<PAGE>

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

                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                                  Form 10-Q/A
                                Amendment No. 1
(Mark One)
[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934
                 For the quarterly period ended June 30, 2001
                                      OR
[_] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934
             For the transition period from ________ to ________.

                      Commission file number - 333-56097

                               _________________

                          HUDSON RESPIRATORY CARE INC.
             (Exact name of registrant as specified in its charter)

                               _________________


               California                                    95-1867330
    (State or other jurisdiction of                       (I.R.S. Employer
    incorporation or organization)                       Identification No.)

    27711 Diaz Road, P.O. Box 9020                             92589
         Temecula, California                                (Zip Code)
(Address of Principal Executive Offices)

                                (909) 676-5611
             (Registrant's telephone number, including area code)

                                 Not Applicable
             (Former name, former address and former fiscal year,
                        if changed since last report).

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

     The number of shares of Common Stock, $0.01 par value, outstanding (the
only class of common stock of the Company outstanding) was 10,391,435 on August
20, 2001.

================================================================================
<PAGE>

                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

                          QUARTER ENDED JUNE 30, 2001

                               TABLE OF CONTENTS

                                                                          Page
                                                                          ----

PART I. FINANCIAL INFORMATION

        Item 1. Unaudited Condensed Consolidated Financial Statements:

                Unaudited Condensed Consolidated Balance Sheets as of
                December 31, 2000 and June 30, 2001.....................    1

                Unaudited Condensed Consolidated Statements of
                Operations and Comprehensive Income (Loss) for the
                Three and Six months Ended June 30, 2000 and 2001.......    3

                Unaudited Condensed Consolidated Statements of Cash
                Flows for the Three Months Ended June 30, 2000 and 2001.    4

                Notes to Unaudited Condensed Consolidated Financial
                Statements..............................................    5

        Item 2. Management's Discussion and Analysis of Financial
                Condition and Results of Operations.....................   15


PART II. OTHER INFORMATION

        Item 6. Exhibits and Reports on Form 8-K........................   22


SIGNATURE...............................................................   23

                                       i
<PAGE>

     The undersigned registrant hereby amends the following items of its
Quarterly Report on Form 10-Q for the quarter ended June 30, 2001 as set forth
below:

PART I.  FINANCIAL INFORMATION

ITEM 1.  CONSOLIDATED FINANCIAL STATEMENTS


                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

               UNAUDITIED CONDENSED CONSOLIDATED BALANCE SHEETS

                                    ASSETS

                         (Dollar Amounts in Thousands)

<TABLE>
<CAPTION>
                                                 December 31,     June 30,
                                                    2000            2001
                                                 ------------    ----------
<S>                                              <C>             <C>
CURRENT ASSETS:

  Cash.........................................    $  3,530       $  4,258

  Accounts receivable, less allowance for
   doubtful accounts of $3,500 and $3,757 at
   December 31, 2000 and June 30, 2001,
   respectively................................      28,307         28,718
  Inventories..................................      44,610         34,491
  Other current assets.........................       1,832          1,903
                                                   --------       --------
     Total current assets......................      78,279         69,370
                                                   --------       --------


PROPERTY, PLANT AND EQUIPMENT, net.............      49,425         47,749
                                                   --------       --------

OTHER ASSETS:

  Intangible assets, net.......................      67,573         61,268

  Deferred financing costs, net................       9,587          8,867

  Deferred tax asset...........................      69,105         69,117

  Other assets.................................       1,265          3,575
                                                   --------       --------
    Total other assets.........................     147,530        142,827
                                                   --------       --------
      Total assets.............................    $275,234       $259,946
                                                   ========       ========
</TABLE>

             The accompanying notes are an integral part of these
                      condensed consolidated statements.

                                       1
<PAGE>

                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

                UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
              LIABILITIES, MANDATORILY-REDEEMABLE PREFERRED STOCK
                      AND STOCKHOLDERS' EQUITY (DEFICIT)

                         (Dollar Amounts in Thousands)

<TABLE>
<CAPTION>
                                                  December 31,      June 30,
                                                     2000             2001
                                                  ------------     ----------
<S>                                               <C>              <C>
CURRENT LIABILITIES:

  Notes payable to bank.........................   $  10,686       $  12,184
  Accounts payable..............................      20,320          11,767
  Accrued liabilities...........................      12,707          12,737
  Note payable to affiliates....................       2,000           5,000
  Other current liabilities.....................       3,007           2,404
                                                   ---------       ---------
    Total current liabilities...................      48,720          44,092
                                                   ---------       ---------

NOTE PAYABLE TO AFFILIATE, net of current
 portion........................................       8,266           8,717
SENIOR SUBORDINATED NOTES PAYABLE...............     115,000         115,000
NOTES PAYABLE TO BANK, net of current portion...      85,962          87,191
OTHER NON-CURRENT LIABILITIES...................          --             981
                                                   ---------       ---------
  Total liabilities.............................     257,948         255,981
                                                   ---------       ---------

MANDATORILY-REDEEMABLE PREFERRED STOCK, $0.01
 par value:  authorized -- 1,800 shares; issued
 and outstanding -- 421 shares; liquidation
 preference: $40,610............................      39,043          41,329

  Accrued preferred stock dividend, payable in
   kind.........................................       1,018           1,092
                                                   ---------       ---------
                                                      40,061          42,421
                                                   ---------       ---------

STOCKHOLDERS' EQUITY (DEFICIT):

  Common stock, no par value:

    Authorized -- 15,000 shares, issued and
     Outstanding -- 10,387 and 10,391 at
     December 31, 2000 and June 30, 2001,
     respectively...............................      98,158          98,962
  Cumulative translation adjustment.............      (1,151)          3,409
  Accumulated deficit...........................    (119,782)       (140,827)
                                                   ---------       ---------
     Total stockholders' equity (deficit).......     (22,775)        (38,456)
                                                   ---------       ---------
       Total liabilities, mandatorily-redeemable
        preferred stock and stockholders' equity
        (deficit)...............................   $ 275,234       $ 259,946
                                                   =========       =========
</TABLE>

             The accompanying notes are an integral part of these
                       condensed consolidated statements

                                       2
<PAGE>

                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

           UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                        AND COMPREHENSIVE INCOME (LOSS)

                                 (Dollar Amounts in Thousands)
<TABLE>
<CAPTION>
                                      Three Months Ended     Six Months Ended
                                      ------------------     ----------------
                                      June 30,  June 30,     June 30, June 30,
                                        2000      2001         2000     2001
                                      --------  --------     -------- --------
<S>                                   <C>       <C>          <C>      <C>
NET SALES...........................  $31,811    $40,801     $72,618  $ 78,606
COST OF SALES.......................   14,825     24,961      37,328    52,991
                                      -------    -------     -------  --------
  Gross Profit......................   16,986     15,840      35,290    25,615
                                      -------    -------     -------  --------
OPERATING EXPENSES:

  Selling, distribution, general &
   administrative..................    10,796     13,261      19,525    25,782
  Amortization of goodwill.........       817      1,279       1,620     3,245
  Research and development.........       629        436       1,249       901
                                      -------    -------     -------  --------
                                       12,242     14,976      22,394    29,928
                                      -------    -------     -------  --------
     Income (loss) from operations.     4,744        864      12,896    (4,313)


INTEREST EXPENSE AND OTHER.........     5,130      6,343      10,467    13,842
                                      -------    -------     -------  --------
  Net income (loss) before benefit
   for income taxes................      (386)    (5,479)      2,429   (18,155)

PROVISION FOR INCOME TAXES.........        (1)       340       1,215       527
                                      -------    -------     -------  --------
  Net Income (loss)................   $  (385)   $(5,819)    $ 1,214  $(18,682)


OTHER COMPREHENSIVE INCOME:
  Foreign currency translation
   gain (loss).....................       101      3,831         307     4,560
                                      -------    -------     -------  --------
    Comprehensive income (loss)....   $  (284)   $(1,988)    $ 1,521  $ 14,122
                                      =======    =======     =======  ========
</TABLE>

             The accompanying notes are an integral part of these
                      condensed consolidated statements.

