEAL]      /s/[SIGNATURE]

                TREASURER                                       PRESIDENT

[set vertically on page]
COUNTERSIGNED AND REGISTERED
        STATE STREET BANK AND TRUST COMPANY
                (BOSTON)                TRANSFER AGENT
                                        AND REGISTRAR
BY
                                AUTHORIZED SIGNATURE


===============================================================================
        
<PAGE>   2
                               SAFETY 1ST, INC.

The Corporation has more than one class of stock authorized to be issued. The
Corporation will furnish without charge to each stockholder upon written
request, a copy of the full text of the preferences, voting powers,
qualifications and special and relative rights of the shares of each class of
stock (and any series thereof) authorized to be issued by the Corporation as
set forth in the Restated Articles of Organization and amendments thereto filed
with the Secretary of State of the Commonwealth of Massachusetts.

        The following abbreviations, when used in the inscription on the face
of this certificate, shall be construed as though they were written out in full
according to applicable laws or regulations:

<TABLE>
        <S>                                     <C>
        TEN COM - as tenants in common          UNIF GIFT MIN ACT - _____________ Custodian ______________
                                                                      (Cust)                    (Minor)
        TEN ENT - as tenants by the entireties                     under Uniform Gifts to Minors

        JT TEN  - as joint tenants with right of                   Act  ________________________
                  survivorship and not as tenants                               (State)          
                  in common                                                                   

                              Additional abbreviations may also be used though not in the above list.



</TABLE>

For value received _____________ hereby sell, assign and transfer unto

PLEASE INSERT SOCIAL SECURITY OR OTHER
IDENTIFYING NUMBER OF ASSIGNEE
- - --------------------------------------


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


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


            PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS OF ASSIGNEE


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


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

                                                                         Shares
- - -------------------------------------------------------------------------
of the common stock represented by the within Certificate, and do hereby
irrevocably constitute and appoint _____________________________ Attorney
to transfer the said stock on the books of the within-named Corporation with
full power of substitution in the premises.

Dated,__________________________

                        _____________________________________________________
                        NOTICE: THE SIGNATURE TO THIS ASSIGNMENT MUST 
                        CORRESPOND WITH THE NAME AS WRITTEN UPON THE FACE OF 
                        THE CERTIFICATE IN EVERY PARTICULAR WITHOUT ALTERATION
                        OR ENLARGEMENT OR ANY CHANGE WHATEVER.


Signature(s) Guaranteed:______________________________________________________ 
                                                
                        THE SIGNATURE(S) SHOULD BE GUARANTEED BY AN ELIGIBLE 
                        GUARANTOR INSTITUTION(BANKS, STOCKBROKERS, SAVINGS 
                        AND LOAN ASSOCIATIONS AND CREDIT UNIONS WITH 
                        MEMBERSHIP IN AN APPROVED SIGNATURE GUARANTEE 
                        MEDALLION PROGRAM), PURSUANT TO S.E.C. RULE 17Ad-15.

Keep this certificate in a safe place. If it is lost, stolen or destroyed the
Corporation may require a bond of indemnity as a condition to the issuance of a 
replacement certificate.


<PAGE>   1
                                                                    EXHIBIT 10.4


March 28, 1996



Fleet Bank of Massachusetts, N.A.
As Agent
75 State Street
Boston, MA 02110
Attn: Deborah Lawrence, VP

Re:     Inventory Stored with Processors
        --------------------------------

Dear Ms. Lawrence:

The undersigned have entered into a certain Loan Agreement with Fleet Bank of 
Massachusetts, N.A. (The "Bank"), as agent for itself and certain other lenders
dated March 28, 1996 (the "Loan Agreement").  Capitalized terms used but not
defined herein have the meanings ascribed to them in the Loan Agreement.
Pursuant to and on the terms and conditions contained in the Loan Agreement, the
Banks have agreed to make Loans and other advances of credit available to the
undersigned Borrowers up to the lesser of Fifty Million ($50,000,000.00)
Dollars or the Borrowing Base.  The Borrowing Base is calculated by reference
to the Net Outstanding Amount of Base Accounts and Net Security Value of Base 
Inventory.

