SHOP VAC CORP
10-K405, 1998-03-30
MISC INDUSTRIAL & COMMERCIAL MACHINERY & EQUIPMENT
Previous: SHERWIN WILLIAMS CO, 8-K, 1998-03-30
Next: SHOWBOAT INC, 10-K, 1998-03-30



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

                                    FORM 10-K

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

                   FOR THE FISCAL YEAR ENDED DECEMBER 31, 1997
                        COMMISSION FILE NUMBER: 333-16453

                              SHOP VAC CORPORATION
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

         NEW JERSEY                                              13-5609081
(STATE OR OTHER JURISDICTION OF                               (I.R.S. EMPLOYER
 INCORPORATION OR ORGANIZATION)                              IDENTIFICATION NO.)

                     2323 REACH ROAD, WILLIAMSPORT, PA 17701
                                 (717) 326-0502
          (ADDRESS AND TELEPHONE NUMBER OF PRINCIPAL EXECUTIVE OFFICES)

        SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT: NONE

        SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT: NONE

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

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

As of March 15, 1997, there were 6,500 Class A voting shares and 650,000 Class B
non-voting shares of the registrant's Common Stock outstanding, none of which
was held by non-affiliates. (Officers and directors of the registrant and their
immediate families are assumed to be affiliates for purposes of this
calculation.)



                   Exhibit Index is located on pages 46 and 47

<PAGE>    2
                              SHOP VAC CORPORATION

                                    FORM 10-K

                          YEAR ENDED DECEMBER 31, 1996

                                      INDEX




                                     PART I
ITEM
NUMBER
- -------
                                                                            PAGE
                                                                            ----
1.   Business                                                                  1

2.   Properties                                                                9

3.   Legal Proceedings                                                         9

4.   Submission of Matters to a Vote of Security Holders                       9

                                     PART II

5.   Market for Registrant's Common Equity
       and Related Stockholder Matters                                        10

6.   Selected Financial Data                                                  10

7.   Management's Discussion and Analysis of Financial Condition
       And Results of Operations                                              11

7A.  Quantitative and Qualitative Disclosures About Market Risk               15

8.   Financial Statements and Supplementary Data                              16

9.   Changes in and Disagreements with Accountants on Accounting
       And Financial Disclosure                                               42

                                    PART III

10.  Directors and Executive Officers of the Registrant                       42

11.  Executive Compensation                                                   42

12.  Security Ownership of Certain Beneficial Owners and Management           44

13.  Certain Relationships and Related Transactions                           45

                                     PART IV

14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K         46

<PAGE>    3
                                     PART I

ITEM 1.  BUSINESS

     Shop Vac believes that it is a leading worldwide manufacturer and marketer
of consumer and industrial wet/dry vacuum cleaners and accessories. The Company
estimates that its products account for over half of the domestic consumer
wet/dry vacuum market. The Company also markets its wet/dry vacuums
internationally in over 70 countries under the Aqua-Vac(R) and Goblin(R) brand
names. The Aqua-Vac(R) line of wet/dry vacuums is a leading brand in Western
Europe.

     In 1956, Martin Miller, the founder of the Company, pioneered the original
concept of a shop vacuum. The Company has maintained its leadership position in
North America since the Company introduced the wet/dry vacuum to the consumer
market under the Shop-Vac(R) brand name in the late 1960s. Shop Vac Corporation
is a New Jersey Corporation which was originally incorporated on February 13,
1969.

     The Company produces a comprehensive line of wet/dry vacuums in various
combinations of tank size, motor horsepower and accessories, which are designed
for consumer, industrial/commercial and professional needs. Features include
motors ranging from 1.0 to 6.0 peak horsepower, tank sizes ranging from one to
55 gallons, detachable hand-held blowers and a variety of accessories such as
extension wands, brushes and nozzles. In Europe, the Company also manufactures
and markets a full line of floor care products in addition to its wet/dry
vacuums, including conventional vacuums, carpet cleaners and steam cleaners to
selected markets.

     All of the Company's outstanding common stock is beneficially owned by
Jonathan and Matthew Miller.

     The Company is headquartered in Williamsport, Pennsylvania, and as of
December 31, 1997 employed approximately 1,750 people worldwide.

     Unless the context otherwise requires, the terms "Company" and "Shop Vac"
refer to the Company and its consolidated subsidiaries. The Company's principal
executive offices are located at 2323 Reach Road, Williamsport, Pennsylvania
17701, and its telephone number is 717-326-0502.

     Shop Vac's product design, operations, sales and marketing are managed in
two groups: (i) North America, which is comprised of the United States, Canada,
Latin America and Australia, and (ii) Europe, which is comprised of Europe and
the remaining countries in which the Company does business. The Company sells
its products in North America through its own direct sales force primarily
through national and regional mass merchandisers, home centers, hardware chains,
warehouse clubs and industrial distributors. The Company's major North American
customers include Ace Hardware, Canadian Tire, W.W. Grainger, Home Depot, Kmart
and Wal-Mart. The Company sells its products in the more fragmented European
market primarily through home centers and electrical appliance chains, as well
as through catalogs. Shop Vac's customers in Europe include home centers, such
as Homebase Limited ("Homebase") in the United Kingdom, Castorama in France and
Baus Handelsges A.G. ("Bauhaus") in Germany; electrical appliance chains, such
as Curry's in the United Kingdom and ETS Darty et Fils ("Darty") in France;
catalog showrooms, such as Argos in the United Kingdom; mail order catalogs,
such as GUS Home Shopping Limited ("GUS") in the United Kingdom, S.A. La Redoute
France ("La Redoute") in France and Otto in Germany; and hypermarkets, such as
Carrefour in France and MGE Einkauf G.m.b.H. (the "Metro Group") in Germany.

RELIANCE ON CERTAIN CUSTOMERS

     During 1997 the Company's aggregate net sales to its ten largest customers
were 55% of its total net sales. Sales to the Company's single largest customer
represented approximately 16% of the Company's net sales in 1997.

     For financial information about foreign and domestic operations and export
sales, see Note 11 to the Consolidated Financial Statements of the Company and
its subsidiaries included elsewhere herein.


                                        1
<PAGE>    4
COMPETITIVE STRENGTHS

     Management believes that the Company enjoys the following competitive
advantages:

     Strong Brand Name Recognition. The Shop-Vac(R) brand name has been
synonymous in North America with the wet/dry vacuum since the Company introduced
the wet/dry vacuum cleaner to the consumer market in the late 1960s. Independent
market research indicates that awareness of the Shop-Vac(R) brand name among
potential wet/dry vacuum purchasers in the United States has averaged
approximately 90% since 1987. The Company's international brands, Aqua-Vac(R)
and Goblin(R) also have strong brand name recognition in their respective
markets. The Company has built and maintained its well-recognized brand name by
manufacturing and selling high quality, powerful products at competitive prices.

     Market Leadership. The Shop-Vac(R) brand image has helped the Company
achieve and maintain the leading position in its major markets. The Company
estimates that its products currently account for more than half of the $275
million domestic consumer wet/dry vacuum industry. In addition, the Aqua-Vac(R)
brand of wet/dry vacuums is a leading brand in Western Europe.

     Established Customer Relationships and Extensive Distribution Network. The
Company has supplied wet/dry vacuums to its top ten customers in the United
States and Canada for an average of over 18 years. In addition, the Company
believes that its products currently account for virtually all of the wet/dry
vacuum business of seven of its top ten customers in the United States and
Canada, and many retailers carry the Company's products at all of their
locations. Although the European market is more fragmented than in the United
States and Canada, the Company benefits from its well-established relationships
with major retailers in various Western European countries. The Company
estimates that its products are distributed through over 25,000 retail outlets
in North America and over 5,000 retail outlets in Europe.

     Distinct Product Position. In North America, the Company's wet/dry products
are positioned by retailers as utility vacuums. In North America Shop-Vac(R)'s
wet/dry products do not compete with conventional vacuums for retailer shelf
space. In addition, the Company enjoys diversified distribution through hardware
chains and home centers, as well as through mass merchants. As a hardware
product, Shop Vac has benefited from the trend towards "do-it-yourself" work by
homeowners and the growth of national home center chains. A similar trend is
developing in Europe which the Company believes will enhance its sales in Europe
in light of the Company's relationships with European home center chains.

     Brand Loyalty. Management estimates that approximately half of the
Company's domestic sales in 1997 were to customers who, at that time, owned or
had previously owned a Shop-Vac(R). The Company estimates that it has an
installed base of approximately 18.0 million wet/dry vacuum units in North
America and approximately 3.5 million units in Europe, with these Shop-Vac(R)
and Aqua-Vac(R) owners being likely to purchase new or replacement Shop-Vac(R)
and Aqua-Vac(R) vacuums in the future. In addition, the Company's installed base
results in Shop-Vac(R) and Aqua-Vac(R) owners purchasing replacement parts,
filters and other related products.

     Low Cost Producer. The Company has over 25 years of experience in
developing, manufacturing and continually enhancing its line of wet/dry vacuum
cleaners and related products. To maximize profitability, the Company is
vertically integrated in North America. By controlling all major aspects of the
manufacturing process through its integrated facilities in North America, the
Company is able to control product quality and reduce lead times and delivery
costs. In addition, as a vertically integrated manufacturer, the Company is able
to design new products and enhance existing products in order to facilitate a
simplified manufacturing process, thereby reducing costs. Since the European
market is more fragmented, the Company outsources the majority of its
components, which allows for the added flexibility that is necessary to offer
smaller and more diverse product offerings for sale in various countries.

                                        2

<PAGE>    5
BUSINESS STRATEGY

    The Company's business strategy consists of the following key elements:

     Emphasize Improved Profitability and Cash Flow. The Company is continually
examining and modifying its manufacturing and business processes to reduce
expenses and increase cash flow. In recent years, these improvements have
included consolidation of certain manufacturing operations, administrative
personnel reductions, improved inventory control and implementation of
manufacturing innovations and automation. For example, in 1996, the Company
consolidated its plastic molding facility formerly in Norwich, New York into its
Canton, Pennsylvania operation and consolidated a manufacturing facility in
France into its European manufacturing operations in Ireland. In 1997, the
Company re-engineered its vacuum assembly operation to reduce material handling
costs and increased automation in its plastic molding activity. The benefits of
these programs and the impact of certain other factors are evident in the
Company's recent operating results, including gross margin improvement from
25.8% to 27.7% for the years ended December 31, 1996 and 1997, respectively.

     Maintain Leading Market Position. The Company intends to continue to
capitalize on the strengths of its brands and maintain a worldwide market
leadership position. In this capacity, the Company will continue to maintain
close relationships with its customers and manufacture quality products which
lead to high levels of customer satisfaction.

     Expand International Sales. The Company intends to continue to leverage the
Shop-Vac(R) brand name to achieve global distribution of products and product
line extensions. The Company intends to increase its advertising and promotional
activity to broaden international awareness of its products. As part of this
strategy, the Company is seeking to develop independent distribution channels in
countries where it currently does not have a major presence. In addition, from
time to time, the Company coordinates with its major customers' expansion into
new markets.

     Emphasize Product Innovation. The Company seeks to expand the wet/dry
vacuum cleaner product category by introducing new products under the
Shop-Vac(R) and Aqua-Vac(R) brand names and continually upgrading existing
products in response to consumer preferences, changing market dynamics and
technological advancements. For example, in 1994, the Company successfully
introduced into the North American market the Shop-Vac 1x1(R), a smaller
light-weight hand-held wet/dry vacuum intended for use in the home. In addition,
in 1995, the Company began to offer the QSP(R) (Quiet Super Power) line of
wet/dry vacuums which offer easier handling and quieter operations without
sacrificing motor power. The QSP(R) was the first "quiet" wet/dry vacuum in the
market, and consumer response has been very favorable. In 1995, the new "quiet"
operating wet/dry vacuum and carpet shampooer, the Multipro(R), was introduced
in Europe. In the third quarter of 1997 the Company introduced the QPV(R) (Quiet
Pump Vac), the only wet/dry vacuum with a pumping mechanism that will pump
liquid out of the vacuum tank, eliminating the inconvenience of having to carry
and empty a heavy liquid-filled tank. In the third quarter of 1997 the Company
also introduced the All-Around(R), an upscale version of the Shop Vac 1x1(R),
designed for use inside the home and the QSP Pro Series(R), a line of fuller
featured wet/dry vacuums designed for hardware and home center retailers. In
late 1997 a fully featured canister vacuum, the Aztec(R), was introduced in
Europe.

     Sale of Europe. Although the Company's European operations have
historically been profitable, operating results have been poor in comparison to
the North American segment. The Company is involved in discussions with
interested parties with respect to the possible sale of its European operations.
The sale of the European operations would provide cash available for the
reduction of debt.

INDUSTRY OVERVIEW

     The consumer wet/dry vacuum was introduced by the Company commercially in
the late 1960s. A wet/dry vacuum differs from a conventional household vacuum
primarily because (i) the wet/dry vacuum is specially designed to allow debris
entering the vacuum to bypass the motor, enabling the wet/dry vacuum to intake
water and heavy debris such as glass and nails; (ii) the wet/dry vacuum utilizes
a strong, concentrated suction to clean, as opposed to an upright vacuum, which
relies on a "beater bar" to agitate debris; and (iii) the wet/dry vacuum does
not require many of the expensive parts (such as a beater bar, sophisticated
wheels and canister cord rewinds) of a conventional vacuum, thus significantly
lowering manufacturing costs and enabling the wet/dry product to retail at a
substantially lower price.

                                        3

<PAGE>    6
  North America

     In North America, the consumer wet/dry vacuum is positioned as a utility
vacuum and does not compete for retailer shelf space with conventional vacuum
cleaners. Generally viewed as a secondary household vacuum, the wet/dry product
is able to perform heavier cleaning functions in areas such as the basement,
garage and workshop that the standard vacuum cannot attempt. Primary users of
the consumer wet/dry vacuum are homeowners, many of whom undertake
"do-it-yourself" projects in their garages or workshops.

     Consumer wet/dry vacuums are typically distributed and sold through mass
merchandise retailers, such as Kmart, Target Stores and Wal-Mart; home centers,
such as Hechinger Stores Company and Home Depot; warehouse clubs such as Price
Costco and Sam's Club; hardware stores, such as Ace Hardware, Hardware
Wholesalers, Inc., and Tru Serv. Over the last decade, the expansion of mass
merchandisers and home centers has contributed to the consolidation of the
retail industry.

  International

     In Europe and the Middle East, the Company has positioned its products in
response to the fragmentation of that market and differing consumer expectations
and demands. Generally, consumers in Europe own only one vacuum due to space
limitations and a lack of garages and basements. Consequently, in European
markets, the Company emphasizes the practical utility of its products by
offering additional features and accessories. As the European Community
continues to exert its influence over cross-border trading in Europe, the
fragmentation of that market should decrease. Historically, sales in Europe have
been conducted through local distributorships that adapted to local requirements
and consumer expectations. As fragmentation decreases and the need for local
distributors diminishes accordingly, manufacturers of consumer products are more
likely to sell directly to retailers to bypass costly middlemen and enhance
their competitive positions throughout Europe.