                                       3
<PAGE>

                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

           UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                         (Dollar Amounts in Thousands)
<TABLE>
<CAPTION>
                                                              Six Months Ended
                                                              -----------------
                                                              June 30, June 30,
                                                                2000     2001
                                                              -------- --------
<S>                                                           <C>      <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss).........................................  $ 1,214  $(18,682)
  Adjustments to reconcile net income (loss) to net cash
   provided by (used in) operating activities --
    Depreciation and amortization...........................    5,310     5,979
    Amortization of deferred financing costs................      490       505
    Deferred taxes..........................................       88       (13)
  Change in operating assets and liabilities:
    Accounts receivable.....................................   (5,483)     (411)
    Inventories.............................................   (6,849)   10,120
    Other current assets....................................    2,392       (71)
    Other assets............................................      135    (2,310)
    Accounts payable........................................    2,376    (8,553)
    Accrued liabilities.....................................    3,452        30
    Other current liabilities...............................      (87)     (603)
    Other non-current liabilities...........................       --       981
                                                              -------  --------
      Net cash provided by (used in) operating activities...    3,038   (13,028)

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property, plant and equipment................   (5,755)   (2,464)
  (Additions) retirements of intangible assets..............       --     4,464
                                                              -------  --------
      Net cash used in investing activities.................   (5,755)    2,000

CASH FLOWS FROM FINANCING ACTIVITIES:
  Repayment of notes payable to bank........................   (1,500)   (3,500)
  Proceeds from bank borrowings.............................    3,764     6,227
  Repayment of notes payable to affiliates..................       --    (6,000)
  Proceeds from notes payable to affiliates.................       --     9,451
  Additions of deferred financing costs.....................       --       215
  Sale of common stock, net of costs........................       --       803
                                                              -------  --------
      Net cash provided by (used in) financing activities...    2,246     7,196

Effect of exchange rate changes on cash.....................      307     4,560
                                                              -------  --------
NET INCREASE IN CASH........................................     (146)      728
CASH, beginning of period...................................    2,917     3,530
                                                              -------  --------
CASH, end of period.........................................  $ 2,771  $  4,258
                                                              =======  ========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
  Cash paid during the period for:

    Interest................................................  $ 6,700  $  7,693

NON-CASH FINANCING ACTIVITIES:

  Preferred dividends accrued or paid-in-kind...............  $ 2,118  $  2,361
                                                              =======  ========
</TABLE>

             The accompanying notes are an integral part of these
                      condensed consolidated statements.

                                       4
<PAGE>

                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

        NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                 JUNE 30, 2001


1.  Financial Statements.  The condensed consolidated financial statements
    --------------------
included herein have been prepared by the Company, without audit, and include
all adjustments which are, in the opinion of management, necessary for a fair
presentation of the financial position at June 30, 2001, and the results of
operations and cash flows for the six-month periods ended June 30, 2000 and June
30, 2001 pursuant to the rules and regulations of the Securities and Exchange
Commission ("SEC").  All such adjustments are of a normal recurring nature.
Certain information and footnote disclosures normally included in financial
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted pursuant to such rules and regulations. Although
the Company believes that the disclosures in such financial statements are
adequate to make the information presented not misleading, the accompanying
unaudited condensed, consolidated financial statements should be read in
conjunction with the Company's 2000 audited financial statements and the notes
thereto included in its Form 10-K filed with the SEC. The results of operations
for the six-month period ended June 30, 2001 are not necessarily indicative of
the results to be achieved for a full year.

2.   Recent Accounting Pronouncements.  In June 1998, the Financial Accounting
     ---------------------------------
Standards Board issued SFAS No. 133, "Accounting for Derivative Instruments and
Hedging Activities," as amended by SFAS No. 137 and SFAS No. 138, effective for
fiscal years beginning after June 15, 2000. SFAS No. 133 establishes accounting
and reporting standards for derivative instruments. The statement requires that
every derivative instrument be recorded in the balance sheet as either an asset
or liability measured at its fair value, and that changes in the derivative's
fair value be recognized currently in earnings unless specific hedge accounting
criteria are met. The impact of adoption was not material to the financial
statements.

     In June 2001, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards No. 141, "Business Combinations"
("SFAS 141").  This Statement addresses financial accounting and reporting for
business combinations and supersedes APB Opinion No. 16, "Business
Combinations," and FASB Statement No. 38, "Accounting for Preacquisition
Contingencies of Purchased Enterprises."  All business combinations in the scope
of this Statement are to be accounted for using one method, the purchase method.
The Company will adopt SFAS 141 for all business combinations initiated after
June 30, 2001.

     Also in June 2001, the FASB issued Statement of Financial Accounting
Standards No. 142, "Goodwill and Other Intangible Assets" ("SFAS 142").  SFAS
142 addresses financial accounting and reporting for acquired goodwill and other
intangible assets and supersedes APB Opinion No. 17, "Intangible Assets."  This
pronouncement addresses, among other things, how goodwill and other intangible
assets should be accounted for after they have been initially recognized in the
financial statements.  Goodwill would no longer be amortized but would be
assessed at least annually for impairment using a fair value methodology.  The
Company will adopt this statement for all goodwill and other intangible assets
acquired after June 30, 2001 and for all existing goodwill and other intangible
assets beginning January 1, 2002.  Upon adoption of this standard on January 1,
2002, the Company will cease recording amortization of goodwill which would
increase net income in 2002 by approximately $2.8 million, net of income taxes.
Other than ceasing the amortization of goodwill, the Company does not anticipate
that the adoption of SFAS 142 will have a significant effect on our financial
position or the results of our operations as the Company does not currently
anticipate any impairment charges for existing goodwill.