The Net Security Value of Base Inventory is calculated with reference to
Inventory in which the lenders have been granted a first priority security
interest and which is subject to the claims of no other persons or entities.
Presently included within the Net Security Value of Base Inventory is certain
Inventory (the "Processor Inventory") which is stored with certain processors
and packagers who perform services for the Borrowers with respect to such
Inventory and who may claim some manner of lien or security interest in the 
Inventory.

The attached SCHEDULE A provides detail of Inventory by location and indicates
that there is approximately $2,850,000.00 in domestic United States Processor
Inventory.  The undersigned agree that the domestic Processor Inventory plus
Inventory located in Rotterdam will initially be included in the Net Security
Value of Base Inventory.  No foreign Processor Inventory of Safety 1st shall be
included in the Net Security Value of Base Inventory, except for Inventory
located in Rotterdam which will be subject to this letter.  However, the
maximum amount of domestic Processor Inventory to be included within the Net
Security Value of Base Inventory will be no greater than $3,000,000.00 on and
after June 30, 1996, $1,500,000.00 on or after September 30,1996, and $0.00 on
or after December 31, 1996.
<PAGE>   2
Fleet Bank of Massachusetts, N.A.
Page 2
March 27, 1996



This letter agreement when executed by each of the Borrowers and countersigned
by the Bank and The First National Bank of Boston shall constitute a valid,
binding and enforceable contract under seal within the Commonwealth of 
Massachusetts.

SAFETY 1ST INC.

By /s/ Michael Lerner
  -----------------------------------


SAFETY 1ST INTERNATIONAL INC.

by /s/ Michael Lerner
  -----------------------------------

SAFETY 1ST (EUROPE) LIMITED

by /s/ Michael Lerner
  -----------------------------------


3232301 CANADA INC.

By /s/ Michael Lerner
  -----------------------------------

SAFETY 1ST HOME PRODUCTS CANADA INC.

By /s/ Michael Lerner
  -----------------------------------

ACKNOWLEDGED AND AGREED THIS
27th DAY OF MARCH, 1996
FLEET BANK OF MASSACHUSETTS, N.A.

By /s/ Deborah Lawrence
  -----------------------------------

THE FIRST NATIONAL BANK OF BOSTON

By /s/ Gregory G. O'Brien
  -----------------------------------

<PAGE>   1
                                                                  EXHIBIT 10.5

                          AMENDMENT TO LOAN AGREEMENT

        This Amendment is made this 19 day of April, 1996 to that certain Loan
Agreement (the "Loan Agreement") among Safety 1st, Inc., Safety 1st Home
Products Canada Inc., 3232301 Canada Inc., Safety 1st International, Inc.,
Safety 1st (Europe) Limited (collectively, the "Borrowers"), and Fleet National
Bank (formerly known as Fleet Bank of Massachusetts, N.A. and referred to
herein as "Fleet") and The First National Bank of Boston ("FNBB"). Capitalized
terms used but not defined herein shall have the meanings ascribed to them in
the Loan Agreement.

        USTrust, a Massachusetts trust company with offices at 40 Court Street,
Boston, Massachusetts ("UST") has agreed to purchase from Fleet a portion of
Fleet's interest in the Maximum Credit pursuant to the provisions of Section
8.13 of the Loan Agreement and Fleet has agreed to transfer and sell to UST a
portion of its interest in the Maximum Credit up to Ten Million
($10,000,000.00) Dollars or twenty (20%) percent of the Maximum Credit, all on
the terms and conditions set forth herein.

        For good and valuable consideration, the receipt and legal sufficiency
of which is acknowledged by all parties hereto, it is agreed as follows:

        1.      UST shall transfer to Fleet in good and immediately available
funds, an amount equal to twenty (20%) percent of the outstanding balance of
Revolving Loans pursuant to Section 2.1 of the Loan Agreement, and shall
establish upon its books a liability equal to twenty (20%) percent of the
stated amount of each Letter of Credit then outstanding for the account of the
Borrower. Annexed as Schedule 1 is a
<PAGE>   2
summary of outstanding Revolving Loans and the Stated Amounts of Letters of
Credit, together with a calculation of UST's Commitment Percentage thereof.