PRODUCTS

  North America

     In North America, the Company offers the industry's broadest line of
consumer and industrial wet/dry vacuums, manufacturing 53 consumer models and
approximately 47 industrial models, in addition to a full line of accessories.
The table below sets forth an overview of the Company's wet/dry vacuum products
offered in North America, as well as the primary distribution channels, target
markets and product categories:

<TABLE>
<CAPTION>
                                                         PRIMARY
SIZE/POWER                        MODEL(S)               DISTRIBUTION CHANNEL               TARGET MARKET
- -------------------------         --------------         -----------------------            -------------

<S>                               <C>                    <C>                                <C>
1 Gallon                          Hand-held              Mass Merchants                     Consumer
1.0 Horsepower                                           Home Centers
                                                         Hardware Chains
                                                         Industrial Distributors

5-25 Gallon                       Original               Mass Merchants                     Consumer
1.25-6.0 Horsepower               QSP(R)                 Home Centers
                                                         Hardware Chains
                                                         Industrial Distributors
                                                         Warehouse Clubs

10-16 Gallon                      Original               Home Centers                       Contractor
3.0-5.0 Horsepower                                       Industrial Distributors

5-55 Gallon                       Original               Industrial Distributors            Industrial
1.7-3.5 Horsepower
</TABLE>

                                        4

<PAGE>    7
     Consumer Line. The Company's consumer line of wet/dry products accounts for
the majority of its sales, totalling approximately 77% of 1997 net sales in the
United States (including wet/dry accessories). The consumer line consists of 53
models, differing primarily in size, motor power and included accessories, which
are marketed at suggested manufacturer's retail prices of between $24.96 and
$139.00. The capacity of the Company's consumer vacuums ranges from one gallon
to 25 gallons, motor power varies from 1.0 to 6.0 peak horsepower, and various
accessories include filters, brushes and hoses. Certain of Shop Vac's products
include detachable motors that can be used as leaf blowers in conjunction with a
nozzle accessory. The hand-held blower allows easy clean-up of leaves, grass and
other light debris from sidewalks, pool areas, decks and patios.

     Industrial/Commercial Line. The industrial line, comprised of 47 models and
marketed primarily to heavier users such as factories, warehouses and hospitals,
features more powerful, longer-lasting motors and larger capacity tanks (ranging
from five to 55 gallons) made of plastic, metal or stainless steel. The units
are equipped with heavy-duty carts for easy mobility and additional accessories
and filtration devices. The Company's industrial wet/dry vacuums are
manufactured for daily use and have a longer average useful life than the
Company's consumer products. The industrial line accounted for approximately 11%
of the Company's net sales in the United States in 1997.

     Contractor Line. The contractor line of wet/dry vacuums, marketed primarily
to small industrial businesses, independent contractors and experienced
woodworkers, offers larger capacity metal or stainless steel tanks, more
powerful motors and better filtration than the consumer line, and comes equipped
with heavy-duty carts to facilitate mobility. This line of products is primarily
sold in home centers and hardware chains. The contractor line accounted for
approximately 1% of the Company's net sales in the United States in 1997.

     Components for Other Manufacturers. The Company has recently begun to
manufacture motors and plastic parts for other consumer product manufacturers.
This allows the Company to make profitable use of manufacturing capacity which
is not required for its primary business. This business accounted for
approximately 1% of the Company's net sales in 1997.

     Private Label. The Company produces wet/dry products for other
manufacturers under such entities' brand label. Customers include Makita U.S.A.,
Inc., Milwaukee Electric Tool Corporation and Sioux Tool, Inc. The Company also
sells vacuum components to other manufacturers such as Parts Company of America
and Tennant Co.

     Accessories. The Company offers the industry's widest range of wet/dry
vacuum accessories, manufacturing 125 stock keeping units ("SKUs") aimed at
increasing the versatility of its products. Accessories include replacement
parts such as filters and hoses and additional tools such as brushes, wands,
nozzles and crevice tools which can be used in conjunction with the basic unit.
Customers may purchase accessories from retail locations or order them directly
from the Company through order forms included with the vacuum when sold or
through the Company's internet site (http://www.shop-vac.com). Accessory sales
represented approximately 9% of the Company's net sales in the United States in
1997.

     Industrial Sweepers. The Company produces a line of three motorized
"walk-behind" sweepers for W.W. Grainger, and manufactures a manual push sweeper
for sale under the Shop-Vac(R) brand name and for certain private labels. These
sweepers are primarily used to clean aisles in factories and warehouses.

  Europe and International

     The Company conducts most of its European operations under the trade names
of Aqua-Vac(R) and Goblin(R). Goblin(R) is an established British conventional
vacuum brand name that the Company purchased in 1984. The table below sets forth
an overview of the Company's product offerings in Europe, as well as the primary
distribution channels and target markets:

                                      5

<PAGE>    8
<TABLE>
<CAPTION>
                                                                                Primary
Product                     Size/Power                Models                    Distribution Channel          Target Market
- -----------------------     ---------------------     ---------------------     -------------------------     ---------------
<S>                         <C>                       <C>                       <C>                           <C>
Wet/Dry                     15-30 liter               Original                  Home Centers                  Consumer
Vacuum Cleaners             900-1100 watts                                      Electrical Appliance          Do-It-Yourself
                                                                                  Chains
                                                                                Catalog Showrooms
                                                                                Mail Order Catalogs
                                                                                Hypermarkets

                            18-30 liter               Quiet Operations          Home Centers                  Domestic
                            1200-1400 watts                                     Electrical Appliance           Vacuum Users
                                                                                  Chains                      Step-up
                                                                                                              Do-It-Yourself

                            20-60 liter               Industrial                Home Centers                  Contractors
                            1200-1400 watts           Synchro(R)                Industrial Outlets
                                                                                Catalog Showrooms

                            20-30 liter               Carpet                    Electrical Appliance          Consumer
                            1000-1100 watts             Shampooer                 Chains                      Commercial

Steam Cleaners              0.5-4.0                   Steamatic(R)              Home Centers                  Consumer
                              bar pressure                                      Electrical Appliance          Do-It-Yourself
                                                                                  Chains
                                                                                Catalog Showrooms
                                                                                Mail Order Catalogs
                                                                                Hypermarkets

Domestic Vacuum             4 liter                   Uprights                  Electrical Appliance          Consumer
Cleaners                      dust capacity                                       Chains
(Sold in the United         450-475 watts                                       Catalog Showrooms
Kingdom, Germany                                                                Mail Order Catalogs
and Austria)                                                                    Hypermarkets

                            3-5 liter                 Cylinders                 Electrical Appliance          Consumer
                              dust capacity             (Canisters)               Chains
                            1000-1400 watts           Aztec(R)                  Catalog Showrooms
                                                                                Mail Order Catalogs
                                                                                Hypermarkets

                            Rechargeable/             Handheld                  Electrical Appliance          Consumer
                              corded                                              Chains
                            150-250 watts                                       Catalog Showrooms
                                                                                Mail Order Catalogs
                                                                                Hypermarkets
</TABLE>

     Wet/Dry Vacuum. In Europe, the Company produces and distributes a variety
of wet/dry vacuums under the Aqua-Vac(R) brand name to the consumer and
industrial/commercial markets. The Company's wet/dry vacuums sold
internationally generally contain noise dampening features similar to those in
the QSP(R).

     Conventional Vacuum Lines. The Company also offers a variety of
conventional and canister vacuums under the Aqua-Vac(R) and Goblin(R) brand
names, differing primarily in size, power and enhancements such as filtration,
cord rewinds and internal tool storage.

     Steam cleaners and carpet cleaners. The company also manufactures and
markets a full line of steam cleaners, which clean items and areas such as
carpets, upholstery, furniture and floor surfaces using powerful steam
generators rather than detergents, solvents or abrasive cleaners. Features
include varying steam power, precise control of steam output and a wide range of
accessories such as additional nozzles and irons. The company also offers two
types of carpet

                                       6

<PAGE>    9
cleaners: a "3-in-1" integrated cleaner with pure dry and wet/dry capacity as
well as an internal reservoir and separate pump motor to facilitate carpet
shampooing; and an attachment for a wet/dry vacuum that enables the product to
perform light carpet cleaning.

     Other Product Lines. The Company sells hand-held vacuums, both corded and
rechargeable, which are purchased by the Company from independent sources.

MANUFACTURING

  North America

     The Company manufactures virtually all of the components of its wet/dry
vacuums sold throughout North America except for metal screws, switches and
packaging cartons. The Company's vertical integration enables it to manufacture
its products rapidly, with fewer concerns regarding supplier delays, and thus
better services its customers' needs by responding promptly to sales orders.
Generally, the Company is able to ship product within three days of a customer's
order, although ordinarily the time between order and shipment ranges from five
to seven days.

     The Company's corporate headquarters in Williamsport, Pennsylvania includes
a manufacturing facility at which the Company produces a substantial portion of
the plastic tanks for its consumer products, hoses, caster feet and all of the
components for its industrial metal tank line and reusable dry filters, and
cartridge filters. The Company manufactures additional plastic components,
wheels and ball floats at its facility in Canton, Pennsylvania. The Company
manufactures all of the motors used in its products at Felchar's Binghamton, New
York facility.

     In Williamsport the Company assembles most of the products it sells in the
North American market under both the Shop-Vac(R) brand name and for private
labels. The Company distributes its products throughout the west coast from its
facility in Cerritos, California and in Canada through a distribution center in
Burlington, Ontario.

International

     The Company manufactures and assembles most of the products that it
distributes throughout Europe at its Tralee, County Kerry, Ireland facility. At
this facility, the Company manufactures hoses and assembles its wet/dry vacuums,
conventional vacuums and carpet cleaners. In addition, in early 1997 the Company
transferred the production of its steam cleaners from its plant in France to its
facility in Ireland. The Company purchases most of the plastic components and
all of the motors used in the manufacture of its European products. The Company
also purchases a small number of canister vacuums and its hand-held vacuums from
outside sources.

COMPETITION

     The worldwide market for wet/dry products is competitive, and is based on
brand name, price, quality, and consumer advertising. The Company has enjoyed
the largest share of the worldwide market for consumer and industrial wet/dry
vacuums and related accessories since the Company introduced the wet/dry vacuum
to the consumer market in the late 1960s. The Company believes that its strong
brand name recognition, competitive pricing, breadth of product line,
comprehensive marketing program, long-term relationships with major retail
chains and well-established distribution network provide it with a strong
competitive position.

     In the North American market for wet/dry vacuums the Company historically
has competed primarily with Emerson Electric Co. and Genie. Hoover, Eureka and
Royal have also entered the market with limited lines of consumer wet/dry vacuum
products.

     Competition in the conventional and wet/dry vacuum markets differs in each
European country, although the market for floor care products is generally more
competitive than that for wet/dry products throughout Europe. The Company's
significant competitors include Electrolux Holdings Limited and Hoover, which
offer both conventional and wet/dry vacuums in several European markets, as well
as Rowenta, Royal and Vax Limited in the United Kingdom; and Karcher, Tornado
S.A. and Polti France S.A. in France; and Karcher, Robert Thomas and Einhell,
Hans, A.G. in Germany and Austria.

                                       7

<PAGE>    10
RAW MATERIALS AND SUPPLIERS

     The primary raw materials purchased by the Company are resins for the
outside casing of the product, copper for motor production and corrugated
packaging material. Shop Vac has multiple suppliers for each of its primary raw
materials, with many of whom the Company has long-standing trading
relationships. No single supplier accounts for a material amount of the
Company's total raw material purchases. In addition, the Company's agreements
with its largest suppliers guarantee raw material availability but do not
establish pricing.

ENVIRONMENTAL

     The Company's operations are subject to constantly changing federal, state,
local and foreign regulations that impose limitations on the discharge of
pollutants into the environment and establish standards for the handling,
generation, emission, release, discharge, treatment, storage and disposal of
certain materials, substances and wastes. The Company believes that its
operations are in compliance in all material respects with the terms of all
applicable environmental laws and regulations as currently interpreted.

PATENTS AND TRADEMARKS

     The Company owns and controls patents, trademarks, trade secrets, trade
names, copyrights and technology know-how, that are of material importance to
its business. The Company's trademarks are registered in the United States and
in a number of foreign countries. The Company intends to renew and maintain in a
timely manner those trademarks and patents that are renewable and maintainable
and are deemed important to the business of the Company.

     The Company believes that its trademark position is adequately protected.
The Company also believes that its marks are generally well recognized by
consumers of its products and are associated with a high level of quality and
value. Because the Company believes that it is a product innovator, it is the
Company's policy to apply for design and utility patents on those products which
management believes may be of significance to the Company. However, management
believes that the Company's success depends predominantly on its skills in
marketing, distribution and manufacturing rather than on the patented features
of its products.

EMPLOYEES

     The Company employed approximately 1,750 persons world-wide as of December
31, 1997. Approximately 1,400 persons are employed in the United States and
approximately 350 persons are employed in foreign countries. Each of the
Company's facilities recruits hourly personnel from its respective labor market
and the Company believes that the labor market for each facility is favorable.
None of the Company's employees are represented by any labor union, except in
Ireland and Australia (in accordance with local custom), and management believes
that the Company's employee relations are good.

                                        8

<PAGE>    11
ITEM 2.  PROPERTIES

     The Company owns or leases the following manufacturing, warehouse,
distribution and assembly facilities around the world:

<TABLE>
<CAPTION>
                                                                     SQUARE                                                OWN/
                           LOCATION                                   FEET                 TYPE OF FACILITY                LEASE
- -------------------------------------------------------------      -----------     --------------------------------     ----------
<S>                                                                <C>             <C>                                  <C>      
UNITED STATES:
    Williamsport, Pennsylvania..............................       247,000         Headquarters, manufacturing          Own
                                                                                   and assembly
    Williamsport, Pennsylvania..............................        60,000         Warehouse                            Lease
    Williamsport, Pennsylvania..............................        19,000         Assembly                             Lease
    Canton, Pennsylvania....................................        94,000         Manufacturing                        Own
    Binghamton, New York....................................       102,500         Manufacturing                        Own
    Binghamton, New York....................................        67,500         Manufacturing                        Own
    Norwich, New York.......................................        33,000         Warehouse                            Own
    Cerritos, California....................................        30,850         Distribution                         Lease


INTERNATIONAL:

    Auckland, New Zealand...................................         3,200         Distribution                         Lease
*   Bochum, Germany.........................................        22,935         Distribution                         Lease
    Burlington, Ontario.....................................        79,000         Distribution                         Own
    Evry, France............................................        18,623         Distribution                         Lease
    Graz, Austria...........................................         1,000         Office                               Lease
    Hertogenbosch, Netherlands..............................         1,400         Office                               Lease
    Melbourne, Australia....................................        17,500         Distribution                         Lease
    Normanton, United Kingdom...............................        60,000         Offices/Distribution                 Lease
    Tralee, County Kerry, Ireland...........................        85,000         Manufacturing                        Own
*   Vienna, Austria.........................................         6,700         Distribution                         Lease

</TABLE>

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

 *  Closed facility remaining subject to a lease agreement.

ITEM 3.  LEGAL PROCEEDINGS

     The Company is involved in various lawsuits arising in the normal course of
business. In management's opinion, the ultimate outcome of these lawsuits will
not have a material adverse effect on the Company's financial condition and
results of operations.

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

     There were no matters submitted to the Company's security holders during
the fourth quarter of 1997.