                                       5
<PAGE>

                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

        NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                 JUNE 30, 2001

3.  Inventories.  Inventories consisted of the following (amounts in
    -----------
thousands):

<TABLE>
<CAPTION>
                                             December 31,       June 30,
                                                 2000             2001
                                             ------------      ----------
<S>                                          <C>               <C>
Raw materials...........................       $ 8,134          $ 7,090
Work-in-process.........................         6,591            5,161
Finished goods..........................        29,885           22,240
                                               -------          -------
                                               $44,610          $34,491
                                               =======          =======
</TABLE>


4.  Subsidiaries Guaranteeing Debt and Segment Data.  The Company is the 100%
    -----------------------------------------------
owner of certain subsidiaries that do not guarantee the Company's senior
subordinated notes and certain bank debt.  The following tables disclose
required consolidating financial information for guarantor, including the
Company, and non-guarantor subsidiaries (amounts in thousands):

                                       6
<PAGE>

                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

        NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                 JUNE 30, 2001

                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES
                    GUARANTOR AND NON-GUARANTOR SUBSIDIARIES
                UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET

<TABLE>
<CAPTION>
                                              As of June 30, 2001
                               -----------------------------------------------
                               Guarantor Non-Guarantor  Adjustments    Total
                               --------- -------------  -----------  ---------
<S>                            <C>       <C>            <C>          <C>
CURRENT ASSETS:
  Cash.....................     $  2,010   $  2,248     $    --      $  4,258
  Accounts receivable......       34,923      5,492       (11,697)     28,718
  Inventories..............       28,433      7,735        (1,677)     34,491
  Other current assets.....        4,997     78,737       (81,831)      1,903
                                --------   --------     ---------    --------
    Total current assets...       70,363     94,212       (95,205)     69,370

PROPERTY, PLANT AND
 EQUIPMENT, NET............       46,654      1,095           --       47,749

OTHER ASSETS:
  Intangible assets, net...       26,627     34,641           --       61,268
  Deferred financing costs,
   net.....................        8,867        --            --        8,867
  Deferred tax asset.......       68,881        236           --       69,117
  Investment in non-
   guarantor subsidiaries..       29,245        --        (29,245)        --
  Other....................          380      3,195           --        3,575
                                --------   --------     ---------    --------
    Total other assets.....      134,000   $ 38,072     $ (29,245)   $142,827
                                --------   --------     ---------    --------
                                 251,017    133,379     $(124,450)   $259,946
                                ========   ========     =========    ========
CURRENT LIABILITIES:
  Notes payable to bank....        8,500      3,684           --       12,184
  Accounts payable.........       17,149      1,276        (6,658)     11,767
  Accrued liabilities......       10,522      2,215           --       12,737
  Notes payable to
   affiliate...............        5,000        --            --        5,000
  Other current liabilities          971     23,960       (22,527)      2,404
                                --------   --------     ---------    --------
    Total current
     liabilities...........       42,142     31,135       (29,185)     44,092

OTHER LIABILITIES:
  Note payable to
   affiliate, net off
   current portion.........        6,451      2,266           --        8,717
  Notes payable to bank,
   net of current portion..       72,500     14,691           --       87,191
  Senior subordinated notes      115,000        --            --      115,000
  Other non-current
   liabilities.............          --         981           --          981
                                --------   --------     ---------    --------
    Total liabilities......      236,093     49,073       (29,185)    255,981
Mandatorily-redeemable
 preferred stock...........       42,421        --            --       42,421

STOCKHOLDERS' EQUITY
 (DEFICIT).................       27,497     84,306       (95,265)    (38,456)
                                --------   --------     ---------    --------
                                $251,017   $133,379     $(124,450)   $259,946
                                ========   ========     =========    ========
</TABLE>

                                       7
<PAGE>

                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

        NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                 JUNE 30, 2001

                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES
                   GUARANTOR AND NON-GUARANTOR SUBSIDIARIES
                UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET

<TABLE>
<CAPTION>
                                          As of December 31, 2000
                               -----------------------------------------------
                               Guarantor Non-Guarantor  Adjustments    Total
                               --------- -------------  -----------  ---------
<S>                            <C>       <C>            <C>          <C>
CURRENT ASSETS:
  Cash........................ $    437    $  3,093      $     --    $  3,530
  Accounts receivable.........   32,665       4,395        (8,753)     28,307
  Inventories.................   38,703       7,973        (2,066)     44,610
  Other current assets........    6,350      52,467       (56,985)      1,832
                               --------    --------      --------    --------
    Total current assets......   78,155      67,928       (67,804)     78,279

PROPERTY, PLANT AND EQUIPMENT,
 NET..........................   48,260       1,165            --      49,425

OTHER ASSETS:
 Intangible assets, net.......   27,719      39,854            --      67,573
 Deferred financing costs,
  net.........................    9,587          --            --       9,587
 Deferred tax asset...........   68,881         224            --      69,105
 Investment in non-guarantor
  subsidiaries................   29,245          --       (29,245)         --
 Other........................      294         971            --       1,265
                               --------    --------      --------    --------
   Total other assets.........  135,726      41,049       (29,245)    147,530
                               --------    --------      --------    --------
                               $262,141    $110,142      $(97,049)   $275,234
                               ========    ========      ========    ========

CURRENT LIABILITIES:
  Notes payable to bank....... $  7,500    $  3,186      $     --    $ 10,686
  Accounts payable............   24,758       4,711        (9,149)     20,320
  Accrued liabilities.........    9,420       3,287            --      12,707
  Notes payable to affiliate..    2,000          --            --       2,000
  Other current liabilities...    1,242      22,764       (20,999)      3,007
                               --------    --------      --------    --------
    Total current liabilities.   44,920      33,948       (30,148)     48,720

OTHER LIABILITIES:
  Note payable to affiliate,
   net of current portion.....       --       8,266            --       8,266
  Notes payable to bank, net
   of current portion.........   75,000      10,962            --      85,962
  Senior subordinated notes...  115,000          --            --     115,000
  Other non-current
   liabilities................       --       1,095        (1,095)         --
                               --------    --------      --------    --------
    Total liabilities.........  234,920      54,271       (31,243)    257,948
                               --------    --------      --------    --------
Mandatorily-redeemable
 preferred stock..............   40,061          --            --      40,061

STOCKHOLDERS' EQUITY (DEFICIT)  (12,840)     55,871       (65,806)    (22,775)
                               --------    --------      --------    --------
                               $262,141    $110,142      $(97,049)   $275,234
                               ========    ========      ========    ========
</TABLE>

                                       8
<PAGE>

                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

        NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                 JUNE 30, 2001

                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES
                    GUARANTOR AND NON-GUARANTOR SUBSIDIARIES
           UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
<TABLE>
<CAPTION>
                                      Three Months Ended June 30, 2001
                               -----------------------------------------------
                               Guarantor Non-Guarantor  Adjustments    Total
                               --------- -------------  -----------  ---------
<S>                            <C>       <C>            <C>          <C>
NET SALES....................   $37,026     $7,033        $(3,258)    $40,801
COST OF SALES................    24,724      3,734         (3,497)     24,961
                                -------     ------        -------     -------
  Gross Profit...............    12,302      3,299            239      15,840
OPERATING EXPENSES:
  Selling, distribution,
   general and administrative    11,531      1,730             --      13,261
  Goodwill amortization......       385        894             --       1,279
  Research and development...       179        257             --         436
                                -------     ------        -------     -------
                                 12,095      2,881             --      14,976
                                -------     ------        -------     -------
  Income (loss) from
   operations................       207        418            239         864