        2.      The Borrowers shall execute and deliver to the Agent Credit
Notes in the respective amounts of Twenty-Five Million ($25,000,000.00) Dollars
payable to Fleet and Ten Million ($10,000,000.00) Dollars payable to UST in the
forms of the Credit Notes annexed hereto as Exhibits 2 and 2A, and upon receipt
of such duly executed Credit Notes, Fleet shall cancel and return to the
Borrowers the Credit Note dated March 28, 1996 in the amount of Thirty-Five
Million ($35,000,000.00) Dollars made in its favor by the Borrowers. The Agent
shall deliver the Credit Note in the amount of Ten Million ($10,000,000.00)
Dollars to UST upon UST's payment of the amounts referenced in Paragraph 1 and
UST's execution and delivery of this Amendment and the other documents and
agreements to which it is a party which are listed in Exhibit 2B.

        3.      All references to "Fleet Bank of Massachusetts" made in the
preamble to the Loan Agreement are hereby amended to reference "Fleet National 
Bank."

        4.      Upon the satisfaction of the conditions contained in Paragraphs
1 and 2, above, the following amendments and modifications shall be made to the
Loan Agreement:

                (a)     The definition of the term "Banks" contained in Section
                        1.1 of the Loan Agreement is amended to read as follows:

                        "Banks" shall mean, collectively, (i) Fleet, (ii) FNBB,
                        and (iii) UST, and any successor or assignee of any of
                        such Banks as permitted hereunder."

                (b)     The definition of "Commitment Percentage" contained in
                        Section 1.1 of the Loan Agreement is amended to reflect
                        to substitute fifty (50%) percent in relation to Fleet
                        and to add a subparagraph (iii) immediately after
                        subparagraph (ii) to read as follows:

                                       2
<PAGE>   3
                        "(iii) in relation to UST, an initial percentage of
                        twenty (20%) percent."

                (c)     The definition of "Credit Notes" contained in Section
                        2.1 of the Loan Agreement is hereby amended to reference
                        Fleet, FNBB and UST as holders of Credit Notes.

                (d)     Section 9.2 of the Loan Agreement is amended to add
                        the following sentence at the end thereof:

                        "Written notices to UST shall be sent to Thomas Macina,
                        Vice President, USTrust, 40 Court Street, Boston,
                        MA 02108."

        5.      By its execution and delivery of this Amendment and the other
loan documents and agreements to which it is a party listed in Exhibit 2B and
its acceptance of the Credit Note, UST shall become a party to the Loan
Agreement and to each of the documents, instruments and agreements executed by
the Banks and delivered by the Borrowers and accepted by the Banks in
connection with the Loan Agreement. UST agrees that it is bound by the terms
and conditions of the Loan Agreement and such documents, instruments and
agreements and, in particular, by the provisions of Section 8 of the Loan
Agreement, including, without limitation, the indemnification provisions 
thereof.

        6.      UST acknowledges and agrees to the provisions of the Side
Letter concerning Inventory dated March 28, 1996 which was executed and
delivered in connection with the Loan Agreement pursuant to which the Banks
have agreed on a temporary basis to include certain overseas inventory within
the Net Security Value of Base Inventory, a copy of which side letter is
annexed hereto as Exhibit 6.

        7.      Each of the Banks acknowledges and agrees that upon the
execution and delivery of this Amendment by all parties hereto, the Side Letter
concerning Unanimous Consent dated March 28, 1996 shall no longer


                                       3

<PAGE>   4
be of any force or effect, and the provisions of Section 9.8 of the Loan
Agreement shall govern all amendments, waivers and modifications of the Loan 
Agreement.

        8.      This Amendment may be executed in any number of counterparts
with the same effect as if the signatures hereto and thereto were upon the same
instrument. This Amendment is executed as a contract under seal within the
Commonwealth of Massachusetts and is subject to and shall be construed in
accordance with the laws of the Commonwealth of Massachusetts.

        EXECUTED as an agreement under seal as of April 19, 1996.


FLEET NATIONAL BANK                     SAFETY 1ST, INC.