                                       9

<PAGE>    12
                                     PART II

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

     There is no established public trading market for the Company's common
stock. On December 31, 1997 there were five holders of the Company's Class A
voting common stock and three holders of the Company's Class B non-voting common
stock. The Company did not declare or pay any dividends with respect to its
common stock during the years ended December 31, 1996 and 1997.

ITEM 6.  SELECTED FINANCIAL DATA

     The historical selected consolidated financial data presented below for,
and as of the end of, the years ended December 31, 1993 through 1997 have been
derived from the consolidated financial statements of the Company and its
subsidiaries, which financial statements have been audited by KPMG Peat Marwick
LLP, independent certified public accountants. Data has been restated (where
appropriate) to exclude results of discontinued operations in a manner which, in
the opinion of the Company, is in accordance with Accounting Principles Board
Opinion No. 30 and fairly presents the results of such periods. The following
information should be read in conjunction with "Management's Discussion and
Analysis of Financial Condition and Results of Operations" and the consolidated
financial statements of the Company, together with the related notes thereto,
included elsewhere herein.

<TABLE>
<CAPTION>
                                                                                             YEAR ENDED DECEMBER 31,
                                                                                    ----------------------------------------
                                                                                      1993           1994            1995
                                                                                    ---------      ---------      ----------
                                                                                             (DOLLARS IN THOUSANDS)

<S>                                                                                 <C>            <C>            <C>      
CONSOLIDATED OPERATING DATA:
Net Sales ......................................................................    $ 224,726      $ 250,843      $ 231,323
Cost of sales...................................................................      162,710        182,694        179,416
                                                                                    ---------      ---------      ---------
    Gross Profit ...............................................................       62,016         68,149         51,907
Selling, general and administrative expense ....................................       38,421         41,867         35,637
Restructuring charges ..........................................................           --             --             --   
                                                                                    ---------      ---------      ---------
    Income from operations .....................................................       23,595         26,282         16,270
Interest expense ...............................................................        7,210          8,826         11,629
Non-operating expense (income), net ............................................         (870)             9            459
                                                                                    ---------      ---------      ---------
    Income from continuing operations before income taxes, extraordinary item
       and cumulative effect of changes in accounting principles ...............       17,255         17,447          4,182
Income taxes ...................................................................        5,130          4,964          1,425
                                                                                    ---------      ---------      ---------
    Income from continuing operations before extraordinary item
      and cumulative effect of changes in accounting principles ................       12,125         12,483          2,757
                                                                                    ---------      ---------      ---------
Discontinued operations:
    Loss from operations of discontinued business, net .........................       (4,148)        (4,525)       (10,639)
    Loss on disposal of discontinued business, net .............................           --             --       (120,296) 
                                                                                    ---------      ---------      ---------
Loss on discontinued operations ................................................       (4,148)        (4,525)      (130,935)
                                                                                    ---------      ---------      ---------
Income (loss) before extraordinary item and cumulative effect of
    changes in accounting principles ...........................................        7,977          7,958       (128,178)
Extraordinary item-loss on early extinguishment of debt, net of
    income tax benefit .........................................................           --             --             --   
Cumulative effect on changes in accounting principles, net .....................       (1,049)            --             --   
                                                                                    ---------      ---------      ---------
Net income (loss) ..............................................................    $   6,928      $   7,958      $(128,178)
                                                                                    =========      =========      =========
</TABLE>


<TABLE>
<CAPTION>
                                                                                     YEAR ENDED DECEMBER 31,
                                                                                    ------------------------
                                                                                      1996           1997
                                                                                    ---------      ---------
                                                                                     (DOLLARS IN THOUSANDS)
<S>                                                                                 <C>            <C>      
CONSOLIDATED OPERATING DATA:
Net Sales ......................................................................    $ 214,039      $ 216,796
Cost of sales ..................................................................      158,787        156,817
                                                                                    ---------      ---------
    Gross Profit ...............................................................       55,252         59,979
Selling, general and administrative expense ....................................       35,513         36,890
Restructuring charges ..........................................................        4,714             --
                                                                                    ---------      ---------
    Income from operations .....................................................       15,025         23,089
Interest expense ...............................................................       10,104         11,339
Non-operating expense (income), net ............................................          889              1
                                                                                    ---------      ---------
    Income from continuing operations before income taxes, extraordinary item
       and cumulative effect of changes in accounting principles ...............        4,032         11,749
Income taxes ...................................................................        1,755        (18,588)
                                                                                    ---------      ---------
    Income from continuing operations before extraordinary item
      and cumulative effect of changes in accounting principles ................        2,277         30,337
                                                                                    ---------      ---------
Discontinued operations:
    Loss from operations of discontinued business, net .........................           --             --
    Loss on disposal of discontinued business, net .............................           --             --
                                                                                    ---------      ---------
Loss on discontinued operations ................................................           --             --
                                                                                    ---------      ---------
Income (loss) before extraordinary item and cumulative effect of
    changes in accounting principles ...........................................        2,277         30,337
Extraordinary item-loss on early extinguishment of debt, net of
    income tax benefit .........................................................       (1,499)            -- 
Cumulative effect on changes in accounting principles, net .....................           --             --
                                                                                    ---------      ---------
Net income (loss) ..............................................................    $     778      $  30,337 
                                                                                    =========      =========
</TABLE>
                                        10

<PAGE>    13
<TABLE>
                                                             1993         1994        1995        1996        1997
                                                           ---------   ---------   ---------   ---------   ---------
<S>                                                        <C>         <C>         <C>         <C>         <C> 
Ratio of earnings to fixed charges ....................         3.3x        2.9x        1.4x        1.4x        2.0x
Depreciation and amortization .........................    $   4,278   $   5,054   $   6,132   $   7,783   $   6,245
Capital expenditures, net .............................        7,656       7,838       8,042         582       4,413
CONSOLIDATED BALANCE SHEET DATA:
Total assets (1) ......................................    $ 207,678   $ 252,582   $ 135,480   $ 131,636   $ 145,398
Total debt ............................................       78,669      94,304      95,650     110,397     105,667
Stockholders' equity (deficit) ........................       72,539      82,906     (41,601)    (38,997)    (11,072)
</TABLE>

(1)  Includes $53.1 million, $67.1 million, $19.0 million, $5.6 million and $0
     of net current assets associated with discontinued operations as of
     December 31, 1993, 1994, 1995, 1996 and 1997, respectively, and $47.6
     million, and $54.4 million of net non-current assets associated with
     discontinued operations as of December 31, 1993 and 1994, respectively. Net
     non-current assets associated with discontinued operations as of December
     31, 1995, 1996, and 1997 were nil.
(2)  1996 amount includes approximately $1.0 million of restructuring charges.

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

     The following discussion and analysis should be read in conjunction with
"Selected Consolidated Financial Data" as well as the consolidated financial
statements of the Company and the notes thereto contained elsewhere herein.

     The Company derives its revenues primarily from its core business, the
manufacture and sale of wet/dry vacuums. Shop Vac's product design, operations,
sales and marketing are managed in two groups: (i) North America, which is
comprised of the United States, Canada, Latin America and Australia and (ii)
Europe, which is comprised of Europe and the remaining countries in which the
Company does business. The Company has been the North American wet/dry vacuum
market leader since it introduced the wet/dry vacuum to the consumer market in
the late 1960s. The Company's European operations also manufacture and sell
wet/dry vacuums, as well as a full line of conventional vacuums, carpet cleaners
and steam cleaners, in Europe and internationally.

     Historically, there have been relatively few participants in the domestic
consumer wet/dry vacuum industry, and prior to 1993, Emerson Electric Co. and
Genie were the Company's only significant competitors. Since 1993, Hoover,
Eureka and Royal have introduced limited lines of consumer wet/dry vacuum
products.

1997 AS COMPARED TO 1996

     Net sales in the year ended December 31, 1997 totaled $216.8 million or
1.3%, compared to net sales of $214.0 million in the year ended December 31,
1996. This increase is the net of (i) a $9.9 million increase in sales by the
North American Group, attributable to the introduction of new products (QPV(R),
All-Around(R) and Pro Series(R)) and new business, including manufacturing of
motors and plastic parts for other consumer product manufacturers and (ii) a
$7.1 million decrease in sales by the European Group, resulting from changes in
currency exchange rates and lower sales primarily in the UK and Ireland's export
business.

     Gross profit in the year ended December 31, 1997 totaled $60.0 million, an
increase of approximately $4.7 million or 8.6% when compared to gross profit of
$55.3 million in the year ended December 31, 1996. Gross profit as a percentage
of net sales increased from 25.8% in the year ended December 31, 1996 to 27.7%
in the year ended December 31, 1997. This increase in gross profit as a
percentage of net sales resulted from (i) manufacturing cost reductions
including the consolidation of plastic molding facilities during 1996 and the
re-engineering of the Company's vacuum assembly operation to reduce material
handling costs and increased automation of the Company's plastic molding
activity in 1997 and (ii) increased sales in North America along with higher
gross margins and reduced sales in Europe where gross margins are lower.

     SG&A expense decreased to $36.9 million in the year ended December 31, 1997
from $35.5 million in the year ended December 31, 1996, an increase of
approximately $1.4 million. SG&A expense as a percentage of net sales increased
from 16.6% in the year ended December 31, 1996 to 17.0% in the year ended
December 31, 1997. Increases in SG&A expense primarily consisted of an increase
in expenses related to the Company's upgrade of its business systems, executive
compensation expenses, and increased advertising and sales promotional expense.

                                       11

<PAGE>    14
     Operating income, excluding the 1996 restructuring charge described below,
increased to $23.1 million in the year ended December 31, 1997 from $19.7
million in the year ended December 31, 1996, an increase of approximately $3.4
million or 17.0%. Operating income as a percentage of net sales increased to
10.7% in the year ended December 31, 1997 from 9.2% (before restructuring) in
the year ended December 31, 1996. An operating charge for restructuring European
operations was incurred in the third quarter of 1996 for $4.7 million.

     Interest expense was $11.3 million in the year ended December 31, 1997, an
increase of $1.2 million or approximately 12.2%, compared to $10.1 million in
the year ended December 31, 1996. Interest expense as a percentage of net sales
increased from 4.7% in the year ended December 31, 1996 to 5.2% in the year
ended December 31, 1997. This increase was due to an increase in average
borrowings and rates in 1997 as a result of the issuance of the Senior Secured
Notes in the fourth quarter of 1996.

     The Company recognized an income tax benefit in the third quarter of 1997
resulting from the reduction of a previously recorded valuation allowance which
had reduced the value of the Company's net deferred tax assets to zero. Due to
the operating results experienced since the disposition of the Company's
discontinued operations as well as other factors, management believes that the
Company will, more likely than not, realize the benefit of these assets in the
future. Also in the third quarter of 1997 a deferred tax liability was
recognized with respect to the undistributed earnings of the Company's European
subsidiaries. The net deferred tax assets arising from these adjustments
resulted in a recorded tax benefit of $23.9 million. Without these deferred tax
adjustments the Company's effective tax rate in 1997 was approximately 45%.

1996 AS COMPARED TO 1995

     Net sales in the year ended December 31, 1996 totalled $214.0 million, a
decrease of approximately $17.3 million or 7.5%, compared to net sales of $231.3
million in the year ended December 31, 1995. This decrease was attributable
primarily to (i) three major domestic retailers' general reduction of their
respective wet/dry vacuum inventory balances in conjunction with overall
programs to reduce inventory levels and reduced QSP(R) sales in 1996 compared to
1995 due to the introduction of the QSP(R) which resulted in increased 1995
sales to fill base inventory requirements, (ii) reduced 1x1(R) sales in 1996 due
to two major retailers' decisions not to repeat 1995 promotions of this product,
and (iii) lower sales volume in Europe, which reflects a reduction in the volume
of steam cleaner sales due to negative publicity about steam cleaning generally
and the strengthening U.S. dollar in 1996.

     Gross profit in the year ended December 31, 1996 totaled $55.3 million, an
increase of approximately $3.3 million or 6.4% when compared to gross profit of
$51.9 million in the year ended December 31, 1995. Gross profit as a percentage
of net sales increased from 22.4% in the year ended December 31, 1995 to 25.8%
in the year ended December 31, 1996. This increase in gross profit as a
percentage of net sales resulted from (i) a reduction in the cost of raw
materials and the manufacturing cost savings implemented in late 1995 and 1996,
(ii) liquidation of domestic LIFO reserves due to a decline in inventory levels
and reductions in manufacturing costs of LIFO inventories, (iii) a lesser impact
in 1996 of the inventory reduction at its major domestic customers compared to
1995, and (iv) the charges incurred in 1995 relating to the replacement of
wet/dry vacuums in Australia as a result of defective motor components purchased
from an independent vendor and incorporated in the Company's products sold in
Australia. These improvements were offset by a decline in gross profit as a
result of the decrease in net sales when compared to the prior year as well as a
write down of inventories recognized in connection with the shut down of certain
European operations.

     SG&A expense decreased to $35.5 million in the year ended December 31, 1996
from $35.6 million in the year ended December 31, 1995, a decrease of
approximately $100,000. SG&A expense as a percentage of net sales increased from
15.4% in the year ended December 31, 1995 to 16.6% in the year ended December
31, 1996. Reductions in SG&A expense primarily consisted of reductions in
European sales and administrative personnel and related expenses and reductions
in executive compensation. These improvements were offset by allowances for
doubtful accounts receivable and other expenses recognized in connection with
the shut down of certain European operations and increased domestic promotional
expense. The increase in SG&A expense as a percentage of net sales was due to
the decline in net sales.

                                       12

<PAGE>    15
     Operating income, excluding the restructuring charge described below,
increased to $19.7 million in the year ended December 31, 1996 from $16.3
million in the year ended December 31, 1995, an increase of approximately $3.5
million or 21.3%. Operating income before restructuring as a percentage of net
sales increased to 9.2% in the year ended December 31, 1996 from 7.0% in the
year ended December 31, 1995.

     An operating charge for restructuring European operations was incurred in
the third quarter of 1996 for $4.7 million. A $1.5 million charge resulted from
the anticipated cost of severance, lease payments, and related shutdown expenses
of the Salindres, France facility that manufactured steam cleaners. These
operations were consolidated with the floor care manufacturing facilities in
Tralee, Ireland in 1997 and helped the Company improve efficiencies. Further, a
$3.2 million charge was recognized for severance, lease payments, and related
restructuring expenses of the distribution operations in Austria, Germany,
Hungary, the Netherlands, and Spain.

     Income from operations after restructuring decreased to $15.0 million in
the year ended December 31, 1996 from $16.3 million in the year ended December
31, 1995, a decrease of approximately $1.2 million or 7.7%. Operating income as
a percentage of net sales was 7.0% in the year ended December 31, 1996,
unchanged from the year ended December 31, 1995.

     Interest expense was $10.1 million in the year ended December 31, 1996, a
decrease of $1.5 million or approximately 13.1%, compared to $11.6 million in
the year ended December 31, 1995. Interest expense as a percentage of net sales
decreased from 5.0% in the year ended December 31, 1995 to 4.7% in the year
ended December 31, 1996. This decrease was related to a decrease in average
borrowings in 1996 due to the disposition of discontinued operations which
reduced working capital needs and the application of the disposition proceeds to
pay down debt.


LIQUIDITY AND CAPITAL RESOURCES

     The Company's principal sources of cash are cash flow from operations and
borrowings under its foreign overdraft facilities. The Company's principal uses
of cash are to provide working capital, finance capital expenditures and meet
debt service requirements.

