##### Table of Contents

---

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

FORM 10-K

|(Mark One)
|----------
|x         
|          
|          
|          
|          
|          
|o         
|          
|          

Commission
file number 333-56135

RIVER HOLDING CORP. (Exact name of registrant as specified in its charter)

|Delaware                                                          |  | 95-4674065                          
|----------------------------------------------------------------- |  | ------------------------------------
|(State or other jurisdiction of incorporation or organization)    |  | (I.R.S. Employer Identification No.)
|                                                                  |  |                                     
|599 Lexington Avenue, 18th floor                                  |  |                                     
|New York, New York                                                |  | 10022                               
|(Address of Principal Executive Offices)                          |  | (Zip Code)                          
|                                                                  |  |                                     
|(212) 758-2555                                                   
|(Registrants telephone number, including area code)             
|                                                                 
|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 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 o | Not Applicable x
|----- | ----------------

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§229.405 of this chapter) 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.

|Yes o | Not Applicable x
|----- | ----------------

Indicate by check mark whether the Registrant is an accelerated filer (as defined by Rule 12b-2 of the Exchange Act).

|Yes o | No x
|----- | ----

As of March 14, 2003 the number of shares of Common Stock, $.01 par value, outstanding (the only class of common stock of the registrant outstanding) was
9,144,293.  The registrants Common Stock is not traded in a public market.

Aggregate market value of the registrants voting and nonvoting Common Stock:  Not
Applicable.

Documents Incorporated by Reference:  None

---



---

##### Table of Contents

RIVER HOLDING CORP. AND SUBSIDIARIES

Fiscal Year Ended December 31,
2002

TABLE OF CONTENTS

|               |          |                                                                                                | Page
|-------------- | -------- | ---------------------------------------------------------------------------------------------- | ----
|               |          |                                                                                                |     
|               |          |                                                                                                |     
|PART I         |          |                                                                                                | 1   
|               | Item 1.  | Business                                                                                       | 1   
|               | Item 2.  | Properties                                                                                     | 8   
|               | Item 3.  | Legal Proceedings                                                                              | 8   
|               | Item 4.  | Submissions of Matters to a Vote of Security Holders                                           | 8   
|               |          |                                                                                                |     
|PART II        |          |                                                                                                | 9   
|               | Item 5.  | Market for Registrants Common Equity and Related Stockholder Matters                          | 9   
|               | Item 6.  | Selected Financial Data                                                                        | 9   
|               | Item 7.  | Managements Discussion and Analysis of Financial Condition and Results of Operation           | 13  
|               | Item 7A. | Quantitative and Qualitative Disclosure About Market Risk                                      | 32  
|               | Item 8.  | Financial Statements and Supplementary Data                                                    | 33  
|               | Item 9.  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure           | 33  
|               |          |                                                                                                |     
|PART III       |          |                                                                                                | 35  
|               | Item 10. | Directors and Executive Officers of the Registrant                                             | 35  
|               | Item 11. | Executive Compensation                                                                         | 37  
|               | Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters | 40  
|               | Item 13. | Certain Relationships and Related Transactions                                                 | 43  
|               | Item 14. | Controls and Procedures                                                                        | 44  
|               |          |                                                                                                |     
|PART IV        |          |                                                                                                | 45  
|               | Item 15. | Exhibits, Financial Statement Schedules and Reports on Form 8-K                                | 45  
|               |         
|SIGNATURES     | S-1     
|               |         
|CERTIFICATIONS | S-2     

I



---

##### Table of Contents

PART I

Item 1.  
Business

This Annual Report on Form 10-K contains forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  These statements include without limitation the words believes,
anticipates, estimates, intends, expects, and words of similar import.  All statements other than statements of historical fact included under Item 1. Business, Item 2.
Properties, Item 3. Legal Proceedings and Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations include forward-looking information and may reflect certain judgments by
management. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance or achievements of River Holding Corp. or the respiratory care and anesthesia products
industries to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements.  These potential risks, uncertainties and other factors include, but are not limited to, those
identified in the Risk Factors section of this Form 10-K located at the end of Item 7.  Managements Discussion and Analysis of Financial Condition and Results of Operations.  River Holding Corp. disclaims
any obligation to update any such factors or to publicly announce the results of any revisions to any of the forward-looking statements contained herein to reflect future events or developments.

General

River Holding Corp. (Holding or River) conducts all of its business
through its majority-owned subsidiary, Hudson Respiratory Care Inc. and its subsidiaries (collectively, Hudson RCI or the Company).  Consequently, the following discussion relates primarily to the Company.  The
Company is a leading manufacturer and marketer of disposable medical products utilized in the respiratory care and anesthesia segments of the domestic and international health care markets.  The Company offers one of the broadest respiratory
care and anesthesia product lines in the industry, including such products as oxygen masks, humidification systems, nebulizers, cannulae and tubing.  In the United States, the Company markets its products to a variety of health care providers,
including hospitals and alternate site service providers such as outpatient surgery centers, long-term care facilities, physician offices and home health care agencies.  Internationally, the Company sells its products to distributors that
market to hospitals and other health care providers.  The Companys products are sold to over 5,400 distributors and alternate site service providers throughout the United States and in more than 90 countries worldwide.  The Company
has supplied the disposable respiratory care market for over 55 years and enjoys strong brand name recognition and leading market positions

The Company manufactures and markets approximately 1,650 respiratory care and anesthesia products.  The Company believes that its broad product offering
represents a competitive advantage over suppliers with more limited product offerings, as health care providers seek to reduce medical supply costs and concentrate purchases among fewer vendors.  The Company also benefits competitively in the
United States from its extensive relationships with leading group purchasing organizations  (GPOs), as large purchasing organizations play an increasingly important role in hospitals purchasing decisions.

The Company maintains three manufacturing facilities and two distribution facilities in the United States, one manufacturing facility and assembly operation
in Mexico, an assembly operation in Malaysia and sales and marketing offices in the United States, Sweden, the United Kingdom, France and Germany.