By: /s/ Deborah J. Lawrence, V.P.       By: /s/ Michael Lerner
   -------------------------------         --------------------------------

THE FIRST NATIONAL BANK                 SAFETY 1ST INTERNATIONAL, INC.
OF BOSTON

By: /s/ Gregory G. O'Brien              By: /s/ Michael Lerner
   -------------------------------         --------------------------------

USTRUST                                 SAFETY 1ST HOME PRODUCTS
                                        CANADA INC.

By: /s/ Thomas F. Macina, V.P.          By: /s/ Michael Lerner
   -------------------------------         --------------------------------
                                        3232301 CANADA INC.

                                        By: /s/ Michael Lerner
                                           --------------------------------

                                        SAFETY 1ST (EUROPE) LIMITED

                                        By: /s/ Michael Lerner
                                           --------------------------------


                                       4


<PAGE>   1
                                                                EXHIBIT 10.6


                          AMENDMENT TO LOAN AGREEMENT
                         AMONG SAFETY 1ST, INC., ET AL.
                                      AND
                             FLEET NATIONAL BANK OF
                                 MASSACHUSETTS,
                       THE FIRST NATIONAL BANK OF BOSTON,
                                  AND USTRUST

        This Amendment is made to that certain Loan Agreement dated March 28,
1996 (the "Loan Agreement"), by and among Safety 1st, Inc. ("Safety 1st"), a
Massachusetts corporation with offices at 210 Boylston Street, Chestnut Hill,
Massachusetts; Safety 1st (Europe) Limited ("Safety Europe"), a limited
liability company organized under the laws of the United Kingdom, 3232301
Canada, Inc. ("3232301"), a corporation organized under the federal laws of
Canada; Safety 1st Home Products Canada, Inc. ("Safety Canada"), a corporation
organized under the federal laws of Canada; Safety 1st International, Inc.
("Safety International"), a corporation organized under the laws of the U.S.
Virgin Islands; and Fleet National Bank ("Fleet"), a banking corporation
organized under the laws of the United States; the First National Bank of
Boston ("Bank of Boston"), a banking corporation organized under the laws of
the United States; and USTrust ("UST"), a Massachusetts trust company
(collectively "the Banks"). Safety 1st, Safety Europe, 3232301, Safety Canada
and Safety International are sometimes collectively hereinafter referred to as
"the Borrowers".

        The Banks and the Borrowers have agreed to amend the Loan Agreement to
modify certain financial covenants contained in Sections 5.22 and 5.23 thereof
and to further modify the Loan Agreement as hereinafter set forth.
<PAGE>   2
        In consideration of the foregoing and in consideration of the mutual
undertakings and representations made herein, and for other good and valuable
consideration, the receipt and legal sufficiency of which are hereby
acknowledged by the Borrowers and the Banks, the Borrowers and the Banks agree
as follows:

        1.      Section 5.22 of the Loan Agreement is amended effective from
                and after March 31, 1996 to read as follows:

                        "5.22 Total Liabilities to Tangible Net Worth Ratio. The
                        Borrowers shall not at any time permit the ratio of
                        total liabilities to Consolidated Tangible Net Worth
                        to exceed 1.50:1.0 for the period commencing March 31,
                        1996 through September 29, 1996, nor more than 1.25:1.0
                        at any time on or after September 30, 1996."

        2.      Section 5.23 of the Loan Agreement is amended effective from and
                after March 31, 1996 to read as follows:

                        "5.23 Minimum Tangible Net Worth. The Borrowers shall
                        not permit their Consolidated Tangible Net Worth to be
                        less than $35,000,000 as of March 31, 1996, plus an
                        amount equal to eighty-five (85%) percent of Borrowers'
                        cumulative quarterly net profits calculated on an
                        after tax basis for each fiscal quarter ending after
                        March 31, 1996, unreduced by any losses incurred by
                        the Borrowers in any fiscal quarter."

        3.      On the date of this Amendment, the Borrowers shall pay to Fleet,
                as agent for the Banks, the sum of Twenty Five Thousand 
                ($25,000) Dollars as an Amendment Fee, which Amendment Fee shall
                be shared by the Banks in accordance with their respective
                Commitment Percentages.