     Net cash provided by operating activities was $4.0 million and $20.4
million in 1996 and 1997, respectively, which includes net cash provided (used)
in connection with discontinued operations of ($13.4) million and $700,000 in
1996 and 1997, respectively.

     The Company's capital expenditures in 1996 and 1997 were $600,000 and $4.4
million, respectively. The Company's capital expenditures incurred in 1997 were
primarily for manufacture of new products and equipment required to implement
manufacturing cost reductions.

     Anticipated cash costs of approximately $7.0 million remain to be paid
relating to the Company's indemnification obligations to the purchaser of the
Company's discontinued operations and lease terminations, among other items.
Approximately $1.5 million is expected to be paid in 1998. Through December 31,
1997 approximately $8.6 million of cash had been paid with respect to those
items.

     In 1996 the Company terminated of steam cleaners at its facility in
Salindres, France in order to consolidate all of its European manufacturing
activities into its facility in Tralee, County Kerry, Ireland. In connection
with this consolidation, the Company incurred a charge in 1996 of approximately
$1.5 million to cover severance, lease payments, shut-down and related expenses.
The Company also restructured its distribution operations in Austria, Germany,
Hungary, the Netherlands and Spain. In connection with this restructuring, the
Company incurred a charge in 1996 of approximately $3.2 million to cover
severance, lease payments, shut-down and related expenses. Through December 31,
1997, approximately $2.7 million of cash had been paid with respect to these
European restructuring charges. At December 31, 1997 approximately $500,000
remains in accrued expenses and other liabilities related to these restructuring
charges. The Company expects to pay approximately $200,000 in cash during 1998
with respect to these charges.

                                       13

<PAGE>    16
     The Company has a revolving credit facility which permits borrowings of up
to $25 million. During 1997, there were no amounts borrowed under this facility.

     The agreements with the lenders of the senior secured notes and the
revolving credit facility contain certain financial and operating covenants
requiring the Company to maintain certain financial ratios, limiting capital
expenditures and limiting the Company's ability to create or permit certain
liens. At December 31, 1997 the Company is in compliance with the agreements
with the lenders of the senior secured notes and the revolving credit facility.

     The Company believes that it will be able to satisfy its debt service
requirements and its working capital and capital expenditure requirements from
operating cash flows together with availability under foreign overdraft and
receivable discounting facilities.

RELIANCE ON CERTAIN CUSTOMERS

     During 1997 the Company's aggregate net sales to its ten largest customers
were 55% of its total net sales. Sales to the Company's single largest customer
represented approximately 16% of the Company's net sales in 1997.

YEAR 2000 ISSUES

     For many years the Company utilized a computer system with programs
developed internally to address the Company's business system needs. Like most
businesses, these systems generally used two digits to identify a year in date
fields. With the approach of the year 2000 these two digit date fields were
likely to cause erroneous recording of business transactions, difficulties in
transacting business with many customers and vendors and difficulties in the
Company's business planning processes.

     The Company recently began replacing its business information systems with
updated systems. As part of this process the Company is installing software
packages which address year 2000 issues.

     The Company anticipates future cash expenditures of $800,000 specifically
related to year 2000 compliance. It is expected that the installation of year
2000 compliant systems will be completed in the second quarter of 1999.

FOREIGN OPERATIONS

     The Company has significant operations outside the United States, located
principally in Western Europe. During the year ended December 31, 1997, the
Company generated revenues from sales outside of the United States of $87.3
million, representing approximately 40% of the Company's total revenues during
the period. See Note 11 to the consolidated financial statements of the Company
and its subsidiaries included elsewhere herein.

     Sales of Europe. Although the Company's European operations have
historically been profitable, operating results have been poor in comparison to
the North American segment. The Company is involved in discussions with
interested parties with respect to the possible sale of its European operations.
The sale of the European operations would provide cash available for the
reduction of debt.

     When appropriate, the Company enters into foreign exchange contracts to
hedge its foreign exchange exposure. The objective of the hedging program is to
manage the risk of adverse cash flow due to fluctuations in foreign currencies.
The Company primarily hedges the Irish punt against other European currencies
and the U.S. dollar against the Canadian dollar. At December 31, 1997, the
Company had approximately $24.7 million in foreign exchange forward contracts
outstanding. See Note 3 to the consolidated financial statements of the Company
and its subsidiaries included elsewhere herein.

                                       14

<PAGE>    17
RAW MATERIALS

     The Company's operating profit margins are sensitive to the price of raw
materials, particularly, copper, plastic resin and corrugated boxes. The Company
does not believe that future raw material price increases in excess of price
increases that may be obtained from customers will have a materially adverse
effect on its operations taken as a whole.

     To protect the Company from increases in the price of copper the Company
entered into a contract to hedge planned 1998 purchases of copper. At December
31, 1997, the Company had purchases of $1,475,000 under contract.

SEASONALITY

     The Company's business has not historically been subject to any seasonal
fluctuations having a material effect upon the Company's financial condition or
results of operations.

NEW ACCOUNTING STANDARDS

     In June 1997, the Financial Accounting Standards Board (FASB) issued
Statements of Financial Accounting Standards No. 130, "Reporting Comprehensive
Income," and No. 131, "Disclosures about Segments of an Enterprise and Related
Information." In January 1998, the FASB issued Statement of Financial Accounting
Standards No. 132, "Employers' Disclosures about Pensions and Other
Postretirement Benefits". These statements establish standards for reporting and
display of comprehensive income and its components and for reporting information
about business segments and products in financial statements and establish new
disclosure requirements relating to pension and other postretirement benefits.
These pronouncements are effective for years beginning after December 15, 1997.
Adoption of these statements is not expected to have a material affect on the
Company's financial statements.

FORWARD-LOOKING INFORMATION -- RISK FACTORS

     To the extent the Registrant has made "forward-looking statements," certain
risk factors could cause results to differ materially from those anticipated in
such forward-looking statements. Competition from new entrants in the wet/dry
vacuum market or the loss of significant customers could adversely effect the
Company's share of the wet/dry vacuum market. Increases in raw material costs
could adversely impact the future profitability of the Company. The Company's
ability to successfully address Year 2000 issues could also adversely impact
future profits. Overall anticipated performance of the Company could be affected
by any serious economic downturns in the United States or Europe.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Not applicable.

                                       15

<PAGE>    18
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA




                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
                        AND FINANCIAL STATEMENT SCHEDULE



                                                                            Page
Independent Auditors' Report                                                  18

Consolidated Financial Statements:
      Consolidated Balance Sheets as of December 31, 1996 and 1997            19

Consolidated Statements of Operations for the years ended
      December 31, 1995, 1996 and 1997                                        20

Consolidated Statements of Stockholders' Equity (Deficit) for
      the years ended December 31, 1995, 1996 and 1997                        21

Consolidated Statements of Cash flows for the years
      ended December 31, 1995, 1996 and 1997                                  22

Notes to Consolidated Financial Statements                                    23

Financial Statement Schedule -
      Schedule II - Valuation and Qualifying Accounts for the
         years ended December 31, 1995, 1996 and 1997                         42

      All other schedules are omitted as they are not applicable.


                                       16

<PAGE>    19
INDEPENDENT AUDITORS' REPORT


The Board of Directors
Shop Vac Corporation:

We have audited the consolidated financial statements of Shop Vac Corporation
and subsidiaries as listed in the accompanying index. In connection with our
audits of the consolidated financial statements, we also audited the financial
statement schedule as listed in the accompanying index. These consolidated
financial statements and financial statement schedule are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
consolidated financial statements and financial statement schedule based on our
audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Shop Vac Corporation
and subsidiaries as of December 31, 1996 and 1997, and the results of their
operations and their cash flows for each of the years in the three-year period
ended December 31, 1997 in conformity with generally accepted accounting
principles. Also, in our opinion, the related financial statement schedule, when
considered in relation to the basic consolidated financial statements taken as
whole, presents fairly, in all material respects, the information set forth
therein.


                                                       /s/ KPMG Peat Marwick LLP


Harrisburg, Pennsylvania
March 6, 1998

                                       17

<PAGE>    20
SHOP-VAC CORPORATION AND SUBSIDIARIES

Consolidated Balance Sheets

(dollars in thousands)

<TABLE>
<CAPTION>
===========================================================================================================
                                                                                          December 31,
                                                                                    -----------------------
Assets                                                                                1996           1997
- -----------------------------------------------------------------------------------------------------------
<S>                                                                                 <C>             <C>   
Current assets:
      Cash and cash equivalents ...........................................         $ 21,141        34,450
      Accounts and notes receivable, less allowance for doubtful
         Receivables of $1,853 in 1996 and $1,946 in 1997 .................           29,154        25,265
      Inventories .........................................................           25,314        22,508
      Prepaid expenses and other current assets ...........................            3,222         2,636
      Deferred income taxes................................................               --         3,502
      Net current assets of discontinued operations .......................            5,556            --
- -----------------------------------------------------------------------------------------------------------
Total current assets ......................................................           84,387        88,361

Property, plant, and equipment, net .......................................           30,922        29,428
Property, plant, and equipment under capital leases, net ..................            9,875         6,175
Deferred income taxes......................................................               --        15,846
Other assets ..............................................................            6,452         5,588
- -----------------------------------------------------------------------------------------------------------
                                                                                    $131,636       145,398
===========================================================================================================
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
- -----------------------------------------------------------------------------------------------------------
Current liabilities:
      Current portion of long-term debt ...................................         $  4,297         3,175
      Accounts payable ....................................................           20,688        19,450
      Accrued expenses ....................................................           26,278        17,701
- -----------------------------------------------------------------------------------------------------------
Total current liabilities .................................................           51,263        40,326

Long-term debt ............................................................          106,100       102,492
Other liabilities .........................................................           13,270        13,652
- -----------------------------------------------------------------------------------------------------------
Total liabilities .........................................................          170,633       156,470
- -----------------------------------------------------------------------------------------------------------
Stockholders' equity (deficit):
      Common stock, Class A voting, no par, 20,000 shares
         Authorized, 6,500 shares issued.  Class B
         nonvoting, no par, 1,000,000 shares authorized,
         650,000 shares issued ............................................               85            85
      Paid-in capital .....................................................              110           110
      Accumulated deficit .................................................          (43,986)      (13,649)
      Equity adjustment from foreign currency translation .................            4,794         2,382
- -----------------------------------------------------------------------------------------------------------
Total stockholders' equity (deficit) ......................................          (38,997)      (11,072)
- -----------------------------------------------------------------------------------------------------------
                                                                                    $131,636       145,398
===========================================================================================================
</TABLE>

See accompanying notes to consolidated financial statements.

                                       18

<PAGE>    21
SHOP-VAC CORPORATION AND SUBSIDIARIES

Consolidated Statements of Operations


(dollars in thousands)
<TABLE>
<CAPTION>
==============================================================================================================================
                                                                                               Years ended December 31,
                                                                                       ---------------------------------------
                                                                                         1995            1996           1997
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                   <C>               <C>            <C>    
Net sales.....................................................................        $ 231,323         214,039        216,796
Cost of sales.................................................................          179,416         158,787        156,817
- ------------------------------------------------------------------------------------------------------------------------------
Gross profit..................................................................           51,907          55,252         59,979
Selling, general, and administrative expense..................................           35,637          35,513         36,890
Restructuring charges.........................................................               --           4,714             --
- ------------------------------------------------------------------------------------------------------------------------------
Income from operations........................................................           16,270          15,025         23,089
Interest expense..............................................................           11,629          10,104         11,339
Non-operating expense, net....................................................              459             889              1
- ------------------------------------------------------------------------------------------------------------------------------
Income from continuing operations
    before income taxes and extraordinary item................................            4,182           4,032         11,749
Income taxes (benefit)........................................................            1,425           1,755        (18,588)
- ------------------------------------------------------------------------------------------------------------------------------
Income from continuing operations
    before extraordinary item.................................................            2,757           2,277         30,337
- ------------------------------------------------------------------------------------------------------------------------------
Discontinued operations:
    Loss from operation of discontinued
      business, net of income tax benefit.....................................          (10,639)             --             --
    Loss on disposal of discontinued business,
      net of income tax benefit...............................................         (120,296)             --             --
- ------------------------------------------------------------------------------------------------------------------------------
Loss on discontinued operations...............................................         (130,935)             --             --
- ------------------------------------------------------------------------------------------------------------------------------
Income (loss) before extraordinary item.......................................         (128,178)          2,277         30,337
Extraordinary item - loss on early extinguishment of debt,
    net of income tax benefit.................................................               --           (1,499)           -- 
- ------------------------------------------------------------------------------------------------------------------------------
Net income (loss).............................................................        $(128,178)             788        30,337
==============================================================================================================================
</TABLE>

See accompanying notes to consolidated financial statements.

                                       19

<PAGE>    22
SHOP-VAC CORPORATION AND SUBSIDIARIES

Consolidated Statements of Stockholder's Equity (Deficit)


(dollars in thousands)

<TABLE>
<CAPTION>
                                                                        Common stock
                                                                 ---------------------------------------------
                                                                          Shares issued
                                                                 ------------------------------

                                                                    Class A      Class B
                                                                     voting     non-voting     Amount     Paid-in capital
- -------------------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>         <C>            <C>        <C>
Balance, December 31, 1994......................................     6,500       650,000       $   85                 110

Net Loss........................................................        --            --           --                  --   
Equity adjustment from foreign currency translation ............        --            --           --                  --   
- -------------------------------------------------------------------------------------------------------------------------

Balance, December 31, 1995 .....................................     6,500       650,000       $   85                 110

Net income......................................................        --            --           --                  --   
Equity adjustment from foreign currency translation ............        --            --           --                  --   
- -------------------------------------------------------------------------------------------------------------------------

Balance, December 31, 1996 .....................................     6,500       650,000       $   85                 110

Net income .....................................................        --            --           --                  --   
Equity adjustment from foreign currency translation ............        --            --           --                  --   
- -------------------------------------------------------------------------------------------------------------------------

Balance, December 31, 1997 .....................................     6,500       650,000       $   85                 110
=========================================================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                                                                            Equity                        
                                                                                        adjustment                      
                                                                  Retained            from foreign                  Total       
                                                                  earnings                currency          stockholders'   
                                                                  (deficit)            translation       equity (deficit)
- -------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>                  <C>                <C>   
Balance, December 31, 1994..................................       83,414                    (703)                 82,906

Net Loss....................................................     (128,178)                     --                (128,178)
Equity adjustment from foreign currency translation ........           --                   3,671                   3,671
- -------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1995 .................................      (44,764)                  2,968                 (41,601)

Net income..................................................          778                      --                     778 
Equity adjustment from foreign currency translation ........           --                   1,826                   1,826
- -------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1996 .................................      (43,986)                  4,794                 (38,997)

Net income .................................................       30,337                      --                  30,337
Equity adjustment from foreign currency translation ........           --                  (2,412)                 (2,412)
- -------------------------------------------------------------------------------------------------------------------------

Balance, December 31, 1997 .................................      (13,649)                  2,382                 (11,072)
=========================================================================================================================
</TABLE>

See accompanying notes to consolidated financial statements.