Hudson Oxygen Therapy Sales Company (Hudson Oxygen), Hudson RCIs predecessor, was founded in 1945. In 1988, Hudson Oxygen formed Industrias Hudson,
a subsidiary that oversees the Companys assembly operation in Mexico.  In 1989, Hudson Oxygen merged with Respiratory Care Inc. to form Hudson RCI.  In April 1998, the Company consummated a recapitalization, pursuant to which it
became a majority-owned subsidiary of River Holding Corp. (Holding).  In the past four years, the Company has completed a number of strategic acquisitions in order to expand its product line and geographic penetration, most
significantly with the July 1999 acquisition of Hudson RCI AB (formerly Louis Gibeck AB), a Swedish company that manufactures and markets medical devices under the Gibeck brand.

1



---

##### Table of Contents

Holdings principal executive offices are located at 599 Lexington Avenue, 18th floor, New York, New York 10022, and its telephone number is (212)
758-2555.

Industry Overview

The worldwide market for disposable respiratory
care and anesthesia products consists of the domestic hospital market, the alternate site market and the international market.  Respiratory care and anesthesia principally involve the delivery of oxygen or anesthesia from a gas source, such as
a mechanical ventilator or respirator, to the patients pulmonary system.  The gas is typically delivered to the patient through specialized tubing connecting to a cannula, mask or endotracheal tube.  In addition, it is often
clinically desirable to humidify or medicate the gas prior to delivery to the patient.  The market for respiratory care and anesthesia products, including disposable products, is expected to be positively impacted by demographic trends, both
domestically and internationally.  In the United States, changes in demographics, including an aging population, increased incidence and awareness of respiratory illnesses and heightened focus on cost-efficient treatment, have had a positive
impact on the domestic respiratory care and anesthesia markets.  There has been an increasing incidence of respiratory illnesses (such as asthma and emphysema), due in part to an increasingly susceptible aging population, environmental
pollution, smoking-related illnesses and communicable diseases with significant respiratory impact, such as tuberculosis, HIV and influenza.  The Company believes that the international respiratory care and anesthesia markets will experience
many of the trends currently affecting domestic markets.  In addition, many international markets have high incidences of communicable respiratory diseases and are becoming increasingly aware of the clinical and economic value of single-use,
disposable products.

The market for respiratory care and anesthesia products is also affected by trends involving the health care market
in general.  In particular, the overall trend towards cost containment and infection control has increased the desirability of disposable products relative to reusable products, and has influenced pricing, product utilization, distribution
channels, purchasing decisions and health care delivery methods.

Efforts to contain rising health care costs have increased the
preference for disposable medical products that improve the productivity of health care professionals and reduce overall provider costs.  Health care organizations are evaluating modes of treatment that are less labor and/or technology
intensive as a means of decreasing the cost of care, which can often result in increased disposable usage.  In particular, increased utilization of disposable products can decrease labor and other costs associated with sterilizing and
reprocessing reusable products.  In addition, the risks of transmission of infectious diseases such as HIV, hepatitis and tuberculosis, and related concerns about the occupational safety of health care professionals, have also contributed to an
increased preference for disposable single-use medical products.

Cost containment has caused consolidation throughout the health care
product supply channel, which has favored reliable manufacturers with large, high quality product offerings and competitive pricing.  In an effort to contain costs, service providers have consolidated and affiliated with GPOs, which take
advantage of group buying power to obtain lower supply prices. This, in turn, has led to consolidation among distributors, who seek to provide one-stop shopping for these large buying groups.  Distributors have also sought to
concentrate purchases among fewer vendors in an effort to reduce supply costs.  Since selection as a contracted GPO provider and strong relationships with distributors are critical to many health care manufacturers, they have responded to these
trends by providing a broad range of integrated products, combined with reliable delivery and strong after-sales support.

Cost
containment has also caused a migration of the decision making function with respect to supply acquisition from the clinician to the administrator.  As clinicians lose influence and purchasing agents, materials managers and upper level
administrative management become more involved in the purchasing decision, a greater emphasis may be placed on price relative to product features and clinical benefits.

As a result of cost containment, health care is increasingly provided outside of traditional hospital settings through lower cost alternate health care sites, such as
outpatient surgery centers, long-term care facilities, physician offices and patients homes.  Growth of the alternate site market is also attributable to advances in technology that have

2



---

##### Table of Contents

facilitated the delivery of care outside of the hospital, an increased number of illnesses and diseases considered to be treatable outside of the hospital and increased
acceptance by the medical community of, and patient preference for, non-hospital treatment.

Products

The Company manufactures and markets products for use in respiratory care and anesthesia.  The products for each market are similar and often overlap, as do the
distribution channels.

The Company groups its products into four clinical categories: (i) oxygen therapy; (ii) aerosol
therapy; (iii) humidification and filtration; and (iv) airway management.  Although the Companys sales efforts differ depending on the clinical use of its products, management focuses on geographical segments for strategic
decision making.