        4.      The definition of the term "Borrowing Base" contained in Section
                1 of the Loan Agreement is amended effective March 28, 1996 to
                read as follows:




                                       2
<PAGE>   3
                        "Borrowing Base" shall mean an amount equal to the sum
                        of: (i) 80% of the Net Outstanding Amount of Base
                        Accounts attributable to Domestic Accounts Receivable
                        and Foreign Accounts Receivable plus (ii) (a) for the
                        period from the date hereof until June 30, 1996, 65%
                        of the sum of the Net Security Value of Base Inventory
                        plus Letters of Credit (other than standby letters of
                        credit); (b) for the period from July 1, 1996 through
                        and including December 31, 1996, 50% of the sum of the
                        Net Security Value of Base Inventory plus Letters of
                        Credit (other than standby letters of credit); and (c)
                        for the period after December 31, 1996, 40% of the sum
                        of the Net Security Value of Base Inventory plus Letters
                        of Credit (other than standby letters of credit);
                        provided that the maximum portion of the Borrowing
                        Base comprised of availability against Foreign Accounts
                        Receivable and inventory located outside the continental
                        United States shall not be more than Five Million
                        ($5,000,000.00) Dollars. Whenever the Borrowing Base is
                        used as a measure of loans, it shall be computed as of,
                        and the loans referred to shall be those reflected in
                        the Revolving Loan Account at the time in question.
                        In calculation of the Borrowing Base (x) there shall
                        be eliminated from the Net Outstanding Amount of Base
                        Accounts any Accounts due to Safety Europe and Safety
                        Canada in excess of the sum of direct loans and trade
                        credit advances from safety 1st to each of Safety
                        Europe and Safety Canada, and advances from Safety
                        1st to each of Safety Europe and Safety Canada, and
                        (y) there shall be eliminated from the Net Security
                        Value of Base Inventory of Safety Europe and Safety
                        Canada, Inventory in excess of the 1) direct loans and
                        trade credit advances from Safety 1st to each
                        respective company, minus (2) the respective amounts
                        of Accounts Receivable of such companies included in
                        the Net Outstanding Amount of Base Accounts in
                        calculation of the Borrowing Base."

        5.      In accordance with Section 5.1(vii) of the Loan Agreement,
                the Borrowers shall from time to time deliver to the Banks a
                Borrowing Base





                                       3
<PAGE>   4
                Certificate in the form of the Borrowing Base Certificate
                annexed hereto.

        6.      The Banks acknowledge and agree that the Borrowers shall have
                until May 17, 1996 to deliver to the Banks the so-called
                management letter issued in connection with Borrowers' fiscal
                1995 audited financial statements which was required to be
                provided within 120 days of Borrowers' fiscal year end.

        7.      Except as expressly modified by this Amendment, all of the
                terms, conditions and provisions of the Loan Agreement remain
                in full force and effect and are expressly ratified and
                confirmed by the Borrowers and the Banks. As of the date hereof,
                the Borrowers represent and warrant that they have no offsets,
                claims, or other defenses to payment of full of their 
                obligations to the Banks, and reaffirm that all of the
                representations and warranties made by them in the Loan
                Agreement and the other loan documents, remain true and correct
                as of the date of this Amendment.

        8.      The Borrowers shall take such actions, and execute and deliver
                to the Banks such documents and agreements as the Banks may
                require to evidence the agreements contained herein, and the
                Banks shall take such actions and execute and deliver such
                documents and agreements as may be required to evidence their
                agreements contained herein.

        9.      This Amendment and the documents delivered in connection
                herewith represent the entire agreement among the parties
                with respect to the subject matter hereof, and shall be
                construed in accordance with the laws of the Commonwealth
                of Massachusetts as an agreement under seal.

        WITNESS OUR HANDS AND SEALS THIS 10th DAY OF MAY, 1996.

                                        BORROWERS;
                                        SAFETY 1ST, INC.


                                        By: /s/ Michael Lerner 
                                            -----------------------------------
                                            President and CEO

     

                                       4
<PAGE>   5
                                SAFETY 1ST (EUROPE) LIMITED
        
                                By: /s/ Michael Lerner
                                    -----------------------------------
                                    Director

                                By: 
                                    -----------------------------------

                                SAFETY 1ST HOME PRODUCTS CANADA, INC.