                                       20

<PAGE>    23
SHOP-VAC CORPORATION AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(dollars in thousands)

<TABLE>
<CAPTION>
=====================================================================================================================
                                                                                       Years ended December 31,
                                                                                 ------------------------------------
                                                                                 1995            1996            1997
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                                          <C>               <C>            <C>
Cash flow from operating activities:
    Net income (loss)................................................        $(128,178)            778         30,337
    Adjustments to reconcile net income (loss) to net
      cash provided (used) by operating activities:
           Depreciation and amortization.............................            6,132           6,736          5,662
           Amortization included in interest expense.................               --              --            583
           Retirement of fixed assets................................               --              --            588
           Loss on disposal of discontinued operations...............          120,296              --             --
           Restructuring charges.....................................               --           3,035           (954)
              Changes in assets and liabilities:
              Accounts and notes receivable..........................              609           3,411          2,504
              Inventories............................................           11,086           3,630            913
              Prepaid expenses and other current assets..............            3,015             625           (196)
              Other assets...........................................            1,763          (4,804)           (83)
              Accounts payable and accrued expenses..................          (27,994)          2,379         (1,725)
              Deferred income taxes..................................             (412)             --        (19,670)
              Other liabilities......................................            4,070           1,584          1,785
- ---------------------------------------------------------------------------------------------------------------------
Net cash provided (used) by continuing operations....................           (9,613)         17,374         19,744
Net cash provided (used) by discontinued operations..................           (9,317)        (13,413)           699 
- ---------------------------------------------------------------------------------------------------------------------
Net cash provided (used) by operating activities.....................          (18,930)          3,961         20,443
- ---------------------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
    Capital expenditures.............................................           (8,042)           (582)        (4,413)
    Proceeds from sale of property and equipment.....................              222              --             --
    Proceeds from sale of discontinued operations....................           30,000              --             --
    Investing activities of discontinued operations..................           (2,887)             --             --
- ---------------------------------------------------------------------------------------------------------------------
Net cash provided (used) by investing activities.....................           19,293            (582)        (4,413)
- ---------------------------------------------------------------------------------------------------------------------
Cash flows from financing activities:
    Proceeds from (payment of) revolving line-of-credit, net.........           18,063          48,681             -- 
    Payment of term loan.............................................           (8,000)             --             --
    Payment of private placement notes...............................           (9,238)        (30,762)            -- 
    Payment of industrial development revenue bonds..................             (500)         (2,300)            -- 
    Proceeds from issuance of other long-term debt...................            3,139         100,000             --
    Other long-term debt and capital lease payments..................           (3,234)         (3,510)        (2,268)
- ---------------------------------------------------------------------------------------------------------------------
Net cash provided (used) by financing activities.....................              230          14,747         (2,268)
- ---------------------------------------------------------------------------------------------------------------------
Effect of exchange rate changes on cash..............................              (78)            333           (453)
- ---------------------------------------------------------------------------------------------------------------------
Net increase in cash and cash equivalents............................              515          18,459         13,309
Cash and cash equivalents, beginning of year.........................            2,167           2,682         21,141
- ---------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents, end of year...............................          $ 2,682          21,141         34,450
=====================================================================================================================
</TABLE>

See accompanying notes to consolidated financial statements.

                                       21

<PAGE>    24
SHOP-VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 1995, 1996, and 1997
================================================================================
(1)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      NATURE OF OPERATIONS

      Shop Vac Corporation is a multi-national, manufacturing and distribution
      concern. The Company's principal line of business is the manufacture and
      distribution of wet/dry vacuum cleaners for consumer and industrial
      applications. The primary markets for the Company's products are the
      United States, Canada, Mexico, Australia, and Europe. The Company's
      primary customers include major discount retailers and major hardware and
      home center retailers. Sales and related cost of goods sold are recognized
      when products are shipped. The Company's raw materials are readily
      available, and the Company is not dependent on a single supplier or only a
      few suppliers.

      PRINCIPLES OF CONSOLIDATION

      The consolidated financial statements include the accounts of Shop Vac
      Corporation and its subsidiaries. All significant intercompany balances
      and transactions have been eliminated in consolidation.

      TRANSLATION OF FOREIGN CURRENCY

      The functional currency for the Company's foreign operations is the
      applicable local currency. The translation of the applicable foreign
      functional currencies into U.S. dollars is performed for balance sheet
      accounts using current exchange rates in effect at the balance sheet date
      and for revenue and expense accounts using a weighted average exchange
      rate experienced during the period. The gains or losses resulting from
      such translations are included in stockholders' equity (deficit). Gains or
      losses resulting from foreign currency transactions are included in
      results of operations.

      CASH EQUIVALENTS

      Cash in excess of daily requirements is invested in short-term marketable
      securities with an original maturity of three to six months. For purposes
      of the statements of cash flows, the Company considers all highly liquid
      debt instruments with original maturities of six months or less to be cash
      equivalents. Included in cash equivalents are corporate commercial paper
      and repurchase agreements of $26,026,000 and $2,045,000, respectively, at
      December 31, 1997. At December 31, 1996, commercial paper and repurchase
      agreements were $14,493,000 and $1,235,000, respectively.

      INVENTORIES

      Inventories are stated at the lower of cost or market. Cost for most
      foreign inventories has been determined on the first-in, first-out (FIFO)
      basis. Cost for most domestic inventories has been determined on the
      last-in, first-out (LIFO) basis.




                                                                     (Continued)

                                       22

<PAGE>    25
SHOP VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements
================================================================================
(1)   CONTINUED

      PROPERTY, PLANT, AND EQUIPMENT AND DEPRECIATION

      Property, plant, and equipment are valued at cost less accumulated
      depreciation. Depreciation of property, plant, and equipment is computed
      for financial statement purposes on straight-line and declining balance
      methods over the estimated useful lives of the property. Leasehold
      improvements are amortized over the shorter of the life of the asset or
      the terms of the related leases.

      Expenditures for maintenance, repairs and renewals are generally charged
      to earnings as incurred. Renewals of significant amounts are capitalized.

      LONG-LIVED ASSETS

      The Company adopted the provisions of SFAS No. 121, Accounting for the
      Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed
      Of, in 1996. This Statement requires that long-lived assets and certain
      identifiable intangibles be reviewed for impairment whenever events or
      changes in circumstances indicate that the carrying amount of an asset may
      not be recoverable. Recoverability of assets to be held and used is
      measured by a comparison of the carrying amount of an asset to
      undiscounted future net cash flows expected to be generated by the asset.
      If such assets are considered to be impaired, the impairment to be
      recognized is measured by the amount by which the carrying amount of the
      assets exceed the fair value of the assets. Assets to be disposed of are
      reported at the lower of the carrying amount or fair value less costs to
      sell. Adoption of this Statement did not have a material impact on the
      Company's financial position, results of operations, or liquidity.

      RESEARCH AND DEVELOPMENT COSTS

      Research and development costs are expensed as incurred. Such expenses
      were approximately $344,000, $253,000 and $190,000 in 1995, 1996, and
      1997, respectively.

      INCOME TAXES

      Income taxes are accounted for under the asset and liability method.
      Deferred tax assets and liabilities are recognized for the estimated
      future tax consequences attributable to differences between the financial
      statement carrying amounts of existing assets and liabilities and their
      respective tax bases. Deferred tax assets and liabilities are measured
      using enacted tax rates in effect for the year in which those temporary
      differences are expected to be recovered or settled. The effect on
      deferred tax assets and liabilities of a change in tax rates is recognized
      in income in the period that includes the enactment date.

      RETIREMENT BENEFIT PLANS

      Substantially all domestic employees participate in noncontributory
      pension plans and substantially all non- U.S. employees participate in
      contributory or noncontributory pension plans. Pension accounting
      information is disclosed in note 8 to the consolidated financial
      statements.


                                                                     (Continued)

                                       23

<PAGE>    26
SHOP VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements
================================================================================
(1)   CONTINUED

      FOREIGN GOVERNMENT GRANTS

      The Company recognizes foreign government grants relating to the training
      and continued employment of certain personnel as a reduction in relevant
      expenses in the period in which related costs are incurred. Foreign
      government grants received by the Company toward the purchase of equipment
      and by lessors of equipment leased by the company under capital leases are
      recorded as a reduction in the cost of the acquired or leased asset (see
      note 13). The Company did not receive government grants in 1995, 1996, or
      1997.
      
      USE OF ESTIMATES IN THE FINANCIAL STATEMENTS

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

(2)   INVENTORIES

      Inventories are classified as follows (dollars in thousands):

<TABLE>
<CAPTION>
                                        December 31,
                                  ----------------------  
                                    1996           1997
- --------------------------------------------------------
<S>                               <C>             <C>   
Raw materials ................    $11,778          8,518
Work-in-process ..............      5,620          4,821
Finished goods ...............      7,916          9,169
- --------------------------------------------------------
                                  $25,314         22,508
========================================================
</TABLE>

      At both December 31, 1996 and 1997, approximately 52% of total inventories
      are stated on the LIFO method. If the FIFO cost method had been used with
      respect to such inventories, total inventories would have been
      approximately $502,000 and $1,240,000 higher at December 31, 1996 and
      1997, respectively.



                                                                     (Continued)

                                       24

<PAGE>    27
SHOP VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements
================================================================================
(3)   FINANCIAL INSTRUMENTS

      The Company enters into foreign exchange forward contracts to hedge
      certain foreign currency transactions. These transactions include
      purchases of motors denominated in Italian lire and collection of
      intercompany amounts due to the Company's Irish manufacturing subsidiary
      as well as collection of intercompany amounts due from the Company's
      Canadian subsidiary resulting from its purchase of product manufactured by
      the Company. These contracts are purchased to reduce the impact of foreign
      currency fluctuations on operating results. The Company enters into these
      financial instruments utilizing over-the-counter as opposed to exchange
      traded instruments. Assuming performance by the contracting parties, these
      contracts do not subject the Company to risk due to exchange rate
      movements as gains and losses on the contracts offset gains and losses on
      the transactions being hedged. The contracts are settled in cash upon
      expiration, resulting in a gain or loss measured by the difference between
      the spot rate and the contract rate at expiration. The Company does not
      hedge firm commitments beyond two years. The Company reduces the risk of
      losses due to nonperformance by counterparties by only entering into
      agreements with major international financial institutions. At December
      31, 1996 and 1997, the Company had foreign exchange forward contracts
      outstanding as follows (amount in thousands):

<TABLE>
<CAPTION>
                                                             1996           1997
- ---------------------------------------------------------------------------------
<S>                                                        <C>             <C>  
Irish punt against Italian lira (7,200,000 ITL)........    $ 3,751          4,041
Irish punt against British pound (2,970 GBP)...........      4,168          4,497
Irish punt against French franc (7,150 FF).............         --          1,202
Irish punt against Dutch guilder (940 DGL).............         --          1,794
Canadian dollar against U.S. dollar 17,500 CD).........      5,610         12,872
British pound against Italian lira (450,000 ITL).......         --            270
- ---------------------------------------------------------------------------------
                                                           $13,529         24,676
=================================================================================
</TABLE>

      The fair value of the Company's foreign exchange forward contracts are
      estimated based on the difference between the contracted exchange rate and
      the spot rate at each balance sheet date. The fair value of such contracts
      was an asset of $147,000 and an asset of $311,000 at December 31, 1996 and
      1997, respectively. The financial statements include no carrying amounts
      with respect to these contracts.

      The company also entered into a contract to hedge planned purchases of
      copper. At December 31, 1997, the amount outstanding under contract was
      $1,475,000. Based upon the spot rate at December 31, 1997, the fair market
      value of the contract was a liability of $332,000.



                                                                     (Continued)

                                       25

<PAGE>    28
SHOP VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements
================================================================================
(3)   CONTINUED

      The carrying value of cash and cash equivalents, accounts and notes
      receivable, accounts payable, and current portion of long-term debt
      approximate fair values due to the short-term maturities of these
      instruments.

      The fair values of the long-term portion of the Company's debt instruments
      are based on the amount of future cash flows associated with each
      instrument discounted using the Company's current borrowing rate for
      similar debt instruments of comparable maturity. The amount reported in
      the consolidated balance sheet for long- term debt approximates fair
      value.

 (4)   PROPERTY, PLANT AND EQUIPMENT

      Property, plant, and equipment consisted of the following (dollars in
      thousands):

<TABLE>
<CAPTION>
                                                                 December 31,
                                                           ----------------------
                                                             1996           1997
- ---------------------------------------------------------------------------------
<S>                                                        <C>            <C>  
Land ..................................................    $ 1,687          1,585
Buildings and improvements ............................     18,085         17,003
Machinery and equipment ...............................     69,423         67,201
Construction in progress ..............................        581          2,166
- ---------------------------------------------------------------------------------
                                                            89,776         87,955
Less accumulated depreciation .........................     58,854         58,527
- ---------------------------------------------------------------------------------
Net property, plant, and equipment ....................    $30,922        $29,428
=================================================================================
</TABLE>

      Property, plant, and equipment under capital leases consisted of the
      following (dollars in thousands):

<TABLE>
<CAPTION>
                                                            December 31,
                                                      ----------------------
                                                        1996           1997
- ----------------------------------------------------------------------------
<S>                                                   <C>             <C>  
Buildings ........................................    $ 3,966          1,237
Machinery and equipment ..........................      9,734          8,510
- ----------------------------------------------------------------------------
                                                       13,700          9,747
Less accumulated amortization ....................      3,825          3,572
- ----------------------------------------------------------------------------
Net property, plant, and equipment
    under capital leases .........................    $ 9,875          6,175
============================================================================
</TABLE>

                                       26

<PAGE>    29
SHOP VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements
================================================================================
(5)   OPERATING LEASES

      The Company rents certain real property and machinery and equipment under
      operating leases expiring at various dates through 2001. Rental expense
      under operating leases, including short-term machinery and equipment
      rental, aggregated approximately $873,000 in 1995, $790,000 in 1996, and
      $1,573,000 in 1997.

      Future minimum lease payments required under all noncancellable operating
      leases of continuing operations at December 31, 1997 are approximately as
      follows (dollars in thousands):

<TABLE>
      <S>                            <C>   
      1998 .......................   $1,420
      1999 .......................    1,034
      2000 .......................      483
      2001 .......................      412
      -------------------------------------
      Total minimum lease payments   $3,349
      =====================================
</TABLE>

      The Company currently leases a sales/administration/distribution facility
      in England from an entity controlled by the stockholders of the Company.
      The Company also guaranteed up to UK(pound) 500,000 (approximately
      $825,000) of indebtedness incurred by the entity in connection with the
      entity's acquisition of the facility.