INTEREST AND OTHER EXPENSE...     4,949        425             --       6,343
                                -------     ------        -------     -------
  Income (loss) before
   provision (benefit) for
   income taxes..............    (4,742)        (7)          (730)     (5,479)

PROVISION (BENEFIT) FOR
 INCOME TAXES................        --        340             --         340
                                -------     ------        -------     -------
Net Income (loss)............   $(4,742)    $ (347)       $  (730)    $(5,819)
                                =======     ======        =======     =======
</TABLE>

                                       9
<PAGE>

                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

        NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                 JUNE 30, 2001


                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES
                   GUARANTOR AND NON-GUARANTOR SUBSIDIARIES
           UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

<TABLE>
<CAPTION>
                                      Three Months Ended June 30, 2000
                               -----------------------------------------------
                               Guarantor Non-Guarantor  Adjustments    Total
                               --------- -------------  -----------  ---------
<S>                            <C>       <C>            <C>          <C>
NET SALES....................   $29,746      $4,823      $(2,758)     $31,811
COST OF SALES................    15,634       1,949       (2,758)      14,825
                                -------      ------      -------      -------
  Gross Profit...............    14,112       2,874           --       16,986

OPERATING EXPENSES:
  Selling, distribution,
   general and administrative     9,211       1,585           --       10,796

  Amortization of goodwill...       329         488           --          817

  Research and development...       290         339           --          629
                                -------      ------      -------      -------
                                  9,830       2,412           --       12,242
                                -------      ------      -------      -------
  Income (loss) from
   operations................     4,282         462           --        4,744
                                -------      ------      -------      -------

  INTEREST AND OTHER EXPENSE.     4,598         532           --        5,130
                                -------      ------      -------      -------

  Income (loss) before
   provision (benefit) for
   income taxes..............      (316)        (70)          --         (386)
PROVISION (BENEFIT) FOR
 INCOME TAXES................      (125)        124           --           (1)
                                -------      ------      -------      -------
Net Income (loss)............   $  (191)     $  194      $    --      $  (385)
                                =======      ======      =======      =======
</TABLE>

                                       10
<PAGE>

                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

        NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                 JUNE 30, 2001


                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES
                   GUARANTOR AND NON-GUARANTOR SUBSIDIARIES
           UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS


<TABLE>
<CAPTION>
                                                                               Six Months Ended June 30, 2001
                                                                            --------------------------------------------
                                                                                         Non-
                                                                            Guarantor  Guarantor  Adjustments    Total
                                                                            ---------  ---------  -----------  ---------
<S>                                                                         <C>        <C>        <C>          <C>
NET SALES...............................................................     $ 72,219    $13,008      $(6,621) $ 78,606
COST OF SALES...........................................................       52,124      6,935       (6,068)   52,991
                                                                             --------    -------      -------  --------
 Gross Profit...........................................................       20,095      6,073         (553)   25,615
OPERATING EXPENSES:
 Selling, distribution, general and administrative......................       22,619      3,163           --    25,782
 Amortization of goodwill...............................................          770      2,475           --     3,245
 Research and development...............................................          394        507           --       901
                                                                             --------    -------      -------  --------
                                                                               23,783      6,145           --    29,928
                                                                             --------    -------      -------  --------
 Income (loss) from operations..........................................       (3,688)       (72)        (553)   (4,313)
                                                                             --------    -------      -------  --------

 INTEREST AND OTHER EXPENSE.............................................        9,585      2,175        2,082    13,842
                                                                             --------    -------      -------  --------

 Income (loss) before provision (benefit) for income taxes..............      (13,273)    (2,247)      (2,635)  (18,155)
PROVISION (BENEFIT) FOR INCOME TAXES....................................           --        527           --       527
                                                                             --------    -------      -------  --------
Net Income (loss).......................................................     $(13,273)   $(2,774)     $(2,635) $(18,682)
                                                                             ========    =======      =======  ========
</TABLE>

                                       11
<PAGE>


                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

        NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                 JUNE 30, 2001


                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES
                   GUARANTOR AND NON-GUARANTOR SUBSIDIARIES
           UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

<TABLE>
<CAPTION>

                                                                               Six Months Ended June 30, 2001
                                                                            --------------------------------------------
                                                                                         Non-
                                                                            Guarantor  Guarantor  Adjustments    Total
                                                                            ---------  ---------  -----------  ---------
<S>                                                                         <C>        <C>        <C>          <C>
NET SALES...............................................................      $64,018    $13,672      $(5,072)   $72,618
COST OF SALES...........................................................       35,963      6,237       (4,872)    37,328
                                                                              -------    -------      -------    -------
 Gross Profit...........................................................       28,055      7,435         (200)    35,290
OPERATING EXPENSES:
 Selling, distribution, general and administrative......................       16,082      3,443           --     19,525
 Amortization of goodwill...............................................          598      1,022           --      1,620
 Research and development...............................................          572        677           --      1,249
                                                                              -------    -------      -------    -------
                                                                               17,252      5,142           --     22,394
                                                                              -------    -------      -------    -------
 Income from operations.................................................       10,803      2,293         (200)    12,896
                                                                              -------    -------      -------    -------

 INTEREST AND OTHER EXPENSE.............................................        9,150      1,317           --     10,467
                                                                              -------    -------      -------    -------

 Income  before provision for income taxes..............................        1,653        976         (200)     2,429
PROVISION  FOR INCOME TAXES.............................................          699        516           --      1,215
                                                                              -------    -------      -------    -------
Net Income..............................................................      $   954     $  460      $  (200)   $ 1,214
                                                                              =======     ======      =======    =======
</TABLE>

                                       12
<PAGE>


                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

        NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                 JUNE 30, 2001


                 HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES
                   GUARANTOR AND NON-GUARANTOR SUBSIDIARIES
           UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>

                                                                                  Six Months Ended June 30, 2001
                                                                               -------------------------------------
                                                                                              Non-
                                                                               Guarantor    Guarantor       Total
                                                                               ---------    ---------    -----------
<S>                                                                            <C>          <C>          <C>
Net cash provided by (used in) operating activities......................        $(4,535)     $(8,493)      $(13,028)
Net cash provided by (used in) investing activities......................         (1,977)       3,977          2,000
Net cash provided by financing activities................................          3,735        3,461          7,196
Effect of exchange rate changes on cash..................................             --        4,560          4,560
                                                                                 -------      -------       --------
NET (DECREASE) INCREASE IN CASH..........................................         (2,777)       3,505            728
CASH, beginning of period................................................            437        3,093          3,530
CASH, end of period......................................................        $ 2,010      $ 2,248       $  4,258
                                                                                 =======      =======       ========
</TABLE>

<TABLE>
<CAPTION>

                                                                                  Six Months Ended June 30, 2001
                                                                               -------------------------------------
                                                                                              Non-
                                                                               Guarantor    Guarantor       Total
                                                                               ---------    ---------    -----------
<S>                                                                            <C>          <C>          <C>
Net cash provided by (used in) operating activities......................        $  (350)     $ 3,388        $ 3,038
Net cash used in investing activities....................................         (3,708)      (2,047)        (5,755)
Net cash provided by financing activities................................          3,900       (1,636)         2,264
Effect of exchange rate changes on cash..................................             81          226            307
                                                                                 -------      -------        -------
NET DECREASE IN CASH.....................................................            (77)         (69)          (146)
CASH, beginning of period................................................            184        2,733          2,917
                                                                                 -------      -------        -------
CASH, end of period......................................................        $   107      $ 2,664        $ 2,771
                                                                                 =======      =======        =======
</TABLE>

  The Company operates in two segments: North American operations (guarantor)
and international operations (non-guarantor).  The financial data of these two
segments closely approximates the guarantor/non-guarantor information set forth
above and, accordingly, separate segment data is not provided.