                                By: /s/ Michael Lerner
                                    -----------------------------------
                                    CEO

                                3232301 CANADA, INC.


                                By: /s/ Michael Lerner
                                    -----------------------------------
                                    President

                                SAFETY 1ST INTERNATIONAL, INC.


                                By: /s/ Michael Lerner
                                    -----------------------------------
                                    President

                                BANKS:
                                FLEET NATIONAL BANK


                                By: /s/ Deborah J. Lawrence
                                    -----------------------------------
                                    DEBORAH J. LAWRENCE, Vice President


                                THE FIRST NATIONAL BANK OF BOSTON


                                By: /s/ Gregory O'Brien
                                    -----------------------------------
                                    GREGORY O'BRIEN, Managing Director


                                USTRUST


                                By: /s/ Errin Siagel 
                                    -----------------------------------
                                    ERRIN SIAGEL, Vice President





                                       5
<PAGE>   6
                         COMMONWEALTH OF MASSACHUSETTS


Middlesex, ss                                                   May 10, 1996

        Then personally appeared the above-named, Michael Lerner, the President
and CEO of Safety 1st, Inc., and acknowledged the foregoing instrument to be
his free act and deed on behalf of Safety 1st, Inc., before me,

                                /s/ Marilyn L. Himelfarb
                                ---------------------------------------------
                                                              , Notary Public
                                My Commission Expires: 12/20/2002


                         COMMONWEALTH OF MASSACHUSETTS


Middlesex, ss                                                   May 10, 1996

        Then personally appeared the above-named, Michael Lerner, the Director
of Safety 1st (Europe) Limited, and acknowledged the foregoing instrument to be
his free act and deed on behalf of Safety 1st (Europe) Limited, before me,

                                /s/ Marilyn L. Himelfarb
                                ---------------------------------------------
                                                              , Notary Public
                                My Commission Expires: 12/20/2002


                         COMMONWEALTH OF MASSACHUSETTS


Middlesex, ss                                                   May 10, 1996

        Then personally appeared the above-named, Michael Lerner, the CEO of 
Safety 1st Home Products Canada, Inc., and acknowledged the foregoing 
instrument to be his free act and deed on behalf of Safety 1st Home Products 
Canada, Inc., before me,

                                /s/ Marilyn L. Himelfarb
                                ---------------------------------------------
                                                              , Notary Public
                                My Commission Expires: 12/20/2002


                                        


                                       6
<PAGE>   7
                         COMMONWEALTH OF MASSACHUSETTS


Middlesex, ss                                                   May 10, 1996

        Then personally appeared the above-named, Michael Lerner, the President
of 3232301 Canada, Inc., and acknowledged the foregoing instrument to be
his free act and deed on behalf of 3232301 Canada, Inc., before me,

                                /s/ Marilyn L. Himelfarb
                                ---------------------------------------------
                                                              , Notary Public
                                My Commission Expires: 12/20/2002


                         COMMONWEALTH OF MASSACHUSETTS


Middlesex, ss                                                   May 10, 1996

        Then personally appeared the above-named, Michael Lerner, the President
of Safety 1st International, Inc., and acknowledged the foregoing instrument 
to be his free act and deed on behalf of Safety 1st International, Inc., 
before me,

                                /s/ Marilyn L. Himelfarb
                                ---------------------------------------------
                                                              , Notary Public
                                My Commission Expires: 12/20/2002


                         COMMONWEALTH OF MASSACHUSETTS


          , ss                                                   May   , 1996

        Then personally appeared the above-named, Deborah J. Lawrence, the 
Vice President of Fleet National Bank, and acknowledged the foregoing 
instrument to be her free act and deed on behalf of Fleet National Bank,
 before me,

                                ---------------------------------------------
                                                              , Notary Public
                                My Commission Expires:




                                       7




<PAGE>   1
                                                                      EXHIBIT 11


                                SAFETY 1ST, INC.
                               PRIMARY NET INCOME
                           PER SHARE AND FULLY DILUTED
                              NET INCOME PER SHARE