|Category/Products                                                                                                                                                                                                                                                                                                                                                                                                              |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                                                                                                                                                                                                                                                                                                                                                                                                                               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|Oxygen Therapy:  oxygen masks, cannulae, oxygen catheters, oxygen tubing, prefilled and refillable humidifiers, oxygen regulators, cylinder carts and bases,
oxygen analyzers/monitors, oxygen sensors, and adaptors and connectors.  Sales for this category as a percentage of total Company sales were 32.1%, 32.6% and 34.6% for fiscal years 2002, 2001 and 2000, respectively.                                           |  | Used to transport, regulate, deliver and analyze therapeutic, supplemental oxygen to a patient.  Cylinder carts and bases are used to transport and stabilize oxygen
cylinders.  Regulators control the pressure and flow of oxygen from the primary gas source to the patient.  Oxygen masks and nasal cannulae cover the nose and mouth or fit inside the nostrils and are connected to an oxygen source via small
diameter tubing through which oxygen flows.  Oxygen analyzers, monitors and sensors are utilized to measure and monitor the oxygen concentration being delivered to the patient.  Adaptors and connectors are frequently used in respiratory
care and anesthesia to add accessories, modify configurations, and/or customize other related products to meet specific needs.
|                                                                                                                                                                                                                                                                                                                                                                                                                               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|Aerosol Therapy:  aerosol masks, prefilled and refillable large volume nebulizers, aerosol tubing, unit dose solutions, small volume nebulizers, peak flow
meters, spacers/changers. Sales for this category as a percentage of total Company sales were 16.3%, 16.5%, and 17.2% for fiscal years 2002, 2001 and 2000, respectively.                                                                                           |  | Used to create and deliver aerosolized particles of liquid water, sodium chloride or medication solutions to the patients airways to dilute and mobilize secretions and/or
dilate constricted breathing passages.  The peak flow meter is used to monitor the patients respiratory status before and after an aerosolized medication treatment.  Spacers/Chambers are used as an adjunct to metered dose inhaler
therapy to facilitate optimal treatment effectiveness.                                                                                                                                                                                                                                                                                                                       
|                                                                                                                                                                                                                                                                                                                                                                                                                               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|Humidification and Filtration:  ConchaTherm heated humidifiers and accessories, Humid-Heat and accessories, AquaTherm and ThermaGard nebulizer heaters; Concha
water, Concha Pak, Aqua+ and Humid-Vent HMEs, and filters for critical care, anesthesia and pulmonary function. Sales for this category as a percentage of total Company sales were 23.5%, 21.6% and 27.3% for fiscal years 2002, 2001 and 2000,
respectively. |  | Heated humidification systems actively heat and humidify oxygen/air mixtures or anesthetic gases provided by a mechanical ventilator or anesthesia gas machine or other gas
source.  Heat Moisture Exchangers (HMEs) passively conserve the heat and humidity in the patients exhaled breath for use during inspiration.  Breathing filters are used to protect patients, caregivers and medical equipment from
cross-contamination with bacteria and viruses.                                                                                                                                                                                                                                                                                                                                 

3



---

##### Table of Contents

|Category/Products                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |  | Description                                                                                                                                                                                                                                                                                                                                                                                         
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  |                                                                                                                                                                                                                                                                                                                                                                                                     
|Airway Management:  oral airways, SHERIDAN® endotracheal tubes, incentive breathing exercisers (IBEs), disposable and re-useable resuscitation
bags, hyperinflation bags, breathing bags, air cushion masks, anesthesia circuits, heated-wire and conventional ventilator circuits, gas sampling lines and filters, catheter mounts and infant CPAP. Sales for this category as a percentage of total
Company sales were 28.1%, 29.2% and 20.9% for fiscal years 2002, 2001 and 2000, respectively. |  | Used to secure and maintain an open airway and unobstructed breathing passage; convey an oxygen/air mixture and/or anesthetic gas from a mechanical ventilator, anesthesia gas
machine to a patient; and artificially support ventilation during resuscitative efforts.  The infant CPAP system provides non-invasive respiratory support to premature infants with under-developed, immature lungs.

Sales, Marketing and Distribution

The Companys main focus for operational
management and strategic decisions is based on geographical segments.  These are defined as the Domestic and European operations, each having their own, distinct management team.

The Company has sales offices in Temecula, California, Sweden, Germany, France and the United Kingdom and two distribution facilities in the United States and one in
Europe.  Additionally, the Company contracts with a third-party distribution facility in Charlotte, North Carolina.  The Company also employs sales representatives in Thailand, China, Mexico, Chile and Australia.  While a majority of
the Companys domestic hospital sales are made to distributors, the Companys marketing efforts are focused on the health care service provider.  In the alternate site market, the Company both sells and markets directly to the service
provider. Internationally, the Company sells its products to distributors that market to hospitals and other health care providers.  See Note 10 to Item 8. Financial Statements and Supplementary Data for information with respect to
international sales.  The Companys U.S. sales personnel currently call on approximately 5,900 hospitals and surgery centers, over 50 hospital distributors and over 3,000 alternate site customers.  Due to consolidation and cost
pressures among the Companys customer base, the Companys target call point at the health care provider has been moving away from the clinician to include a purchasing manager or corporate executive.

In the current U.S. hospital market environment, GPO and Integrated Delivery Network (IDN) relationships are an essential part of access to the
Companys target markets and the Company has entered into preferred supplier arrangements with eight national GPOs.  The Company is typically positioned as either a sole supplier of respiratory care disposables to the GPO, or as one of two
suppliers.  While these arrangements set forth pricing and terms for various levels of purchasing, they do not obligate either party to purchase or sell a specific amount of product.  In addition, GPO affiliated hospitals often purchase
products from other suppliers notwithstanding the existence of sole or dual source GPO arrangements.  Further, these arrangements are terminable at any time, but in practice usually run for two to three years.  The Company enjoys longer
terms with three of its major GPOs, Novation LLC, Consorta and HealthTrust Purchasing Group.  The Companys most significant GPO relationships are with AmeriNet Inc., Broadlane, Consorta, Med Assets, HealthTrust Purchasing Group and
Novation LLC.

Health care providers have responded to pressures to reduce their costs by merging with other members of their
industry.  The acquisition of a customer of the Company often results in the renegotiation of contracts, the granting of price concessions or in the loss of the customer.  Alternatively, to the extent a customer of the Company grows
through acquisition activity, the Company may benefit from increased sales to the larger entity.

The Company markets its products
primarily through consultative dialogue with health care providers, targeted print and web site advertising, trade shows, selective promotional arrangements with distributors and the Companys

4



---

##### Table of Contents

heater lease program.  To support sales of the entire line of humidification and ventilation products, the Company leases heaters to domestic customers without
charge.  The revenues from the sale of products used in connection with the operation of the heaters covers the amortization of the heater cost under the leases. The net book value of heaters was $6.9 million and $6.0 million at December 31,
2002 and December 31, 2001, respectively.