  On March 21, 2001, the Company replaced its existing lending agreement
denominated in Swedish Krona with a new loan that allows for borrowings up to
$19.1 million.  The principal is amortized over 18 equal quarterly payments
commencing June 30, 2001.  Interest is based on the STIBOR rate + 0% to 1.65%,
based on the outstanding balance of the loan.  The loan is secured by Hudson
Euro SarL, a wholly-owned subsidiary of the Company and 100% owner of Hudson RCI
AB, Hudson RCI UK Ltd. and Hudson France S.A.S.

                                       13
<PAGE>

5.  Subsequent Events.
    ------------------

    The Company was not in compliance with certain restrictive covenants of the
Credit Facility at June 30, 2001.  Subsequently, the Company amended its Credit
Facility covenants so that under the amended terms, the Company was in
compliance as of June 30, 2001 and the Company expects to remain in compliance
throughout the term of the agreement.  As part of the amendment, (1) the
Company's shareholders agreed to invest an additional $18 million, of which
$11.4 million was invested in April and May of 2001, and (2) interest rate
margins were increased.

    In August 2001, the Company issued for cash unsecured senior subordinated
convertible notes to certain managers and shareholders in the amount of
$3,500,000.  The notes bear interest at 10% and are due in 2005.  The interest
may be paid or deferred to the due date at the option of the Company and are
convertible to common stock at the demand of the holder.  Additionally, in
August 2001 existing shareholders contributed $3.0 million in redeemable
preferred stock of Holding (which Holding invested in preferred stock of the
Company).

                                       14
<PAGE>

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

     The following discussion of Hudson Respiratory Care Inc.'s (the "Company"
or "Hudson RCI")  consolidated historical results of operations and financial
condition should be read in conjunction with the consolidated financial
statements of the Company and the notes thereto included elsewhere in this Form
10-Q.

Forward-Looking Statements

     This Management's Discussion and Analysis of Financial Condition and
Results of Operations contains certain "forward-looking statements" as defined
in the Private Securities Litigation Reform Act of 1995.  Such statements
relating to future events and financial performance are forward-looking
statements involving risks and uncertainties that are detailed from time to time
in the Company's Securities and Exchange Commission filings.

General

     The Company has increased its net sales and improved its position within
the disposable health care products market in recent years by increasing its
respiratory care product offering, introducing disposable products for the
anesthesia health care market, expanding its presence in international markets
and establishing a position in the growing alternate site market.

     The Company's results of operations may fluctuate significantly from
quarter to quarter as a result of a number of factors, including, among others,
the buying patterns of the Company's distributors, group purchasing
organizations ("GPOs") and other purchasers of the Company's products, forecasts
regarding the severity of the annual cold and flu season, announcements of new
product introductions by the Company or its competitors, changes in the
Company's pricing of its products and the prices offered by the Company's
competitors, rate of overhead absorption due to variability in production levels
and variability in the number of shipping days in a given quarter.

Recent Developments

     Beginning in April 2000, the company experienced disruption to its
operations resulting from difficulties in the implementation of a new management
information system. Consequently, the Company's financial results for the
quarter ended June 30, 2001 reflect increased freight, distribution, and general
and administrative expenses related to the system implementation. The Company
also experienced liquidity pressures beginning in the fourth quarter of 2000 due
to such expense increases, delays in the collection of due receivables and
unplanned increases in inventory related to difficulties in implementation and a
lack of familiarity with the new system. Management has implemented a series of
initiatives in 2001 designed to improve the Company's proficiency with the new
management information system, decrease the Company's operating expenses,
improve receivables collections and reduce inventory levels. Despite the
disruption related to the system implementation, management believes it has
generally maintained strong customer service levels and relationships.

                                       15
<PAGE>

Results of Operations

     The following tables set forth, for the periods indicated, certain income
and expense items expressed in dollars and as a percentage of the Company's net
sales.

<TABLE>
<CAPTION>

                                           Three Month Period Ended              Six Month Period Ended
                                                 (unaudited)                           (unaudited)
                                        -----------------------------         ----------------------------
                                           June 30,         June 30,             June 30,        June 30,
                                             2000             2001                 2000            2001
                                        ------------    -------------         ------------    ------------
<S>                                     <C>             <C>                   <C>             <C>
                                                (in thousands)                       (in thousands)
Net sales..............................      $31,811          $40,801              $72,618         $78,606
Cost of sales..........................       14,825           24,961               37,328          52,991
                                             -------          -------              -------         -------
 Gross profit..........................       16,986           15,840               35,290
Selling expenses.......................        3,896            5,760                7,715          10,571
Distribution expenses..................        1,990            2,221                3,463           4,998
General and administrative expenses....        4,910            5,280                8,347          10,213
Amortization of goodwill...............          817            1,279                1,620           3,245
Research and development expenses......          629              436                1,249             901
                                             -------          -------              -------         -------
Total operating expenses...............       12,242           14,976               22,394          29,928
                                             -------          -------              -------         -------
Operating income.......................      $ 4,744          $   864              $12,896         $(4,313)
                                             =======          =======              =======         =======
</TABLE>

<TABLE>
<CAPTION>

                                           Three Month Period Ended              Six Month Period Ended
                                                 (unaudited)                           (unaudited)
                                        -----------------------------         ----------------------------
                                           June 30,         June 30,             June 30,        June 30,
                                             2000             2001                 2000            2001
                                        ------------    -------------         ------------    ------------
<S>                                     <C>             <C>                   <C>             <C>
Net sales............................          100.0%           100.0%               100.0%          100.0%
Cost of sales........................           46.6             61.2                 51.4            67.4
                                         -----------    -------------         ------------    ------------
 Gross profit........................           53.4             38.8                 48.0            32.6
Selling expenses.....................           12.2             14.1                 10.6            13.4
Distribution expenses................            6.3              5.4                  4.8             6.4
General and administrative expenses..           15.4             12.9                 11.5            13.0
Amortization of goodwill.............            2.6              3.1                  2.2             4.1
Research and development expenses....            2.0              1.1                  1.7             1.1
                                         -----------    -------------         ------------    ------------
Total operating expenses.............           38.5             36.7                 30.8            38.1
                                         -----------    -------------         ------------    ------------
Operating income.....................           14.9%             2.1%                17.8%          (5.5)%
                                         ===========    =============         ============    ============