<TABLE>
<CAPTION>
                                                          Three Months Ended
                                                               March 31,
                                                          1995           1996
<S>                                                    <C>            <C>       
NET INCOME PER SHARE

    Net income available for common
    shares and common stock equivalent shares
    deemed to have dilutive effect                     $2,105,039     $1,704,018

    Primary net income per share                       $      .29     $      .24

SHARES USED IN COMPUTATION

    Weighted average common shares
    outstanding                                         7,109,593      7,150,616
    Common stock equivalents - stock options              121,810         21,713

    Total common shares and common stock
    equivalent shares deemed to have a
    dilutive effect                                     7,231,403      7,172,329

FULLY DILUTED NET INCOME PER SHARE

    Net income available for common
    shares and common stock equivalent
    shares deemed to have a dilutive
    effect                                             $2,105,039     $1,704,018

    Fully diluted net income per share                 $      .29     $      .24

SHARES USED IN COMPUTATION

    Total common shares and common stock
    equivalent shares deemed to have a
    dilutive effect                                     7,109,593      7,150,616
    Common stock equivalents - stock options              108,352         27,332

    Total                                               7,217,945      7,177,948
</TABLE>



    Note:    The net income per share computation presented in the condensed
             statement of income does not reflect common stock equivalents, as
             the dilutive effect is less then 3%.

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM SAFETY 1ST
FORM 10Q FOR THE QUARTERLY PERIOD ENDED MARCH 31, 1996 AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FORM 10Q.
</LEGEND>
<MULTIPLIER> 1
<CURRENCY> US DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               MAR-31-1996
<EXCHANGE-RATE>                                      1
<CASH>                                         299,998
<SECURITIES>                                         0
<RECEIVABLES>                               33,854,040
<ALLOWANCES>                                 1,300,000
<INVENTORY>                                 31,285,802
<CURRENT-ASSETS>                            67,495,986
<PP&E>                                      23,545,610
<DEPRECIATION>                               5,551,843
<TOTAL-ASSETS>                             101,621,362
<CURRENT-LIABILITIES>                       50,673,867
<BONDS>                                              0
<COMMON>                                        71,506
                                0
                                          0
<OTHER-SE>                                  47,652,989
<TOTAL-LIABILITY-AND-EQUITY>               101,621,362
<SALES>                                     32,006,438
<TOTAL-REVENUES>                            32,006,438
<CGS>                                       19,113,872
<TOTAL-COSTS>                               19,113,872
<OTHER-EXPENSES>                             9,511,894
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             642,820
<INCOME-PRETAX>                              2,737,852
<INCOME-TAX>                                 1,033,834
<INCOME-CONTINUING>                          1,704,018
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 1,704,018
<EPS-PRIMARY>                                      .24
<EPS-DILUTED>                                      .24
        

</TABLE>

<PAGE>   1
                                                                      EXHIBIT 99


IMPORTANT FACTORS REGARDING FORWARD-LOOKING STATEMENTS

    The Company may occasionally make forward-looking statements and estimates,
such as forecasts and projections of the Company's future performance or
statements of management's plans and objectives. These forward-looking
statements may be contained in SEC filings, Annual Reports to Shareholders,
Press Releases and oral statements, among others, made by the Company. Actual
results could differ materially from those in such forward-looking statements.
Therefore, no assurances can be given that the results in such forward-looking
statements will be achieved. Important factors that could cause the Company's
actual results to differ from those contained in such forward-looking statements
include, among others, the factors mentioned below.

    NEW PRODUCT INTRODUCTIONS. Since its organization, the Company has
experienced rapid growth, both in sales and product offerings. The growth of the
Company has been, and will continue to be, largely dependent upon the ability of
the Company to continue to introduce new products which will be accepted by the
market. However, there can be no assurance that the Company will continue to
maintain its present rate of growth, that it will continue to generate new
product ideas or that new product introductions will be well received by the
market.

    DEMAND FOR THE COMPANY'S PRODUCTS. The success of the Company's business
depends in large part on continued consumer demand for its juvenile and home
security products. Changes in consumer demand due to general economic weakness
or to less favorable child bearing demographics, among other factors, could have
a material adverse effect on the Company.