The Company utilizes a network of over 50 hospital distributors, as well as over 2,900
alternate site distributors and end-users, to reach its markets.  A number of these distributors carry competing product lines, but many are moving to select single supply sources for particular product groups.  The Company has been
selected as the FOCUS preferred vendor of respiratory disposables for Owens & Minor Inc.  Such status gives preference to the shipping of the Companys products versus competing product lines.  Owens & Minor Inc. is the
Companys largest distributor, accounting for approximately $32.7 million or approximately 19.1% of total fiscal 2002 net sales, $30.4 million or 19.4% of total fiscal 2001 net sales and $32.2 million or 20.2% of total fiscal 2000 net
sales. The Company provides a price list to its distributors which details base acquisition prices.  Distributors receive orders from the service providers and charge the contract pricing (which is determined by their GPO affiliation or
individual contract price) plus a service margin.  As is customary within the industry, the Company rebates the difference between base acquisition price and the specific contract price to the distributor.  The Companys international
distributors outside of the European Union (EU), Middle East and Africa place their orders directly with dedicated international customer service representatives.  Customer orders are shipped from one of two warehouse
locations.  Sales strategies and marketing plans are tailored to each clinical product group with involvement of the distributor.  Region and territory sales managers are responsible for the launch of products into their markets, including
related support and training.  The Company utilizes a network of approximately 120 international distributors, typically on an exclusive basis by product category or market/country within each market. Customers within Europe, the Middle East
and Africa are serviced by the Companys Sweden office.

Manufacturing and Assembly

The Company operates three manufacturing facilities in the United States, one in Tecate, Mexico and assembly facilities in Ensenada, Mexico and Kuala Lumpur,
Malaysia.  While the Company believes that it is operating at a high utilization rate, existing facilities could support increased capacity with additional machinery and workers. The Companys manufacturing facility in Temecula, California
houses 77 injection molding machines.  During the past several years, many of the machines have been replaced with more efficient models, which have increased capacity.  Tubing is produced on 11 extrusion lines: six corrugated, four vinyl
and one repellitizer/regrinder.  The Temecula facility uses approximately 17 million pounds of over 30 different kinds of resin annually; the most prominent are PVC, polyethylene, polypropylene and polystyrene.  Sterile prefilled
humidification and nebulization products are manufactured using nine blow/fill/seal machines in the Companys facility in Arlington Heights, Illinois.

The Companys Argyle, New York facility houses two extrusion lines, four blow molding machines and three assembly lines designed to produce the
SHERIDAN® brand of endotracheal tubes.  The SHERIDAN® product line was acquired in October 2000 from Tyco Healthcare Group LP (Tyco).  The Company leases approximately fifty percent of the Argyle
facility from Tyco under a three-year lease ending in October 2003. During 2001, the Company made the decision to relocate the Argyle production facility to Tecate, Mexico.  The move began in 2002 and is anticipated to be complete by March
2003.  The Company will close the Argyle facility when the transition to the Tecate facility is completed and as a result, the Company has elected to terminate its lease for the Argyle facility as of March 31, 2003.  The Tecate facility
currently houses three extrusion lines and five blow molding machines, which were transferred from the Argyle facility.  Products historically manufactured in the Argyle manufacturing facility are manufactured in the Tecate facility.

The Companys facility located in Ensenada, Mexico is primarily used for the assembly of certain products molded and/or extruded at the
Temecula facility.  Each of the Tecate facility and the Ensenada facility is a maquiladora, and therefore there are minimal tariffs associated with the transport of products and components across the United States-Mexico border.  The
Companys facility located in Kuala Lumpur, Malaysia assembles virtually all of the HME and filter products marketed by the Company.  The components assembled by the Malaysian operation are generally molded by outside vendors in
Malaysia.

5



---

##### Table of Contents

The Company monitors the quality of its products at its manufacturing facilities by statistical sampling and visual
and dimensional inspection.  The Company also inspects incoming raw materials for inconsistencies, rating its vendors on quality and delivery time.  The Company is routinely audited by the Food and Drug Administration (FDA) and
has received no significant regulatory actions.  The Company is in substantial compliance with the GMP/QSR regulations of the FDA and the United States and Mexico operations have qualified for an advanced notification program
allowing the Company to be informed of FDA inspections in advance.  The Company utilizes outside facilities for sterilization of products produced in Temecula, Argyle, Arlington Heights, Kuala Lumpur, Tecate and Ensenada.  Certain
Arlington Heights products are manufactured in a sterile environment and are certified sterile as a result of the production process.  The Ensenada, Kuala Lumpur, Argyle and Arlington Heights facilities are certified as ISO 9002 compliant and
the Temecula and Sweden facilities are certified as ISO 9001 compliant.

Suppliers and Raw Materials

The Companys primary raw materials are various resins, which are formed into the Companys products.  The top 10 purchased products in 2002 were
tubing grade PVC, clear PVC, LDPE-EVA, polypropylene, pre-cut elastic, mask grade PVC, acrylic resin, hose-end grade PVC, manual resuscitator assembly, and breathing bag assembly.  The Company believes that it is able to purchase materials at a
cost no higher than its competitors.  The Company believes that sufficient availability exists for its raw materials, as they consist of mainly readily available plastic resins.

Research
and Development

The Companys research and development department consists of fourteen people, including eight engineers. 
The Companys engineering efforts are split between developing new products and process improvements to its manufacturing operations.  The Company develops new products to expand its product line in anticipation of changes in demand. 
Significant products introduced in the last five years include the line of heat-moisture exchangers; the SHERIDAN® brand of endotracheal tubes, CONCHATHERM® IV heated humidification system, expansion of the Companys
ventilator circuit and nebulizer line, a demand oxygen regulator and CONCHATHERM® 2000, a heated humidification system for the sleep apnea market.  The Company constantly works to reduce costs through continuous process
improvements.  The Company incurred research and development expenses of approximately $2.6 million, $2.0 million and $2.4 million in fiscal 2002, 2001 and 2000, respectively.