</TABLE>

Three Months Ended June 30, 2001 Compared to Three Months Ended June 30, 2000

     Net sales, reported net of accrued rebates, were $40.8 million in the
second quarter of 2001 as compared to $31.8 million in the second quarter of
2000, an increase of $9.0 million or 28.3%.  Domestic hospital sales increased
by $2.6 million or 12.7% due to shipping difficulties encountered in the second
quarter of 2000 relating to the implementation of the new management information
system.   Additionally, sales in the second quarter of 2001 reflect sales of the
acquired SHERIDAN product line.  Alternate site sales increased by $1.0 million
or 19.3%, the result of shipping difficulties associated with the new management
information system in the second quarter of 2000.  International sales increased
by $4.9 million or 102%, the result of shipping difficulties associated with the
new management information system in the second quarter of 2000, as well as
sales of the acquired SHERIDAN product line. OEM sales increased by $0.5 million
due to changes in purchasing patterns from some of its OEM customers.

     The Company's gross profit for the second quarter of 2001 was $15.8
million, a decrease of $1.1 million or 6.7% from the second quarter of 2000.  As
a percentage of sales, gross profit was 38.8% and 53.4% for the second quarter
of 2001 and 2000, respectively.  This decrease was primarily due to the
recognition of inventory revalued as a result of the Tyco SHERIDAN acquisition,
increased shipping costs as a result of shipping difficulties caused by

                                       16
<PAGE>

problems associated with the new management information system, underabsorption
of manufacturing overhead as a result of an aggressive plan to reduce
inventories by slowing production and an unfavorable mix variance caused by
higher sales of products with lower gross margins.

     Selling expenses were $5.8 million for the second quarter of 2001, a $1.9
million increase over the second quarter of 2000.  This increase was due
primarily to increases in staffing levels required to support additional product
lines and costs associated with the France and U.K. sales offices established in
fiscal 2000.  As a percentage of net sales, selling expenses were 14.1% in the
second quarter of 2001 as compared to 12.2% in the second quarter of 2000.

     Distribution expenses were $2.2 million for the second quarter of 2001, an
increase of $0.2 million or 11.6% over the second quarter of 2000.  As a
percentage of sales, distribution expenses decreased to 5.4% in the second
quarter of 2001 as compared to 6.3% in the second quarter of 2000.  The increase
is primarily the result of the increased cost of freight between the Company's
distribution facilities, increased headcount to operate the new management
information system and additional expenses related to the establishment of an
expanded Temecula distribution facility.  However, this increase would have been
greater if not offset by high levels of overtime in the second quarter of 2000,
the result of difficulties with the implementation and lack of experience with
the new management information system.

     General and administrative expenses were $5.3 million in the second quarter
of 2001, an increase of $0.4 million or 7.5% over the second quarter of 2000.
This increase resulted primarily from increased staffing levels required to
maintain acceptable customer service levels and operate the business with the
new management information system. As a percentage of net sales, general and
administrative expenses were 12.9% in the second quarter of 2001 as compared to
15.4% in the second quarter of 2000.

     Research and development expenses were $0.4 million for the second quarter
of 2001, a decrease of $0.2 million from the second quarter of 2000.

     Interest expense and other was $6.3 million for the second quarter of 2001,
as compared to $5.1 million in the second quarter of 2000.  The increase was due
to higher debt levels as a result of the Tyco SHERIDAN acquisition and increased
borrowings for working capital requirements.

Six Months Ended June 30, 2001 Compared to Six Months Ended June 30, 2000

     Net sales, reported net of accrued rebates, were $78.6 million in the first
six months of 2001 as compared to $72.6 million in the first six months of 2000,
representing an increase of $6.0 million or 8.2%.  Domestic hospital sales were
$45.4 million for the first six months of 2001, a decrease of $0.1 million or
0.3% from the first six months of 2000. Shipping difficulties in the second
quarter of 2000 and sales in 2001 of the SHERIDAN product line, acquired in the
fourth quarter of 2000, were offset by a weak influenza season in early 2001.
Alternate site sales increased by $1.2 million or 10.9%, the result of shipping
difficulties in the second quarter of 2000 relating the implementation of the
management information system.  International sales increased by $4.9 million or
36.9%, the result of 2001 sales of SHERIDAN products as well as the shipping
difficulties seen in the second quarter of 2000.  OEM sales were $2.4 million in
the first six months of 2001, unchanged from the first six months of 2000.

     The Company's gross profit for the first six months of 2001 was $25.6
million, a decrease of $9.7 million or 27.4% from the first six months of 2000.
As a percentage of sales, the gross profit was 32.6% and 48.0% for the first six
months of 2001 and 2000, respectively.  This decrease was primarily due to the
recognition of inventory revalued as a result of the Tyco SHERIDAN acquisition,
increased shipping costs as a result of shipping difficulties caused by problems
associated with the new management information system, underabsorption of
manufacturing overhead as a result of an aggressive plan to reduce inventories
by slowing production, and an unfavorable mix variance caused by higher sales of
products with lower gross margins.  In addition, certain non-recurring,
unfavorable inventory adjustments occurred in the first quarter of 2001 as a
result of a lack of familiarity with the new management information system.

     Selling expenses were $10.6 million for the first six months of 2001, a
$2.9 million increase over the first six months of 2000.  This increase was due
primarily to increases in staffing levels required to support additional product
lines and costs associated with the France and U.K. sales offices established in
fiscal 2000.  As a percentage of net sales, selling expenses were 13.4% in the
first six months of 2001 as compared to 10.6% in the first six months of 2000.

                                       17
<PAGE>

     Distribution expenses were $5.0 million for the first six months of 2001,
an increase of $1.5 million or 44.3% over the first six months of 2000.  As a
percentage of sales, distribution expenses increased to 6.4% in the first six
months of 2001 as compared to 4.8% in the first six months of 2000.  The
increase is primarily the result of the increased cost of freight between the
Company's distribution facilities, increased headcount to operate the new
management information system and additional expenses related to the
establishment of an expanded Temecula distribution facility.

     General and administrative expenses were $10.2 million in the first six
months of 2001, an increase of $1.9 million or 22.3% over the first six months
of 2000.  This increase resulted primarily from increased staffing levels
required to maintain acceptable customer service levels and operate the business
with the new management information system.  As a percentage of net sales,
general and administrative expenses were 13.0% in the first six months of 2001
as compared to 11.5% in the first six months of 2000.

     Research and development expenses were $1.2 million for the first six
months of 2001, a decrease of $0.3 from the first six months 2000.

     Interest expense was $10.4 million for the first six months of 2001, as
compared to $9.8 million in the first six months of 2000.  The increase was due
to higher debt levels as a result of the Tyco SHERIDAN acquisition.