                                       27

<PAGE>    30
SHOP VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements
================================================================================
(6)   LONG-TERM DEBT

      Details of the Company's long-term debt are as follows (dollars in
      thousands):

<TABLE>
<CAPTION>
                                                            December 31,
                                                      ----------------------
                                                         1996          1997
- ----------------------------------------------------------------------------
<S>                                                   <C>            <C>       
10-5/8% senior secured notes due 2003 ............    $100,000       100,000
Revolving line of credit .........................          --            --
Capital lease agreements, interest at rates
    ranging from 9% to 10.9% .....................       7,802         4,108
Other, substantially foreign, interest generally
    at average rate of 6.25% to 9.25% ............       2,595         1,559
- ----------------------------------------------------------------------------
                                                       110,397       105,667
Less current installments ........................       4,297         3,175
- ----------------------------------------------------------------------------
                                                      $106,100       102,492
============================================================================
</TABLE>

      On October 1, 1996, the Company issued $100 million of senior secured
      notes. The notes bear interest, payable semi-annually, at 10-5/8% and
      mature on September 1, 2003. The net proceeds from the issuance of the
      notes were approximately $95.6 million after payment of $3.5 million in
      underwriters discounts and approximately $900,000 in expenses related to
      the offering. The net proceeds were used to repay $57.5 million
      outstanding under the Company's existing revolving line of credit and
      priority facility, $30.0 million of outstanding 10.83% private placement
      notes due 2001 and $2.5 million of related prepayment fees and expenses.
      The $2.5 million of prepayment fees and expenses are recorded as an
      extraordinary item, net of income tax benefit of $1 million. The remaining
      proceeds were used for general corporate purposes. Also on October 1,
      1996, the Company established a new revolving credit facility for up to
      $25 million, subject to a borrowing base limitation based on the aggregate
      of certain percentages of the eligible accounts receivable and eligible
      inventory of the Company and its domestic subsidiaries. The new revolving
      credit facility expires in 1999 and bears interest, at the Company's
      option, at either: 0.75% plus the higher of the federal funds rate plus
      0.5% per annum or the lender's prime commercial lending rate (9.25% at
      December 31, 1997); or LIBOR plus 2% (7.72% at December 31, 1997). The
      agreements with the lenders of the senior secured notes and the new
      revolving credit facility contain financial and operating covenants
      requiring the Company to maintain certain financial ratios, limiting
      capital expenditures and restricting its ability to incur certain
      indebtedness, make certain investments, and create or permit certain
      liens. At December 31, 1997 the Company is in compliance with the
      agreements with the lenders of the senior secured notes and the new
      revolving credit facility.

                                                                     (Continued)

                                       28

<PAGE>    31
SHOP VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements
================================================================================
(6)   CONTINUED

      The Company's future principal payments on long-term debt are
      approximately as follows (in thousands):

<TABLE>
      <S>                          <C>     
      1998 .....................   $  3,175
      1999 .....................      1,609
      2000 .....................        228
      2001 .....................        105
      2002 .....................        117
      Thereafter ...............    100,433
      -------------------------------------
      Total ....................   $105,667
      =====================================
</TABLE>

(7)   INCOME TAXES

      Total income tax expense (benefit) is allocated as follows (dollars in
      thousands):

<TABLE>
<CAPTION>
                                                                            Years ended December 31,
                                                                     -------------------------------------
                                                                        1995          1996          1997
- ----------------------------------------------------------------------------------------------------------
<S>                                                                  <C>             <C>          <C>  
Income (loss) from operations ...................................    $ 1,425         1,755        (18,588)
Extraordinary item - loss on early extinguishment of debt .......         --          (998)            --
Results of discontinued operations ..............................        (76)           --             --
Loss on disposal of discontinued business .......................       (454)           --             --
- ----------------------------------------------------------------------------------------------------------
                                                                     $   895           757        (18,588)
==========================================================================================================
</TABLE>


                                                                     (Continued)

                                       29

<PAGE>    32
SHOP VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements
================================================================================
(7)   CONTINUED

      The domestic and foreign components of income (loss) from continuing
      operations before income taxes and extraordinary item are as follows
      (dollars in thousands):

<TABLE>
<CAPTION>
                                             Years ended December 31,
                                       ------------------------------------
                                         1995          1996           1997
- ---------------------------------------------------------------------------
<S>                                    <C>            <C>            <C>  
Domestic ..........................    $ 3,150        7,647          10,772
Foreign ...........................      1,032       (3,615)            977 
- ---------------------------------------------------------------------------
                                       $ 4,182        4,032          11,749
===========================================================================
</TABLE>

      Components of income tax expense (benefit) from continuing operations are
      as follows (dollars in thousands):

<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,
1995                         Current       Deferred        Total
- ----------------------------------------------------------------
<S>                          <C>           <C>           <C>  
Federal .................    $ 1,309          (414)          895
Foreign .................        493           (62)          431
State ...................        145           (46)           99
- ----------------------------------------------------------------
                               1,947          (522)        1,425
================================================================
1996
- ----------------------------------------------------------------
Federal .................    $   176           898         1,074
Foreign .................        566             3           569
State ...................         15            97           112
- ----------------------------------------------------------------
                             $   757           998         1,755
================================================================
1997
- ----------------------------------------------------------------
Federal .................    $   176       (17,312)      (17,136)
Foreign .................        740            40           780
State ...................        241        (2,473)       (2,232)
- ----------------------------------------------------------------
                             $ 1,157       (19,745)      (18,588)
================================================================
</TABLE>

                                                                     (Continued)

                                       30

<PAGE>    33
SHOP VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements
================================================================================
      The difference between the expected income tax expense from continuing
      operations at the statutory federal income tax rate of 35% and the actual
      income tax expense from continuing operations as reflected in the
      accompanying consolidated financial statements is as follows (dollars in
      thousands):

<TABLE>
<CAPTION>
                                                                            Years ended December 31,
                                                                          ---------------------------
                                                                            1995     1996      1997
- -----------------------------------------------------------------------------------------------------
<S>                                                                       <C>       <C>      <C>  
Expense at statutory rate ............................................    $ 1,464    1,411     4,112
State income tax, net ................................................         64       73       527
Foreign taxes ........................................................         70    1,834       435
Change in beginning of year valuation allowance for deferred
    tax assets allocated to income tax expense .......................         --   (1,667)  (25,589)
Adjustment of deferred tax-undistributed earnings of
    foreign subsidiaries not previously recognized ...................         --       --     1,670
Other ................................................................       (173)     104       257
- -----------------------------------------------------------------------------------------------------
Total provision for income taxes
    from continuing operations .......................................    $ 1,425    1,755   (18,588)
=====================================================================================================
</TABLE>

                                                                     (Continued)

                                       31

<PAGE>    34
SHOP VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements
================================================================================
(7)   CONTINUED

      The tax effects of temporary differences that give rise to significant
      portions of the deferred tax assets and deferred tax liabilities are
      presented below (dollars in thousands):

<TABLE>
<CAPTION>
                                                                     Years ended December 31,
                                                                     ------------------------
                                                                       1996             1997
- ---------------------------------------------------------------------------------------------
<S>                                                                  <C>              <C>
Deferred tax assets:
    Accounts receivable, principally due to allowance
      for doubtful accounts .....................................    $   538             544
    Inventories, including uniform capitalization ...............        568             453
    Compensated absences and postretirement
           benefits principally due to accrual for
           financial reporting purposes .........................      1,851           1,705
    Liabilities due to accrual for financial
           reporting purposes ...................................      7,330           4,139
    Credit carryovers ...........................................      4,088           3,999
    Net operating loss carryforwards ............................     21,289          19,668
    Other .......................................................         96             628
- --------------------------------------------------------------------------------------------
Total gross deferred tax assets .................................     35,760          31,136
Less valuation allowance ........................................     32,037           6,448
- --------------------------------------------------------------------------------------------
                                                                       3,723          24,688
- --------------------------------------------------------------------------------------------
Deferred tax liabilities:
    Plant and equipment, due to differences in
      depreciation and capitalized interest .....................      3,607           3,534
    Undistributed earnings of foreign subsidiaries ..............         --           1,670
    Costs deferred for financial reporting currently
      deductible for tax ........................................        116             136
- --------------------------------------------------------------------------------------------
Total gross deferred tax liabilities ............................      3,723           5,340
- --------------------------------------------------------------------------------------------
Net deferred tax assets .........................................     $   --          19,348
============================================================================================
</TABLE>

      The valuation allowance for deferred tax assets at January 1, 1996 was
      $33,704,000. The net change in the valuation allowance for the years ended
      December 31, 1996 and 1997 was a decrease of $1,667,000 and $25,589,000,
      respectively.


                                                                     (Continued)

                                       32

<PAGE>    35
SHOP VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements
================================================================================
(7)   CONTINUED

      Prior to 1997, the Company had not recognized a deferred tax liability for
      the basis differences related to the stock in foreign subsidiaries since
      such differences are primarily related to undistributed earnings and the
      earnings are not expected to be remitted and become taxable to the Company
      in the foreseeable future. However, during 1997 the Company decided to
      consider alternatives to continued investment in the European entities,
      including sale of these operations. Accordingly, a deferred tax liability
      of $1,670,000 has been recognized. The accumulated amount of such
      undistributed earnings related to other foreign subsidiaries in which the
      investment is expected to be essentially permanent in duration and for
      which a deferred tax liability has not been recognized was approximately
      $2,356,000 at December 31, 1997.

      At December 31, 1997, the Company has federal alternative minimum tax
      credit carryovers of approximately $1,528,000 which are available to
      reduce future regular income taxes, if any, over an indefinite period.

      At December 31, 1997, the Company also has general business credit
      carryforwards of approximately $456,000 and foreign tax credit
      carryforwards of approximately $2,015,000 which are available to offset
      future federal income taxes. If not used to reduce federal income taxes
      these credits will expire as follows (dollars in thousands):

<TABLE>
<CAPTION>
                                               General    Foreign
                                              business        tax
                                                credit     credit
- -----------------------------------------------------------------
<S>                                           <C>         <C>
December 31, 1998..........................        --       1,441
December 31, 1999..........................        --         574
December 31, 2008..........................       203          --
December 31, 2009..........................       251          --
December 31, 2010..........................         2          --
==================================================================
</TABLE>

      The Company has an estimated tax loss carryforward for federal income tax
      purposes of approximately $48.4 million at December 31, 1997 which is
      available to reduce federal income taxes, if any, through 2011
      (substantially all expires in 2010) and state income taxes over various
      carryforward periods. The Company also has tax loss carryforwards in
      certain foreign jurisdictions which are available to reduce future income
      taxes in those jurisdictions. Based on the Company's historical and
      current pretax operating results, future reversals of existing taxable
      temporary differences, estimates of future taxable income, and available
      tax planning strategies, management believes that it is more likely than
      not that the recorded deferred tax assets, net of the valuation allowance,
      will be realized.

      The Company recognized an income tax benefit in 1997 resulting from a
      reduction of a previously recorded valuation allowance which had reduced
      the value of the Company's net deferred tax assets to zero. Due to
      operating results experienced since the disposition of the Company's
      discontinued operations, as well as other factors, management believes
      that the Company will, more likely than not, realize the benefit of these
      assets in the future.

                                       33

<PAGE>    36
SHOP VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements
================================================================================
(8)   EMPLOYEE BENEFIT PLANS

      The Company provides non-contributory, defined benefit pension plans
      covering substantially all domestic personnel. The benefits are based on
      average compensation and the number of years of service. The Company's
      funding policy is to contribute the recommended amount based on the
      calculations of the plans' consulting actuary.

      The following table sets forth the plans' funded status and amounts
      recognized in the Company's balance sheet (dollars in thousands):

<TABLE>
<CAPTION>
                                                                                     December 31,
                                                                               ------------------------
                                                                                  1996          1997
- -------------------------------------------------------------------------------------------------------
<S>                                                                            <C>             <C>    
Actuarial present value of benefit obligation:
    Accumulated benefit obligation, including vested
      benefits of $7,644 in 1996 and $8,920 in 1997 .......................    $ (8,393)        (9,579)
=======================================================================================================
Projected benefit obligation for service rendered to date .................    $(10,371)       (11,973)

Plan assets at fair value, primarily marketable securities
    and mutual funds ......................................................      10,135         12,073
- -------------------------------------------------------------------------------------------------------
Excess (deficiency) of plan assets over projected benefit obligation ......        (236)           100 
Unrecognized prior service cost ...........................................          45             33
Unrecognized net loss .....................................................       1,451          1,224
Unrecognized net transition obligation ....................................         (77)           (66)
- ------------------------------------------------------------------------------------------------------
Prepaid pension costs .....................................................    $  1,183          1,291
=======================================================================================================
</TABLE>

      Net periodic pension cost includes the following components (dollars in
      thousands):

<TABLE>
<CAPTION>
                                                               Years ended December 31,
                                                           --------------------------------
                                                             1995        1996        1997
- -------------------------------------------------------------------------------------------
<S>                                                        <C>           <C>         <C>  
Service cost - benefits earned during the period ......    $ 1,478       1,449       1,367
Interest cost on projected benefit obligations ........        720         807         766
Return on plan assets .................................       (714)       (813)       (897)
Net amortization and deferral .........................        222          68          36
- -------------------------------------------------------------------------------------------
Net period pension cost ...............................    $ 1,706       1,511       1,272
===========================================================================================
</TABLE>

      A weighted-average discount rate of 7.5% in 1996 and 7.25% in 1997 and a
      rate of increase in future compensation levels of 4% in 1996 and 1997 were
      used in determining the actuarial present value of the projected benefit
      obligation. The expected long-term rate of return on assets was 8.9% in
      1996 and 1997.

                                                                     (Continued)

                                       34

<PAGE>    37
SHOP VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements
================================================================================
(8)   CONTINUED

      Certain U.S. employees of the Company are eligible to participate in the
      Shop-Vac Employees' Savings Plan. This plan allows employees to contribute
      up to 15% of their earnings as pretax contributions. The Company also
      makes matching contributions to each participant's account equal to 25% of
      the amount contributed by the employee, up to a maximum employee
      contribution of 6%. The Company's contributions to this plan totaled
      approximately $173,000, $160,000, and $182,000 during the years ended
      December 31, 1995, 1996, and 1997, respectively.

      Certain employees are also covered by a retirement benefit plan providing
      prescription drug benefits. The plan is not funded. The Company accounts
      for these costs by accruing for them over the employee service period. The
      accumulated benefit obligation at December 31, 1996 and 1997 was
      $1,691,000 and $1,765,000, respectively, and is reflected in other
      liabilities in the accompanying consolidated balance sheet. The benefit
      obligation was calculated using a discount rate of 7.5% and 7.25% at
      December 31, 1996 and 1997, respectively, and a 5% annual rate of increase
      in the cost of covered benefits. The effect of a one percentage point
      increase in the annual rate would increase the accumulated benefit
      obligation by approximately 16%.

(9)   STATEMENT OF CASH FLOWS

      Supplemental disclosure of cash flow information (dollars in thousands):

<TABLE>
<CAPTION>
                                                              December 31,
                                                      --------------------------
                                                        1995     1996       1997
- --------------------------------------------------------------------------------
<S>                                                  <C>         <C>      <C>  
Cash paid for interest ...........................   $11,879     7,852    12,626
Cash paid for income taxes .......................     1,176     1,084     1,221
Capital lease obligations of new
    property, plant, and equipment ...............     1,654       589        --
================================================================================
</TABLE>

                                       35

<PAGE>    38
SHOP VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements
================================================================================
(10)  COMMITMENTS AND CONTINGENCIES

      It is the opinion of the Company's management and legal counsel that
      various claims and litigation in which the Company is currently involved
      have been adequately provided for and any resulting claims or judgments
      will not materially affect the Company's business, financial condition,
      cash flows, or operations.

      Certain of the Company's European operations regularly discount portions
      of their trade accounts receivable with local banks. These accounts
      receivable are sold to the banks with recourse to the Company to the
      extent that the accounts receivable are not collectible by the bank. The
      sale of these receivables has been reflected as a reduction of accounts
      receivable. The discount on the receivables sold has been included in
      interest expense. Accounts receivable approximating $26,099,000 and
      $10,263,000 were sold under these arrangements during the years ended
      December 31, 1996 and 1997, respectively. As of December 31, 1996 and 1997
      accounts receivable with outstanding balances of approximately $6,100,000
      and $1,811,000, respectively, were held by the banks.