Competition

The U.S. medical supply industry is highly fragmented and characterized by intense
competition.  The Companys primary competitor in the respiratory care sector is Cardinal Health (formerly Allegiance Healthcare) and its primary competitors in the anesthesia sector include Tyco, Smiths Industries Medical Systems, Inc.
(SIMS), and Vital Signs, Inc.  Many of the products manufactured by the Company are available from several sources, and many of the Companys customers tend to have relationships with several manufacturers.  The Company
competes on the basis of brand name, product design and quality, breadth of product line, service and price.

Patents and Trademarks

The Company has historically relied primarily on its technological and engineering abilities and on its design and production capabilities to gain competitive
business advantages, rather than on patents or other intellectual property rights.  However, the Company does file patent applications on concepts and processes developed by the Companys personnel.  The Company has 27 patents in the
United States.  Many of the U.S. patents have corresponding patents issued in Canada, Europe and various other countries.

Government Regulation and Environmental Matters

The Company and its customers and suppliers are subject to extensive federal and state regulation in the United States, as well as regulation by
foreign governments, and the Company cannot predict the extent to which future

6



---

##### Table of Contents

legislative and regulatory developments concerning its practices and products for the health care industry may affect the Company.  Most of the Companys products
are subject to government regulation in the United States and other countries. In the United States, the Food Drug and Cosmetic Act (FD&C Act) and other statutes and regulations govern or influence the testing, manufacture, safety,
labeling, storage, record keeping, marketing, advertising and promotion of such products.  Failure to comply with applicable requirements can result in fines, recall or seizure of products, total or partial suspension of production, withdrawal
of existing product approvals or clearances, refusal to approve or clear new applications or notices and criminal prosecution.  Under the FD&C Act and similar foreign laws, the Company, as a marketer, distributor and manufacturer of health
care products, is required to obtain the clearance or approval of Federal and foreign governmental agencies, including the FDA, prior to marketing, distributing and manufacturing certain of those products.  The Company may also need to obtain
FDA clearance before modifying marketed products or making new promotional claims.  Delays in receipt of or failure to receive required approvals or clearances, the loss of previously received approvals or clearances, or failures to comply with
existing or future regulatory requirements in the United States or in foreign countries could have a material adverse effect on the Companys business.  Foreign sales are subject to similar requirements.

The Company is required to comply with pertinent sections of the Code of Federal Regulations, 21CFR GMP/QSR, which set forth requirements for, among other things, the
Companys manufacturing process, design control and associated record keeping, including testing and sterility.  Further, the Companys plants and operations are subject to review and inspection by state, Federal and foreign
governmental entities.  The distribution of the Companys products may also be subject to state regulation.  The impact of FDA regulation on the Company has increased in recent years as the Company has increased its manufacturing
operations.  The Companys suppliers, including contract sterilization facilities, are also subject to similar governmental requirements.  There can be no assurance that changes to current regulations or additional regulations imposed
by the FDA will not have an adverse impact on the Companys business and financial condition in the future. The FDA also has the authority to issue special controls for devices manufactured by the Company.  In the event that such special
controls were issued, the Companys products would be required to conform, which could result in significant additional expenditures for the Company.

The Company is also subject to numerous federal, state and local laws and regulations relating to such matters as safe working conditions, manufacturing practices,
fire hazard control and the handling and disposal of hazardous or infectious materials or substances and emissions of air pollutants.  The Company owns and leases properties, which are subject to environmental laws and regulations.  There
can be no assurance that the Company will not be required to incur significant costs to comply with such laws and regulations in the future or that such laws or regulations will not have a material adverse effect upon the Companys business,
financial condition or results of operations.  In addition, the Company cannot predict the extent to which future legislative and regulatory developments concerning its practices and products for the health care industry may affect the
Company.

Employees

As of March 14, 2003, the Company employed approximately
1,939 employees, substantially all of whom were full-time employees.  None of the Companys employees are represented by unions and the Company considers its employee relations to be good.

Where You Can Find More Information

Although Holding is not subject to the reporting requirements of the
Securities and Exchange Act of 1934, Holding files periodic reports with the Securities and Exchange Commission (SEC).  You may read and copy the periodic reports that Holding has filed or may file in the future at the SECs
public reference facility in Room 1024, 450 Fifth Street, N.W., Washington, D.C. 20549.  Please call the SEC at 1-800-SEC-0330 for further information on the public reference room.  The SEC maintains a web site that contains periodic
reports and other information regarding the registrants that file electronically with the SEC at http://www.sec.gov.

7



---

##### Table of Contents

Item 2.  
Properties

The Company owns approximately 10 acres of land in Temecula, California on which its headquarters,
one of three principal manufacturing centers totaling approximately 100,000 square feet are located.  Plastic and vinyl components and corrugated tubing are manufactured in Temecula and assembled into finished goods at a 77,000 square foot
facility in Ensenada, Mexico.  The Company is currently in the process of expanding the Ensenada facility to 100,000 square feet and plans on completing that project in April 2003.  The Company owns the Ensenada facility and the underlying
land is held in a 30-year trust that expires in August 2019.  The Company leases an 86,000 square foot manufacturing facility that manufactures prefilled sterile solutions in Arlington Heights, Illinois under a lease that expires in September
2005 with an option to extend an additional five years.  The Company leases a 73,000 square foot distribution warehouse in Elk Grove, Illinois under a lease that expires in May 2010.  The Company leases a 99,100 square foot distribution
facility in Temecula, California under a lease that expires in September 2005.  The Company leases the 80,000 square foot warehouse facility adjacent to its headquarters is Temecula, California, which the Company sold in October 2002, under a
lease that expires in October 2003. Upon the termination of this lease, the Company believes that it can consolidate operations previously conducted in that building into existing locations.  The Company leases sales and marketing offices in
Stockholm, Sweden; Ashby de la Zouch, U.K.; Lyon, France; and Lohmar, Germany under leases that expire in October 2006, May 2006, April 2005 and April 2005, respectively.  The Company leases a 33,260 square foot facility in Kuala
Lumpur, Malaysia, under a lease that expires in July 2004.  This facility primarily assembles finished products for the HME and filter product lines.   The Company also leases approximately fifty percent of an 80,218 square foot
facility in Argyle, New York under a lease that expires in October 2003.  This facility manufacturers the SHERIDAN® line of endotracheal tubes.  During 2001, the Company made a decision to relocate the endotracheal product
line from its manufacturing plant in Argyle, New York to Tecate, Mexico by March 2003. The Company will close the Argyle facility when the transition to the Tecate facility is completed and as a result has elected to terminate the lease for the
Argyle facility as of March 31, 2003.  The Company has acquired an approximately 99,000 square foot facility in Tecate, under a lease that expires in March 2005.  As of March 14, 2003, three of the five extrusion lines and five of the nine
blow molding machines have been transferred to the Tecate facility.