    ABILITY TO MANAGE GROWTH. The Company's continued success is also dependent
upon its ability to manage the Company's expanded operation, which in turn will
require it to continue to implement and improve its operational and financial
systems and to attract, train and retain qualified employees to meet the
Company's needs during its growth. These demands are expected to require
additional management resources and the development of additional expertise by
existing management. The failure to manage growth effectively would have a
material adverse effect on the Company.

    RELIANCE ON CONTRACT MANUFACTURERS: FOREIGN MANUFACTURING. The Company does
not own or operate its own manufacturing facilities. Manufacturing is performed
to the Company's specifications by approximately 75 manufacturers located in
China, Taiwan, Thailand, Mexico, the United Kingdom and the United States. As a
result of not owning its own manufacturing facilities, the Company has less a
degree of control over the product manufacturing cycle necessary to bring
products, both newly introduced and existing products, to market. Failure of a
third party manufacturer to produce a product according to the Company's
specifications or to adhere to the Company's schedules may have a material
adverse effect on the Company's business and its results of operations.

    Historically, the Company has derived approximately 60 to 75% of its sales
from products manufactured in the Far East, mainly in China. Obtaining its
products from foreign manufacturers subjects the Company to a number of
additional risks, including transportation delays and interruptions, political
and economic disruptions, the imposition of tariffs, quotas and other import or
export controls, currency fluctuations and changes in governmental policies,
particularly those affecting trade with China. Although, the Company continues
to explore alternative manufacturing sources outside of China, there can be no
assurance that the Company will be able to utilize alternative sources of supply
in a timely and cost effective manner.

    In addition, because the Company relies largely on foreign manufacturers,
the Company is required to order products further in advance of customer orders
than would generally be the case if such products were manufactured
domestically. The risk of ordering products in this manner is greater during the
initial introduction of new products since it is difficult to determine demand
for such products.

    DEPENDENCE ON MAJOR CUSTOMERS: CREDIT RISKS. The three largest customers of
the Company have historically accounted for approximately 40% of the Company's
net sales. A significant reduction of purchases by any of the Company's largest
customers could have a material adverse effect on the Company's business. The
uncertain economic environment, especially in the retail industry, could
jeopardize the business prospects of the Company's customers and impose
significant credit risks.

    PRODUCT LIABILITY RISKS. The Company's juvenile products are used for and by
small children and infants. The Company's home security products, such as the
carbon monoxide detector, are intended for protection of health and safety of
individuals. The Company carries product liability insurance in amounts which
management deems
<PAGE>   2
adequate to cover risks associated with such use; however there can be no
assurance that existing or future insurance coverage will be sufficient to cover
all product liability risks.

    GOVERNMENT REGULATION. The Company's products are subject to the provisions
of the Federal Consumer Product Safety Act and the Federal Hazardous Substances
Act (the "Acts") and the regulations promulgated thereunder. The Acts authorize
the Consumer Product Safety Commission (the "CPSC") to protect the public from
products which present a substantial risk of injury. The CPSC can require the
repurchase or recall by the manufacturer of articles which are found to be
defective and impose fines or penalties on the manufacturer. Similar laws exist
in some states and cities and in other countries in which the Company markets
its products. Any recall of its products could have a material adverse effect on
the Company.

    COMPETITION. The juvenile products and home security industries are highly
competitive and include numerous domestic and foreign competitors, some of which
are substantially larger and have greater financial and other resources than the
Company. The Company competes on the basis of product innovations, brand name
recognition, price, quality, customer service and breadth of product line.

    COST OF DEBT. The Company's expanding operations may cause the Company to
incur additional debt. Interest rate increases will have a resulting adverse
effect on the Company's earnings.

    INTERNATIONAL SALES AND EXPANSION. The Company is actively attempting to
expand its international sales. In 1995, international sales represented 14% of
the Company's revenue. To the extent that customers of the Company's products
pay for their purchases in U.S. dollars, currency fluctuations which favor the
U.S. dollar could have a material adverse effect on the Company's business and
its results of operations.


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