      STOCKHOLDERS' AGREEMENT

      The Company and its stockholders have entered into an agreement which
      provides, in part, (i) for the accrual and payment of an annual dividend
      equal to 10% of the net income of the Company (after taxes) which accrues
      and is payable commencing upon the death, disability, or incapacity of
      Jonathan Miller or Matthew Miller, (ii) effective joint control of the
      Company by Jonathan Miller and Matthew Miller, and (iii) restrictions on
      the transfer of any of the Company's stock. The dividend provision set
      forth in the stockholders' agreement suspends the payment of such
      dividends to the extent such payment would result in the breach or
      violation of the terms, conditions, or covenants of the Company's
      financing arrangements.

                                       36

<PAGE>    39
SHOP VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements
================================================================================
(11)  GEOGRAPHIC INFORMATION

      The Company and its subsidiaries are primarily engaged in the manufacture
      and sale of various types of industrial and consumer wet/dry vacuum
      cleaners. The Company and subsidiaries operate in various geographic areas
      as indicated by the following (dollars in thousands):

<TABLE>
<CAPTION>
                                                   Europe,
                                               principally
                                                   France,
                                                  Germany,
                                              Ireland, and
                                     United     the United                       Elimin-       Consoli-
                                     States        Kingdom         Other          ations          dated
=======================================================================================================
<S>                                 <C>       <C>                  <C>           <C>           <C>    
Year ended December 31, 1995:
    Total sales .............       $144,459        77,820         22,982        (13,938)       231,323
    Operating profit ........         14,458         1,627            185             --         16,270
    Identifiable assets,
      December 31, 1995 .....         71,203        38,042          7,206             --        116,451

Year ended December 31, 1996:
    Total sales .............        132,929        73,803         22,222        (14,915)       214,039
    Operating profit ........         17,144        (2,547)           428             --         15,025
    Identifiable assets,
      December 31, 1996 .....         81,555        36,579          7,946             --        126,080

Year ended December 31, 1997:
    Total sales .............        143,252        66,654         20,650        (13,760)       216,796
    Operating profit ........         21,463           734            846             46         23,089
    Identifiable assets,
      December 31, 1997 .....        111,398        27,518          6,482             --        145,398
=======================================================================================================
</TABLE>

      Sales between geographic areas are made at the cost of producing the items
      plus a profit margin. Operating profit is total operating revenue less
      operating expenses. Interest, other nonoperating income and expenses and
      income taxes are not considered in computing operating profit.
      Identifiable assets are those assets identified with the operations in
      each geographic area. Identifiable assets exclude the net assets of
      discontinued operations.

                                       37

<PAGE>    40
SHOP VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements
================================================================================
(12)  BUSINESS AND CREDIT CONCENTRATIONS

      Most of the Company's customers are in the consumer products retail
      industry. Approximately 14%, 13% and 16% of net sales for the years ended
      December 31, 1995, 1996, and 1997, respectively, were with one customer.
      The Company's ten largest customers accounted for approximately 49%, 56%
      and 55% of the Company's net sales for 1995, 1996, and 1997, respectively,
      and approximately 61% and 58% of the Company's accounts receivable
      balances at December 31, 1996 and 1997, respectively.


(13)  FOREIGN GOVERNMENT GRANTS

      Under various agreements between one of the Company's foreign subsidiaries
      and the industrial development authority of a foreign government, the
      foreign subsidiary has received, upon satisfaction of certain conditions,
      grants from the foreign government amounting to approximately 45% of the
      cost of acquiring certain capital assets. In accordance with the grant
      agreements, the foreign subsidiary is required to maintain retained
      earnings in the amount of $3.1 million that may not be distributed as
      dividends for a period of 10 years from the date of the grant agreements.
      The foreign government may revoke the grants and require repayment of
      grants received by the foreign subsidiary if the foreign subsidiary
      violates any of the various grant agreements' provisions. Violation of the
      agreements would occur if, among other things, the foreign subsidiary
      changes the nature of its operations, ceases to operate, stops paying its
      liabilities, or becomes bankrupt. The foreign subsidiary believes it is in
      compliance with the provisions of the agreements. The foreign subsidiary's
      contingent liability for the repayment of grants received terminates 10
      years from receipt of the grant amounts and amounted to $2.9 million at
      December 31, 1997. This contingent liability expires in varying amounts
      (ranging from $139,000 to $740,000 annually) beginning in 1998 and ending
      in 2004. A sale of the foreign subsidiary would not be expected to require
      a repayment of the grant contingent liability.


                                       38

<PAGE>    41
SHOP VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements
================================================================================
(14)  RESTRUCTURING CHARGES

      During 1996 the Company terminated the manufacture of steam cleaners at
      its facility in France and has consolidated all of its European
      manufacturing activities, including the production of steam cleaners, into
      its facility in Ireland. In connection with this consolidation, the
      Company incurred a pre-tax charge in 1996 of approximately $1.5 million to
      cover severance, lease termination payments, shut- down, and related
      expenses. The Company also restructured its distribution operations in
      Austria, Germany, Hungary, the Netherlands, and Spain. In connection with
      such restructuring, the Company incurred a pre-tax charge in 1996 of
      approximately $3.2 million to cover severance, lease termination payments,
      shut-down and related expenses. In addition, the Company recorded charges
      of approximately $700,000 related to accounts receivable and general and
      administrative expenses and $600,000 related to inventories at these
      locations. These amounts were recorded in selling, general and
      administrative expenses, and cost of sales, respectively.

      The restructuring charges include approximately $1.8 million for severance
      and termination benefits for substantially all employees of the Company's
      steam cleaner manufacturing operations and the Company's distribution
      operations in Austria, Germany, Hungary, the Netherlands, and Spain.
      
      The restructuring charges also included charges of approximately $500,000
      to recognize the reduction in value of leasehold improvements at leased
      locations which were abandoned as a result of the restructuring of the
      steam cleaner and distribution operations. Additionally, a loss of $1.0
      million was included in the restructuring charges which recognized the
      decline in value to zero of goodwill associated with the Company's
      Netherlands distribution operation.

      The remainder of the restructuring charges represents the cost of lease
      terminations and other obligations. During 1996 and 1997 approximately
      $1.7 million and $1 million, respectively, of cash expenditures were made
      with respect to these restructuring charges. At December 31, 1997
      approximately $500,000 remains in accrued expenses and other liabilities
      related to these restructuring charges. The Company expects to pay
      approximately $200,000 in cash during 1998 with respect to these charges.

(15)  DISCONTINUED OPERATIONS

      During 1995 the Company adopted a formal plan of disposal and engaged an
      investment banking firm to sell its McCulloch Corporation subsidiary and
      other related assets worldwide. Subsequently, the Company entered into an
      agreement in October 1995 with a buyer to sell all of the McCulloch
      operations which sale was completed on November 1, 1995. The agreement to
      sell McCulloch required the Company to distribute McCulloch products in
      certain European locations through December 31, 1996. The Company was
      obligated to use the net proceeds from the sale of the operations to
      reduce debt.

                                                                     (Continued)

                                       39

<PAGE>    42
SHOP VAC CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements
================================================================================
(15)  CONTINUED

      The assets and liabilities of the discontinued operations have been
      reclassified in the accompanying consolidated financial statements to
      separately identify them as net current assets related to discontinued
      operations. As of December 31, 1996 these net assets consist of net
      working capital (primarily accounts receivable).

      The disposal of the McCulloch operations has been accounted for as a
      discontinued operation and, accordingly, its operating results are
      segregated and reported as discontinued operations in the accompanying
      consolidated statement of operations. Sales and related costs of the
      European distribution arrangement are included in discontinued operations
      and inventory and receivables related to the distribution agreement are
      included with net current assets of discontinued operations.

      In 1995 the Company recorded a loss on disposition of the net assets of
      discontinued operations of $120.3 million, net of a tax benefit of $0.5
      million. The loss on disposal represents the net book value of the
      operations which were disposed of less the proceeds received of $30
      million. Further, the loss includes charges, amounting to $19.6 million
      for reduction in the number of employees as a result of the sale,
      consolidation of certain offices and leased facilities, disposition of
      certain assets, estimated losses on existing contractual arrangements,
      estimated losses on European distribution of McCulloch products through
      December 31, 1996 and certain other charges resulting from the McCulloch
      disposition, such as certain indemnity obligations arising in connection
      with the McCulloch disposition, including, but not limited to,
      indemnification of the purchaser of McCulloch with respect to certain
      potential environmental, lease, product and workers' compensation
      liabilities. During 1996 and 1997 approximately $5.6 million and $3.0
      million of cash, respectively, was paid with respect to those items.
      Anticipated cash costs of $7.0 million remains to be paid for these items.
      Approximately $1.5 million is expected to be paid in 1998.

(16)  SUBSEQUENT EVENTS

      During March 1998 the Company has entered into negotiations with a third
      party for the sale of the European Group.

================================================================================

                                       40

<PAGE>    43
                                   SCHEDULE II

                      SHOP VAC CORPORATION AND SUBSIDIARIES

                        VALUATION AND QUALIFYING ACCOUNTS
                  Years Ended December 31, 1995, 1996 and 1997

<TABLE>
<CAPTION>
              COLUMN A                       COLUMN B      COLUMN C      COLUMN D         COLUMN E
              --------                       --------      --------      --------         --------
                                            BALANCE AT    ADDITIONS                      BALANCE AT
                                             BEGINNING    COSTS AND                        CLOSE OF
            DESCRIPTION                      OF PERIOD     EXPENSES     DEDUCTIONS           PERIOD
            -----------                     ----------    ---------     ----------       ----------
<S>                                         <C>           <C>           <C>              <C>  
1995
ALLOWANCE FOR DOUBTFUL ACCOUNTS ........    $    1,833          129            237            1,725
1996
ALLOWANCE FOR DOUBTFUL ACCOUNTS ........         1,725          742            614            1,853
1997
ALLOWANCE FOR DOUBTFUL ACCOUNTS ........         1,853          251            158            1,946
</TABLE>


                                       41

<PAGE>    44
ITEM  9.  CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
FINANCIAL DISCLOSURE

    None

                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The directors and executive officers of the Company, their respective ages
as of December 31, 1997 and their respective current positions with the Company
are set forth below:

<TABLE>
<CAPTION>
           NAME                  AGE                       POSITION
           ----                  ---                       --------
<S>                              <C>      <C>                                                  
Jonathan Miller .............     49      Chairman of the Board, Chief Executive Officer and
                                          President, North American Group

Matthew Miller ..............     44      Vice Chairman of the Board and President, European
                                          Group

Kenneth Benbassat ...........     50      Director

R. Stewart Gentsch ..........     61      Director
</TABLE>

     The terms of office for all of the above officers and directors are until
their successors are chosen and qualified.


     Jonathan Miller joined Craftool Company in 1970 as Vice President. Upon
Craftool's merger with the Company, Mr. Miller served as Vice President of
Manufacturing and Engineering until 1981, at which time he was appointed
President of the Shop Vac North American Group. In 1992, Mr. Miller was elected
Chairman of the Board of Directors of the Company. Mr. Miller is the son of
Martin Miller, the founder of the Company and is the brother of Matthew Miller.
Mr. Miller holds a degree in economics from Rutgers University.

     Matthew Miller joined the Company in 1975 as director of sales and
marketing. In 1981, he was appointed to his current position of President of the
Shop Vac European Group. Mr. Miller is the son of Martin Miller, the founder of
the Company and the brother of Jonathan Miller. Mr. Miller holds an
undergraduate degree from Dickinson College and a masters degree from Oxford
University.

     Kenneth Benbassat became a Director of the Company in 1997. Mr. Benbassat
is an attorney and a Partner with the firm Loeb & Loeb LLP in its Los Angeles
office.

     R. Stewart Gentsch became a Director of the Company in 1997. Prior to his
retirement in 1995 Mr. Gentsch was President and General Manager of Stanley
Tools Worldwide.

ITEM 11.  EXECUTIVE COMPENSATION

     The following table sets forth the cash compensation paid for the fiscal
years ended December 31, 1995, 1996, and 1997 to each of the persons who are the
most highly compensated executive officers of the Company.


                                       42

<PAGE>    45
<TABLE>
<CAPTION>
                                                                   ANNUAL COMPENSATION
                                            -----------------------------------------------------------------------
                                                                                   OTHER ANNUAL          ALL OTHER
NAME AND PRINCIPAL POSITION                 YEAR       SALARY        BONUS      COMPENSATION(1)(2)     COMPENSATION
- ---------------------------                 ----      --------     --------     ------------------     ------------
<S>                                         <C>       <C>          <C>          <C>                    <C>
Jonathan Miller ........................    1997      $350,000     $400,000     $15,385                  $2,992 (3)
    Chairman of the Board, Chief            1996       164,717           --      11,952                   1,392
    Executive Officer and President,        1995       343,627           --      11,951                  11,517
    North American Group

Matthew Miller .........................    1997      $350,000     $400,000          --                  $3,392 (3)
    Vice Chairman of the Board              1996       187,888           --          --                   1,392
    and President, European Group           1995       355,911           --          --                   7,396

W. Earl Stogner ........................    1997      $675,000           --     $10,545                  $3,767 (3)
    Executive Vice President                1996       675,000           --       9,538                   2,367
    and Chief Financial Officer             1995       675,000           --       9,313                   8,986
</TABLE>

(1)  The above listed executives are participants in the Shop Vac Corporation
     Pension Plan, a defined benefit pension plan. This plan provides an annual
     benefit based upon the employee's average compensation for his or her
     highest five consecutive years of compensation and the number of years'
     service to the Company. The table below sets forth the estimated annual
     benefit payable based on the indicated final average compensation and years
     of service, assuming retirement at age 65:

<TABLE>
<CAPTION>
                                                          YEARS OF SERVICE
                           -------------------------------------------------------------------------
REMUNERATION                  5          10         15         20         25         30         35
- ------------               -------    -------    -------    -------    -------    -------    -------
<S>                        <C>        <C>        <C>        <C>        <C>        <C>        <C>    
$100,000 ...............   $15,625    $31,250    $46,875    $46,875    $46,875    $46,875    $46,875
125,000 ................    20,000     40,000     60,000     60,000     60,000     60,000     60,000
150,000 ................    24,375     48,750     73,125     73,125     73,125     73,125     73,125
160,000 and above ......    26,125     52,250     78,375     78,375     78,375     78,375     78,375
</TABLE>

     The compensation covered by the pension plan consists of base salary and
     bonus, if any, paid during each plan year. The covered compensation and
     credited years of service, as of December 31, 1997 for each of the officers
     named in the Executive Compensation table above were as follows: Jonathan
     Miller - $160,000, 27 years; Matthew Miller - $160,000, 22 years; W. Earl
     Stogner - $160,000, 9 years. Retirement benefits under the plan are
     calculated on the basis of a life annuity, 10 year certain.

(2)  Comprised of amounts reimbursed to Jonathan Miller and W. Earl Stogner in
     connection with taxes paid by them with respect to the value of the
     personal use portion of Company-provided vehicles.