Liquidity and Capital Resources

     The Company's primary sources of liquidity are cash flow from operations,
borrowings under its working capital bank facility and historically, investments
from shareholders.  Cash provided by (used in) operations totaled $3.0 million
and $(13.0) million in the first six months of 2000 and 2001, respectively.  The
decrease from the second quarter of 2000 to the second quarter of 2001 is
primarily attributable to decreased operating income, increased interest expense
due to higher debt levels and a decline in accounts payable.  For the six months
ended June 30, 2001, the Company reduced trade payables by approximately $8.5
million. This was partially offset by a $10.1 million reduction in inventories.
The Company had operating working capital, excluding cash and short-term debt,
of $38.7 million and $38.2 million as of December 31, 2000 and June 30, 2001,
respectively.  Inventories were $44.6 million and $34.5 million as of December
31, 2000 and June 30, 2001, respectively.  In order to meet the needs of its
customers, the Company must maintain inventories sufficient to permit same-day
or next-day filling of most orders.  Such inventories are higher than those that
would be required for delayed filling of orders, thus adversely impacting
liquidity.  Over time, the Company expects its level of inventories to increase
as the Company's sales in the international market increase.  Accounts
receivable, net of allowances, were $28.3 million and $28.8 million at December
31, 2000 and June 30, 2001, respectively.  The Company typically offers 30 day
credit terms to its U.S. hospital distributors.  Alternate site and
international customers typically receive 60 to 90 day terms and, as a result,
as the Company's alternate site and international sales have increased, the
amount and aging of its accounts receivable have increased.  The Company
anticipates that the amount and aging of its accounts receivable will continue
to increase as the alternate site and international markets become a larger
percentage of the Company's overall sales.

     During the six months ended June 30, 2001, net cash provided by investing
activities was $2.0 million, reflecting purchases of manufacturing equipment,
offset by exchange losses from foreign affiliates. The Company currently
estimates that capital expenditures will be approximately $8.0 million in each
of 2001 and 2002, consisting primarily of additional and replacement
manufacturing equipment and new heater placements.

     During the six months ended June 30, 2001, net cash provided by financing
was $7.2 million, reflecting principally additions of notes payable to
affiliates and additional bank borrowings, in each case net of repayments.  This
was somewhat offset by repayment of certain notes payable to affiliates.

     On March 21, 2001, the Company replaced its existing lending agreement
denominated in Swedish krona with a new loan that allows for borrowings up to
$19.1 million.  The principal is amortized over 18 equal quarterly payments
commencing June 30, 2001.  Interest is based on the STIBOR rate + 0% to 1.65%,
based on the outstanding balance of the loan.  The loan is secured by Hudson
Euro SarL, a wholly-owned subsidiary of the company and 100% owner of Hudson RCI
AB, Hudson RCI UK Ltd. and Hudson France S.A.S.

                                       18
<PAGE>

     As of June 30, 2001, The Company had outstanding $228.0 million of
indebtedness, consisting of $115.0 million of Subordinated Notes, borrowings of
$81.0 million under the Company's Credit Facility,  $13.7 million in notes
payable to affiliates and $18.4 million in outstanding borrowings under the bank
facility of Hudson RCI AB.

     The Credit Facility currently consists of a $40.0 million Term Loan
Facility and a $55.0 million Revolving Loan Facility of which up to $40.0
million (all of which has been borrowed and is outstanding) may be used for
permitted acquisitions and up to $15 million (the "Working Capital Portion") may
be used for general corporate purposes (other than acquisitions).  The Revolving
Loan Facility has a letter of credit sublimit of $7.5 million.  As of January,
2001 the Company had fully utilized the Working Capital Portion of the Revolving
Loan Facility.  The Term Loan Facility matures on June 30, 2003 and, commencing
June 30, 1999, requires quarterly principal installments totaling $3.0 million
in 1999, $5.5 million in 2000, $7.5 million in 2001, $9.5 million in 2002 and
$14.5 million in 2003.  The Revolving Loan Facility matures on June 30, 2003.
The interest rate under the Credit Facility is based, at the option of the
Company, upon either a Eurodollar rate or a base rate (as defined) plus a margin
during the period and for the applicable type of loan as follows:


                                                        Margin
                                                 ---------------------
Period and Loan Type                              Base Rate Eurodollar
--------------------                             ---------- ----------

Through June, 2002
   Term and Working Capital                            3.00%      4.00%
   Acquisition                                         3.25%      4.25%

July, 2002 through March, 2003
   Term and Working Capital                            3.50%      4.50%
   Acquisition                                         3.75%      4.75%

Thereafter
   Term and Working Capital                            4.00%      5.00%
   Acquisition                                         4.25%      5.25%


     For periods after June, 2002, the margins set forth above are subject to
pricing reductions depending on the Company's then existing leverage ratio.

     Borrowings under the Credit Facility are required to be prepaid, subject to
certain exceptions, with (i) 75% (or 50% for years when the Company's ratio of
Debt to EBITDA (as defined) is less than 5:1) of Excess Cash Flow (as defined),
(ii) 50% of the net cash proceeds of an equity issuance by River Holding Corp.,
the Company's parent ("Holding") or the Company in connection with an initial
public offering or 100% of the net cash proceeds of an equity issuance by
Holding.  Holding or the Company other than in connection with an initial public
offering (subject in each case to certain exceptions), (iii) 100% of the net
cash proceeds of the sale or other disposition of any properties or assets of
Holding and its subsidiaries (subject to certain exceptions), (iv) 100% of the
net proceeds of certain issuances of debt obligations of the Company and its
subsidiaries and (v) 100% of the net proceeds from insurance recoveries and
condemnations.  The Revolving Loan Facility must be repaid upon payment in full
of the Term Loan Facility.

     The Credit Facility is guaranteed by Holding and certain of the Company's
subsidiaries.  The Credit Facility is secured by a first priority lien in
substantially all of the properties and assets of the Company and the guarantors
now owned or acquired later, including a pledge of all of the capital stock of
the Company owned by Holding and all of the shares held by the Company of its
existing and future subsidiaries; provided, that such pledge is limited to 65%
of the shares of any foreign subsidiary to the extent a pledge of a greater
percentage would result in adverse tax consequences to the Company.

     The Credit Facility contains covenants restricting the ability of Holding,
the Company and the Company's subsidiaries to, among others, (i) incur
additional debt, (ii) declare dividends or redeem or repurchase capital stock,
(iii) prepay, redeem or purchase debt, (iv) incur liens, (v) make loans and
investments, (vi) make capital expenditures, (vii)

                                       19
<PAGE>

engage in mergers, acquisitions and asset sales, and (viii) engage in
transactions with affiliates. Hudson RCI is also required to comply with
financial covenants with respect to (a) limits on annual aggregate capital
expenditures (as defined), (b) a fixed charge coverage ratio, (c) a maximum
leverage ratio, (d) a minimum EBITDA test and (e) an interest coverage ratio. As
of December 31, 2000, the Company was not in compliance with certain of these
restrictive covenants. Subsequently, the Credit Facility has been amended and
all non-compliance was cured.