The Company believes that its current facilities are adequate for its
present level of operations.

Item 3.  
Legal Proceedings

Holding or the Company are not a party to any material lawsuits or other proceedings. 
While the results of Holdings or the Companys existing lawsuits and other proceedings cannot be predicted with certainty, management does not expect that the ultimate liabilities, if any, will have a material adverse effect on the
financial position or results of operations of Holding or the Company.

Item 4.  
Submissions of Matters to a Vote of Security Holders

None.

8



---

##### Table of Contents

PART II

Item 5.  
Market for Registrants Common Equity and Related Stockholder Matters

There is no established public
trading market for the Holdings Common Stock.  As of March 14, 2003, all of the outstanding Common Stock of Holding is held by 18 holders of record.

Holding has not paid cash dividends to its shareholders in the past two years, and does not intend to pay cash dividends on its Common Stock in the foreseeable
future.  See Item 7. Managements Discussion and Analysis of Financial Condition and Results of OperationsLiquidity and Capital Resources for a discussion of restrictions on Holdings ability to pay cash
dividends.

Item 6.  
Selected Financial Data

The selected fiscal year end historical financial data has been derived from the
audited financial statements of Holding and Hudson RCI.  The information contained in this table as of December 31, 2002 and 2001, and for each of the three years in the period ended December 31, 2002 should be read in conjunction with
Management Discussion and Analysis and Results of Operations and Hudson RCIs and Holdings audited consolidated financial statements and notes thereto included elsewhere in this report.

River Holding Corp. (consolidated)

|                                                    |  | Fiscal Year                   |        
|--------------------------------------------------- |  | ----------------------------- | -------
|                                                    |  |                               |        
|                                                    |  | 2002                          |        
|                                                    |  |                               |        
|                                                    |  | (dollar amounts in thousands) |        
|Operating Data:                                     |  |                               |        
|Net sales                                           |  | $                             | 171,959
|Cost of sales                                       |  |                               | 104,762
|                                                    |  |                               |        
|Gross profit                                        |  |                               | 67,197 
|Operating expenses:                                 |  |                               |        
|Selling expenses                                    |  |                               | 20,370 
|Distribution expenses                               |  |                               | 9,174  
|General and administrative expenses                 |  |                               | 18,589 
|Impairment of goodwill                              |  |                               |       
|Impairment of fixed assets                          |  |                               |       
|Amortization of goodwill                            |  |                               |       
|Research and development expenses                   |  |                               | 2,578  
|Provision for equity participation plan             |  |                               |       
|Provision for retention payments                    |  |                               |       
|                                                    |  |                               |        
|Operating income (loss)                             |  |                               | 16,486 
|                                                    |  |                               |        
|Other (income) and expenses:                        |  |                               |        
|Interest expense                                    |  |                               | 20,875 
|Other (income) expense                              |  |                               | (3,138 
|                                                    |  |                               |        
|Total other expense                                 |  |                               | 17,737 
|                                                    |  |                               |        
|(Loss) income before provision for income taxes     |  |                               | (1,251 
|Provision for income taxes                          |  |                               | 1,897  
|                                                    |  |                               |        
|Loss before extraordinary item                      |  |                               | (3,148 
|Extraordinary item (loss on extinguishment of debt) |  |                               |       
|                                                    |  |                               |        
|Net loss                                            |  | $                             | (3,148 
|                                                    |  |                               |        

continued on following page

9



---

##### Table of Contents

|                                                    |  | Fiscal Year                   |         
|--------------------------------------------------- |  | ----------------------------- | --------
|                                                    |  |                               |         
|                                                    |  | 2002                          |         
|                                                    |  |                               |         
|                                                    |  | (dollar amounts in thousands) |         
|Balance Sheet Data:                                 |  |                               |         
|Total assets                                        |  | $                             | 143,503 
|Total debt                                          |  |                               | 223,892 
|Mandatorily-redeemable preferred stock              |  |                               | 50,381  
|Shareholders deficit                               |  |                               | (165,412
|Working capital                                     |  |                               | 8,258   
|Other Financial Data:                               |  |                               |         
|Net cash provided by (used in) operating activities |  | $                             | 6,261   
|Net cash used in investing activities               |  |                               | (379    
|Net cash (used in) provided by financing activities |  |                               | (5,545  
|Depreciation and amortization                       |  | $                             | 13,407  
|Capital expenditures                                |  |                               | 7,546   

|   
|---
|(a)
|(b)
|(c)
|(d)
|(e)

10



---

##### Table of Contents

Hudson Respiratory Care Inc.