(3)  Comprised of (i) a $1,392 term life insurance premium and (ii)
     contributions to the Shop Vac Employee Savings Plan.

     Kenneth Benbassat and R. Stewart Gentsch constitute the Company's
     compensation committee and participated in all deliberations of the
     Company's board of directors during the year ended December 31, 1997
     concerning executive officer compensation.

     The outside directors of the Company (currently Mr. Benbassat and Mr.
     Gentsch) are paid directors fees of $1,000 per month plus $1,000 for each
     board meeting attended and $300 for each telephonic board meeting in which
     they participate.

                                       43

<PAGE>    46
OTHER ARRANGEMENTS

     Pursuant to employment agreements between the Company and each of Jonathan
Miller and Matthew Miller, the Company has agreed to pay each of them (i) a base
salary at the rate of $350,000 per annum and (ii) commencing in calendar year
1997 and for each successive calendar year thereafter, incentive compensation of
$400,000 for any calendar year if with respect to each year, the Company
generates actual earnings before interest and taxes ("EBIT") that equal or
exceed 90% of the Company's budgeted EBIT for such year or amounts of less than
$400,000 for a given calendar year if the Company achieves certain lower EBIT
thresholds for such year. In addition to the foregoing, the Company may increase
such base salaries, based on merit review, taking into account performance, the
employee's responsibilities and increased cost of living, and/or pay additional
discretionary bonus compensation, at the discretion of the Company's independent
directors. In exchange for such compensation, (i) Jonathan Miller has agreed to
serve as Chairman of the Company's Board of Directors, President of the
Company's North American Group and Chief Executive Officer of the Company for a
three year evergreen term, and (ii) Matthew Miller has agreed to serve as Vice
Chairman of the Company's Board of Directors and President of the Company's
European Group for a three-year evergreen term. Under the terms of the
agreement, if either Jonathan or Matthew Miller is terminated without cause or
resigns with good reason, he is entitled to receive continued insurance coverage
for the following three years and (at his option) either (i) the greater of (a)
continued salary for the next three years, plus bonuses in each such year equal
to the bonus paid to him in the year immediately prior to the year in which his
employment was terminated or (b) $750,000 or (ii) a lump-sum payment equal to
the present value of the payments described in clause (i). Each of Jonathan
Miller and Matthew Miller is also entitled to receive such severance if his
employment is terminated as a consequence of a change of control of the Company;
however, if such termination occurs in connection with or as a consequence of a
change of control occurring upon or following the exercise by the holders of the
Company's senior secured notes of their rights to the Millers' stock as a result
of a default under the Indenture and the subsequent foreclosure on the
collateral, each of Jonathan Miller and Matthew Miller have agreed that any and
all payments due to them pursuant to their respective employment agreements with
respect to such termination will be subordinated to the full payment of all sums
due under the senior secured notes.

     Pursuant to the terms of an employment agreement between the Company and W.
Earl Stogner, the Company agreed to pay to Mr. Stogner a base salary at the rate
of $675,000 per annum. In exchange for such compensation, Mr. Stogner has agreed
to serve as a Director, Executive Vice President and Chief Financial Officer of
the Company for a three-year evergreen term. Mr. Stogner's employment ended
effective December 8, 1997. All amounts due to Mr. Stogner under the employment
agreement have been accrued in the accompanying financial statements.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The following table sets forth information as of February 28, 1997 with
respect to beneficial ownership of shares of the Common Stock by each person
known to own 5% or more of the Common Stock, by each Director, by each executive
officer named in the Summary Compensation Table and by all Directors and
executive officers as a group. The beneficial owners have sole voting and
investment power as to all such shares.

                                       44

<PAGE>    47
<TABLE>
<CAPTION>
NAME AND ADDRESS OF BENEFICIAL OWNER                NUMBER OF SHARES BENEFICIALLY OWNED          PERCENTAGE OF OUTSTANDING
- ------------------------------------                -----------------------------------          -------------------------
                                                  CLASS A VOTING        CLASS B NON-VOTING
                                                  --------------        ------------------
<S>                                               <C>                   <C>                      <C>
Jonathan Miller...........................           3,250 (1)              325,000 (1)                     50%
Shop Vac Corporation
2323 Reach Road
Williamsport, PA 17701
Matthew Miller............................           3,250 (2)              325,000 (2)                     50%
Goblin Limited
Don Pedro Avenue
Normanton Industrial Estate
West Yorkshire WF6 1TT
</TABLE>

(1)   Includes 1,197 shares of Class A and 325,000 shares of Class B owned by
      the Jonathan Miller Family Limited Partnership.

(2)   Includes 1,197 shares of Class A and 325,000 shares of Class B owned by
      the Matthew Miller Family Limited Partnership and the Matthew Miller 1984
      Children's Trust.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The Company currently leases a sales/administration/distribution facility
in Normanton, England from New Yorkshire Limited, an entity controlled by
Jonathan and Matthew Miller. Annual rent under this lease for 1997 was $375,000
which was comparable to annual rent paid for similar facilities in arms-length
transactions in the local market. The Company has also guaranteed up to
approximately $825,000 of indebtedness incurred by New Yorkshire Limited from
Midland Bank plc ("Midland") in connection with the acquisition of the Normanton
facility.

                                       45

<PAGE>    48
                                     PART IV

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

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

      (1)  Financial Statements:

           Independent Auditors' Report

           Consolidated Balance Sheets as of December 31, 1996 and 1997

           Consolidated Statements of Operations for the years ended December
           31, 1995, 1996 and 1997

           Consolidated Statements of Stockholders' Equity (Deficit) for the
           years ended December 31, 1995, 1996 and 1997

           Consolidated Statements of Cash Flows for the years ended December
           31, 1995, 1996 and 1997

           Notes to Consolidated Financial Statements

      (2)  The following financial statement schedule for Shop Vac Corporation
           and subsidiaries is included herein:

           II Valuation and Qualifying Accounts - years ended December 31, 1995,
           1996 and 1997

           All other schedules are omitted as they are not applicable.

(b)   Reports on Form 8-K

      No reports on Form 8-K have been filed during the period ended December
      31, 1997

(c)   The exhibits filed in response to Item 601 of Regulation S-K are as
      follows:


Exhibit No.       Description

3.1*              Certificate of Incorporation, as amended, of Shop Vac
                  Corporation
3.2*              By-Laws of Shop Vac Corporation.
4.1*              Indenture, dated as of October 1, 1996, between Shop Vac
                  Corporation and Marine Midland Bank, as trustee, relating to
                  $100,000,000 aggregate principal amount of 10 5/8% Senior
                  Secured Notes due 2003.
4.2*              Registration Rights Agreement, dated as of October 1, 1996,
                  between Shop Vac Corporation, Lehman Brothers and First Union
                  Capital Markets Corp.
4.3*              Specimen Certificate of 10 5/8% Senior Secured Notes due 2003
                  (the "Private Notes") (included in Exhibit 4.1 hereto).
4.4*              Specimen Certificate of 10 5/8% Senior Secured Notes due 2003
                  (the "Exchange Notes") (included in Exhibit 4.1 hereto).

                                       46

<PAGE>    49
10.1*             Credit Agreement, dated as of October 1, 1996, between Shop
                  Vac Corporation, Felchar Manufacturing Corporation and First
                  Union National Bank of North Carolina with respect to a
                  $25,000,000 revolving credit facility.
10.2*             Pledge Agreement, dated as of October 1, 1996, by Jonathan
                  Miller, Matthew Miller, the Jonathan Miller Family Limited
                  Partnership, the Matthew Miller Family Limited Partnership and
                  the Matthew Miller 1984 Children's Trust in favor of Marine
                  Midland Bank.
10.3*             Purchase Agreement, dated as of September 25, 1996, between
                  Shop Vac Corporation, Lehman Brothers and First Union Capital
                  Markets Corp.
10.4*             Shareholders Agreement dated July 21, 1987 by and among Shop
                  Vac Corporation, Martin Miller, as trustee, Jonathan Miller,
                  individually and as a trustee, and Matthew Miller,
                  individually and as a trustee, as amended by Amendment to
                  Shareholders Agreement dated August 1, 1991.
10.5*             Employment Agreement dated March 14, 1996 with respect to
                  Jonathan Miller, as amended by a First Amendment dated
                  September 25, 1996.
10.6*             Employment Agreement dated March 14, 1996 with respect to
                  Matthew Miller, as amended by a First Amendment dated
                  September 25, 1996.
10.7*             Employment Agreement dated March 14, 1996 with respect to W.
                  Earl Stogner
10.8*             Stock Purchase Agreement dated October 22, 1995 by and among
                  Beaver Acquisition Corporation and Shop Vac Corporation, and
                  Amendment No. 1 to the Stock Purchase Agreement dated November
                  1, 1995.
12.1              Statement of Computation of Ratio of Earnings to Fixed
                  Charges. (Page 49)
21.1*             Subsidiaries of Shop Vac Corporation.
27.1              Financial Data Schedule (Page 50)
- ------------

*   Previously filed with the Registrant's Form S-4 Registration Statement dated
    January 28, 1997 and incorporated herein by reference.

                                       47

<PAGE>    50
                                   SIGNATURES

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

                                     SHOP VAC CORPORATION


                                     By        /s/ Jonathan Miller
                                        -------------------------------------
                                                 JONATHAN MILLER
                                        PRESIDENT AND CHIEF EXECUTIVE OFFICER


Date:  March 30, 1998

           Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
Registrant and in the capacities indicated on this 21st day of March 1998.


     SIGNATURE                                    TITLE
  /s/ Jonathan Miller
- -------------------------     President and Chief Executive Officer and Director
    JONATHAN MILLER           (Principal Executive Officer)

  /s/ Matthew Miller 
- -------------------------     President of the European Group and Director
     MATTHEW MILLER

  /s/ David A. Grill
- -------------------------     Vice President and Chief Financial Officer
     DAVID A. GRILL           (Principal Financial Officer and Principal
                              Accounting Officer)

                                       48

<PAGE>    51
                                  EXHIBIT INDEX


Exhibit No.       Description

3.1*              Certificate of Incorporation, as amended, of Shop Vac
                  Corporation
3.2*              By-Laws of Shop Vac Corporation.
4.1*              Indenture, dated as of October 1, 1996, between Shop Vac
                  Corporation and Marine Midland Bank, as trustee, relating to
                  $100,000,000 aggregate principal amount of 10 5/8% Senior
                  Secured Notes due 2003.
4.2*              Registration Rights Agreement, dated as of October 1, 1996,
                  between Shop Vac Corporation, Lehman Brothers and First Union
                  Capital Markets Corp.
4.3*              Specimen Certificate of 10 5/8% Senior Secured Notes due 2003
                  (the "Private Notes") (included in Exhibit 4.1 hereto).
4.4*              Specimen Certificate of 10 5/8% Senior Secured Notes due 2003
                  (the "Exchange Notes") (included in Exhibit 4.1 hereto).
10.1*             Credit Agreement, dated as of October 1, 1996, between Shop
                  Vac Corporation, Felchar Manufacturing Corporation and First
                  Union National Bank of North Carolina with respect to a
                  $25,000,000 revolving credit facility.
10.2*             Pledge Agreement, dated as of October 1, 1996, by Jonathan
                  Miller, Matthew Miller, the Jonathan Miller Family Limited
                  Partnership, the Matthew Miller Family Limited Partnership and
                  the Matthew Miller 1984 Children's Trust in favor of Marine
                  Midland Bank.
10.3*             Purchase Agreement, dated as of September 25, 1996, between
                  Shop Vac Corporation, Lehman Brothers and First Union Capital
                  Markets Corp.
10.4*             Shareholders Agreement dated July 21, 1987 by and among Shop
                  Vac Corporation, Martin Miller, as trustee, Jonathan Miller,
                  individually and as a trustee, and Matthew Miller,
                  individually and as a trustee, as amended by Amendment to
                  Shareholders Agreement dated August 1, 1991.
10.5*             Employment Agreement dated March 14, 1996 with respect to
                  Jonathan Miller, as amended by a First Amendment dated
                  September 25, 1996.

<PAGE>    52
                           EXHIBIT INDEX (CONTINUED)


Exhibit No.       Description

10.6*             Employment Agreement dated March 14, 1996 with respect to
                  Matthew Miller, as amended by a First Amendment dated
                  September 25, 1996.
10.7*             Employment Agreement dated March 14, 1996 with respect to W.
                  Earl Stogner
10.8*             Stock Purchase Agreement dated October 22, 1995 by and among
                  Beaver Acquisition Corporation and Shop Vac Corporation, and
                  Amendment No. 1 to the Stock Purchase Agreement dated November
                  1, 1995.
12.1              Statement of Computation of Ratio of Earnings to Fixed
                  Charges. (Page 50)
21.1*             Subsidiaries of Shop Vac Corporation.
27.1              Financial Data Schedule (Page 51)
- ------------

*   Previously filed with the Registrant's Form S-4 Registration Statement dated
    January 28, 1997 and incorporated herein by reference.



<PAGE>    1
SHOP VAC CORPORATION AND SUBSIDIARIES                               EXHIBIT 12.1
STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(THOUSANDS, EXCEPT RATIOS)

<TABLE>
<CAPTION>

                                            1993        1994        1995        1996        1997
                                          --------    -------     -------     -------     -------
<S>                                       <C>         <C>         <C>         <C>         <C>    
Income from continuing operations
    before income taxes
    and cumulative effect of
    changes in accounting principles ...  $17,255     $17,447     $ 4,182     $ 4,032     $11,749
Interest Expense .......................    7,210       8,826      11,629      10,104      11,339
Interest Component of Rental Expense ...      133         154         218         198         394
                                          -------     -------     -------     -------     -------
                                          $24,598     $26,427     $16,029     $14,334     $23,482
                                          =======     =======     =======     =======     =======
Interest Expense .......................  $ 7,210     $ 8,826     $11,629     $10,104     $11,339
Interest Component of Rental Expense ...      133         154         218         198         394
                                          -------     -------     -------     -------     -------
                                          $ 7,343     $ 8,980     $11,847     $10,302     $11,733
                                          =======     =======     =======     =======     =======
Fixed Charge Coverage Ratio ............      3.3         2.9         1.4         1.4         2.0
                                          =======     =======     =======     =======     =======
</TABLE>



                                       49


<TABLE> <S> <C>


<ARTICLE> 5
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               DEC-31-1997
<CASH>                                          34,450
<SECURITIES>                                         0
<RECEIVABLES>                                   27,211
<ALLOWANCES>                                     1,946
<INVENTORY>                                     22,508
<CURRENT-ASSETS>                                88,361
<PP&E>                                          87,955
<DEPRECIATION>                                  58,527
<TOTAL-ASSETS>                                 145,398
<CURRENT-LIABILITIES>                           40,326
<BONDS>                                        105,667
                                0
                                          0
<COMMON>                                            85
<OTHER-SE>                                    (11,157)
<TOTAL-LIABILITY-AND-EQUITY>                   145,398
<SALES>                                        216,796
<TOTAL-REVENUES>                               216,796
<CGS>                                          156,817
<TOTAL-COSTS>                                  156,817
<OTHER-EXPENSES>                                36,890
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              11,339
<INCOME-PRETAX>                                 11,749
<INCOME-TAX>                                   (18,588)
<INCOME-CONTINUING>                             30,337
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    30,337
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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