     The Subordinated Notes bear interest at the rate of 9-1/8%, payable
semiannually on each April 15 and October 15, and will require no principal
repayments until maturity.  The Subordinated Notes are general unsecured
obligations of the Company.  The Subordinated Notes contain covenants that place
limitations on, among other things, (i) the ability of the Company, any
subsidiary guarantors and other restricted subsidiaries to incur additional
debt, (ii) the making of certain restricted payments including investments,
(iii) the creation of certain liens, (iv) the issuance and sale of capital stock
of restricted subsidiaries, (v) asset sales, (vi) payment restrictions affecting
restricted subsidiaries, (vii) transactions with affiliates and (viii) the
ability of the Company and any subsidiary guarantor to incur layered debt, (ix)
the ability of Holding to engage in any business or activity other than those
relating to ownership of capital stock of the Company and (x) certain mergers,
consolidations and transfers of assets by or involving the Company.

     As of June 30, 2001, the Company had $13.7 million outstanding pursuant to
unsecured promissory notes payable to affiliates of Freeman Spogli.  The notes
bear interest at 12.0% per annum to 14.0% per annum and mature in August 2006.
Of these notes, $2.0 million require semiannual interest payments.

     The Company, through Hudson RCI AB, has incurred bank debt in Sweden (the
"HRCI AB Facility") that totaled $14.1 million as of June 30, 2001.  The HRCI AB
Facility, which is denominated in Swedish krona, bears interest at three-month
STIBOR plus 0.75% to 1.75% (4.884% to 5.884% at June 30, 2001), matures in
December 2003, and is guaranteed by Steamer Holding AB, Hudson RCI AB's parent,
and is secured by the common stock of Hudson RCI AB.

     The Company has issued to Holding 300,000 shares of its 11-1/2% Senior
Exchangeable PIK Preferred Stock due 2010 with an initial aggregate liquidation
preference of $30.0 million, which has terms and provisions materially similar
to those of the 11-1/2% Senior Exchangeable PIK Preferred Stock due 2010 issued
by Holding.  At the election of the Company, dividends may be paid in kind until
April 15, 2003 and thereafter must be paid in cash.

     As the result of a number of factors affecting the Company in fiscal 2000,
management has taken numerous actions during 2001 including elimination of a
distribution warehouse, elimination of non-essential management personnel,
reduction in inventory levels, aggressive collection efforts of accounts
receivable and other cost reduction measures as management deemed necessary to
fund the operations of the Company, meet anticipated capital expenditures and
make required payments of principal and interest on its debt, including payments
due on the Subordinated Notes and obligations under the Credit Facility.
Management does not believe the restructuring charges referred to above will be
material to the Company. In addition, existing shareholders and key management
personnel contributed and will contribute approximately $15.1 million in the
form of convertible subordinated debt and equity in April, May and August of
2001 and will contribute an additional $3.0 million in redeemable preferred
stock of Holding (which Holding will invest in preferred stock of the Company)
in August of 2001, in order to improve the Company's liquidity position. Based
on these actions, as well as anticipated improved operating performance,
management believes it will have sufficient sources of liquidity to meet its
obligations for a period of at least 18 months.

                                       20
<PAGE>

Recent Accounting Pronouncements

     In June 1998, the Financial Accounting Standards Board issued SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities," as amended by
SFAS No. 137 and SFAS No. 138, effective for fiscal years beginning after June
15, 2000. SFAS No. 133 establishes accounting and reporting standards for
derivative instruments. The statement requires that every derivative instrument
be recorded in the balance sheet as either an asset or liability measured at its
fair value, and that changes in the derivative's fair value be recognized
currently in earnings unless specific hedge accounting criteria are met. The
impact of adoption was not be material to the financial statements.

     During the second quarter of fiscal year 2000, Emerging Issues Task Force
(EITF) No. 00-10 "Accounting for Shipping and Handling Fees and Costs" was
issued. EITF No. 00-10 clarifies the accounting treatment and classification of
the Company's delivery revenues and expenses. The adoption of this EITF only
affects the classification of certain revenues and costs related to delivery
services and does not affect the Company's net income (loss). Delivery costs
include direct and incremental costs incurred to warehouse and move product to
the Company's customers. Since the Company records freight costs associated with
delivery of product to customers as a component of cost of sales and warehousing
costs as distribution expenses, management believes they already comply with
this pronouncement.

     During December 1999, the Securities and Exchange Commission issued Staff
Accounting Bulletin No. 101, "Revenue Recognition in Financial Statements." SAB
No. 101 summarizes certain of the SEC's views in applying generally accepted
accounting principles to revenue recognition in financial statements. Management
believes the Company is in compliance with this pronouncement.

     In June 2001, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards No. 141, "Business Combinations"
("SFAS 141").  This Statement addresses financial accounting and reporting for
business combinations and supersedes APB Opinion No. 16, "Business
Combinations," and FASB Statement No. 38, "Accounting for Preacquisition
Contingencies of Purchased Enterprises."  All business combinations in the scope
of this Statement are to be accounted for using one method, the purchase method.
The Company will adopt SFAS 141 for all business combinations initiated after
June 30, 2001.

     Also in June 2001, the FASB issued Statement of Financial Accounting
Standards No. 142, "Goodwill and Other Intangible Assets" ("SFAS 142").  SFAS
142 addresses financial accounting and reporting for acquired goodwill and other
intangible assets and supersedes APB Opinion No. 17, "Intangible Assets."  This
pronouncement addresses, among other things, how goodwill and other intangible
assets should be accounted for after they have been initially recognized in the
financial statements.  Goodwill would no longer be amortized but would be
assessed at least annually for impairment using a fair value methodology.  The
Company will adopt this statement for all goodwill and other intangible assets
acquired after June 30, 2001 and for all existing goodwill and other intangible
assets beginning January 1, 2002.  Upon adoption of this standard on January 1,
2002 the Company will cease recording amortization of goodwill which would
increase net income in 2002 by approximately $2.8 million, net of income taxes.
Other than ceasing the amortization of goodwill, the Company does not anticipate
that the adoption of SFAS 142 will have a significant effect on our financial
position or the results of our operations as the Company does not currently
anticipate any impairment charges for existing goodwill.

                                       21
<PAGE>

                          PART II.  OTHER INFORMATION


ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

     (a)  Exhibits

           4.3   Form of Senior Subordinated Convertible Promissory Note Due
                 2005.

           4.4   Certificate of Determination of Preferences of 12% Junior
                 Convertible Cumulative Preferred Stock of the Company.

          10.19  Subordination Agreement dated as of April 17, 2001 among the
                 Company, FS Equity partners IV, L.P., Bankers Trust Company and
                 the Subordinated Creditors party thereto.

          10.20  Amendment No. 5 to and Limited Waiver of Certain Provisions of
                 the Credit Agreement dated as of July 30, 2001 among the
                 Company, Holding and the lenders party thereto.

     (b)  Reports on Form 8-K

          None.

                                       22
<PAGE>

                                   SIGNATURE

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


                                    HUDSON RESPIRATORY CARE INC.,
                                    a California corporation


September 14, 2001                  By:    /s/ Patrick G. Yount
                                          ------------ --------------------
                                    Patrick G. Yount
                                    Chief Financial Officer
                                    (Duly Authorized Officer and Principal
                                    Financial Officer)