|                                                    |  | Fiscal Year                   |        
|--------------------------------------------------- |  | ----------------------------- | -------
|                                                    |  |                               |        
|                                                    |  | 2002                          |        
|                                                    |  |                               |        
|                                                    |  | (dollar amounts in thousands) |        
|Operating Data:                                     |  |                               |        
|Net sales                                           |  | $                             | 171,959
|Cost of sales                                       |  |                               | 102,511
|                                                    |  |                               |        
|Gross profit                                        |  |                               | 69,448 
|Operating expenses:                                 |  |                               |        
|Selling expenses                                    |  |                               | 20,370 
|Distribution expenses                               |  |                               | 9,174  
|General and administrative expenses                 |  |                               | 18,549 
|Impairment of goodwill                              |  |                               |       
|Impairment of fixed assets                          |  |                               |       
|Research and development expenses                   |  |                               | 2,578  
|Provision for equity participation plan             |  |                               |       
|Provision for retention payments                    |  |                               |       
|                                                    |  |                               |        
|Operating income (loss)                             |  |                               | 18,777 
|                                                    |  |                               |        
|Other (income) and expenses:                        |  |                               |        
|Interest expense                                    |  |                               | 20,875 
|Other (income) expense                              |  |                               | (2,331 
|                                                    |  |                               |        
|Total other expense                                 |  |                               | 18,544 
|                                                    |  |                               |        
|Income (loss) before provision for income taxes     |  |                               | 233    
|Provision for income taxes                          |  |                               | 1,897  
|                                                    |  |                               |        
|Loss before extraordinary item                      |  |                               | (1,664 
|Extraordinary item (loss on extinguishment of debt) |  |                               |       
|                                                    |  |                               |        
|Net loss                                            |  | $                             | (1,664 
|                                                    |  |                               |        

continued on following page

11



---

##### Table of Contents

|                                                    |  | Fiscal Year                   |         
|--------------------------------------------------- |  | ----------------------------- | --------
|                                                    |  |                               |         
|                                                    |  | 2002                          |         
|                                                    |  |                               |         
|                                                    |  | (dollar amounts in thousands) |         
|Balance Sheet Data:                                 |  |                               |         
|Total assets                                        |  | $                             | 137,937 
|Total debt                                          |  |                               | 223,892 
|Mandatorily-redeemable preferred stock              |  |                               | 50,381  
|Shareholders deficit                               |  |                               | (171,068
|Working capital                                     |  |                               | 8,426   
|Other Financial Data:                               |  |                               |         
|Net cash provided by (used in) operating activities |  | $                             | 6,261   
|Net cash used in investing activities               |  |                               | (379    
|Net cash (used in) provided by financing activities |  |                               | (5,545  
|Depreciation and amortization                       |  | $                             | 11,156  
|Capital expenditures                                |  |                               | 7,546   

|   
|---
|(a)
|(b)
|(c)
|(d)
|(e)

12



---

##### Table of Contents

Item 7.  
Managements Discussion and Analysis of Financial Condition and Results of Operations

Because Holding is
a holding company with no operations, the following discussion relates primarily to the Company.  The following discussion of the Companys 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 Annual Report on Form 10 K.

Holdings acquisition of a majority of the Companys stock was accounted for as a purchase, and as a result, additional expenses relating to amortization of
goodwill of $5.0 million in 2001, and additional depreciation related to the allocation of purchase price at fair value to depreciable assets of $2.2 million in 2002 and 2001.

Goodwill resulting from the acquisition of the Company was recorded on the books of River and not pushed down to the Company, resulting in an additional $128.4
million of goodwill recorded at Holding.  As a result of significant losses, both Holding and the Company recorded goodwill impairment in 2001 of $161.6 million and $33.1 million, respectively.

As a result of Holdings acquisition of the Company, Holding recorded property, plant and equipment at fair value.  As of December 31, 2002 the remaining
value of the step-up in basis to fair value was approximately $5.9 million.

As a result of the Companys analysis of fixed assets
in 2001, it was determined that certain machinery and equipment was no longer needed to support current business operations and had no value.  Additionally, certain software development costs incurred in 2001 related to the management
information system failed to achieve their intended results and, as a result, were determined to have no future value.  As a result, Holding and the Company recorded an impairment charge of approximately $4.5 million and $4.6 million,
respectively, in 2001.

There are no other material differences between Holding consolidated and the Company.

General

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

Recent Developments

On May 14, 2002, the Company amended and restated the Credit Facility to (i) waive all existing events of default; (ii) extend the final maturity of the term and
revolving facilities under the Credit Facility to June 30, 2004;  (iii) amend existing term loan and acquisition facility amortization to $3.8 million in 2002, $9.3 million in 2003 and $37.0 million in 2004; and (iv) amend financial covenants
to include only a limitation on capital expenditures and a minimum EBITDA test.  In connection with this amendment, the Company issued $12.0 million in senior unsecured notes to Holdings majority stockholder in exchange for assumption of
$12.0 million of bank term loans of the Company.  These senior unsecured notes bear interest at 12%, with interest and principal due upon maturity on December 31, 2004.  HRC Holding, Inc., a wholly owned subsidiary of the Company
(HRC Holding), also issued $8.0 million in senior unsecured notes to Holdings majority stockholder on similar terms to the notes issued by the Company to Holdings majority stockholder.  HRC Holding used the proceeds from
the issuance of the senior unsecured notes to buy intercompany receivables from the Company.  Proceeds received by the Company were used to pay the April 2002 interest due under the 9 1/8% Senior Subordinated Notes due 2008 issued by the
Company (Senior Subordinated Notes), fund expenses associated with the Credit Facility and provide funds for ongoing general corporate purposes.

13



---

##### Table of Contents

As additional consideration for assumption of the bank term loans and with issuance of the senior unsecured notes,
the Company issued warrants to purchase 20 million shares of common stock at $1.00 per share to Holdings majority stockholder.  The warrants will expire on May 15, 2009.

In October 2002, the Company sold two ten-acre parcels and buildings in Temecula, California for cash consideration of approximately $7.5 million.  The Company
will temporarily occupy one of the parcels for up to one year to efficiently transfer its operations out of the facility.  The Company believes that with planned decreases in inventory levels and the transfer of certain production to its
Tecate, Mexico facility, the remaining space at its existing locations will be sufficient to support ongoing operations.  Holding and the Company recorded a gain of $2.9 million and $2.3 million, respectively, on this sale.

In October 2002, HRC Holding issued an additional $2.1 million in senior unsecured notes to existing shareholders of the Company and Holding.  The notes
bear interest at 12% annually with interest and principal due upon maturity on December 31, 2004.  HRC Holding used the proceeds from these notes to buy intercompany receivables from the Company.  Proceeds to the Company from sales of the
receivables will be used to provide funds for ongoing working capital purposes.  As additional consideration for the issuance of the senior unsecured notes, the Company issued warrants to purchase 2.1 million shares of common stock at $1.00 per
share.  The warrants will expire on May 15, 2009.

In February 2003, a portion of the principal amount of the HRC senior unsecured
notes issued in October 2002 were exchanged by the shareholders for an equal principal amount of the senior unsecured notes of the Company issued to Holdings majority stockholder in May 2002.

Critical Accounting Policies

Revenue Recognition: Holding recognizes revenue, net of
reserves when product is shipped and title passes to customer, as the earnings process is substantially complete at that time.  Holding establishes reserves for sales returns for shipping errors and damaged goods and other allowances based on
historical experience.  Holding sells its products to its distributors without right of return based on a listed price.  Distributors charge the service providers, or the distributor's end customers, a contract price (which is determined
by their GPO affiliation or individual contract price) plus a service margin.  As is customary within the industry, Holding rebates the difference between the list price and the specific contract price to the distributor. Holding records
revenue and receivables net of rebatable amounts. Reserves for rebates are recorded based on historical experience.  In the event no rebate is payable, the amount is reversed and recognized as revenue.  Management performs extensive
analyses on a routine basis utilizing historical data to monitor rebate trends including, dealer and product specific rebate activity, percentage relationships between sales and rebates and rebate processing lags to ensure the adequacy of
Holdings reserve for rebatable amounts.

Accounts Receivable:  Management performs various analyses to evaluate
accounts receivable balances to ensure that recorded amounts reflect estimated net realizable value.  Management applies specified percentages to the accounts receivable aging to estimate the amount that will ultimately be uncollectible and,
therefore, should be reserved. The percentages are increased as the accounts age.

Management establishes and monitors these percentages
through extensive analyses of historical realization data, accounts receivable aging trends, other operating trends, and the extent of contracted business and business combinations.  Also considered are relevant business conditions, including
general economic factors as they relate to the Holdings international customers. If indicated by such analyses, management may periodically adjust the uncollectible estimate and corresponding percentages.  Further, focused reviews of
certain large and/or problematic payors are performed to determine if additional reserves are required.

Inventory:
Inventories are stated at the lower of cost (first-in, first-out (FIFO) method) or market.  Management utilizes various analyses based on forecasts, historical sales and inventory levels to ensure that the current carrying value of
inventory accurately reflects the current and expected requirements of Holding within a reasonable timeframe.  Management also utilizes the various analyses to determine required reserves for excess and obsolete

14



---

##### Table of Contents

inventory.  Management periodically reviews the reserves for excess and obsolete inventory for adequacy and makes required adjustments, if necessary.

Impairment of Goodwill and Other Intangibles: Holding periodically reviews the recoverability of the carrying value of goodwill,
intangibles and other long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the asset may not be recoverable.  Recoverability of these assets is determined by analysis of the
assets fair value by comparing the forecasted future net cash flows from the operations to which the assets relate, based on managements best estimates using the appropriate assumptions and projections at the time, to the carrying amount
of the assets.  If the carrying value is determined not to be recoverable from future operating cash flows, the asset is deemed impaired and an impairment loss is recognized equal to the amount by which the carrying amount exceeds the estimated
fair value of the assets.  In addition, goodwill is assessed for recoverability at an entity level, based on fair value determined by estimated future cash flows discounted at a rate commensurate with the risk involved.

Recent Accounting Pronouncements

In June 2001, the FASB issued SFAS 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 SFAS 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.  Any acquisitions made by Holding after June 2001 will be
recorded in accordance with SFAS 141.

Effective January 1, 2002 Holding adopted SFAS 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 is no longer amortized and is assessed at least annually for impairment using
a fair value methodology.  Holding stopped amortizing goodwill, effective January 1, 2002, and as a result, no charges for goodwill amortization are included in the 2002 financial statements. Holding completed its transitional impairment test
of goodwill as of June 30, 2002, which indicated no impairment of existing goodwill. Net income and loss for the year ended December 31, 2001, excluding amortization of goodwill would have been (in thousands) $213,663 compared to $222,233.  The
change in goodwill for fiscal year ended December 31, 2002 is the result of changes in foreign currency exchange rates.  Holding operates in two reporting units; North American operations (known as the guarantor) and international operations
(known as the non-guarantor). These two reporting units are identical to the operating segments described in Note 10 of the Notes to Consolidated Financial Statements.

Also in June 2001, the FASB issued SFAS No. 143, Accounting for Asset Retirement Obligations (SFAS 143).  SFAS 143 addresses financial
accounting and reporting obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs.  It requires entities to record the fair value of a liability for an asset retirement obligation in the
period in which it is incurred.  When the liability is initially recorded, the entity capitalizes disposal costs by increasing the carrying amount of the related long-lived asset.  Over time, the liability is accreted to its present value
each period, and the capitalized disposal cost is depreciated over the useful life of the related asset. Upon settlement of the liability, an entity either settles the obligation for its recorded amount or incurs gain or loss upon settlement. 
SFAS 143 is effective January 1, 2003.  Holding does not expect the adoption of SFAS 143 to have a material impact on Holdings financial statements.

Effective January 1, 2002, Holding adopted SFAS 144 Accounting for the Impairment or Disposal of Long-Lived Assets.  This statement addresses
financial accounting and reporting for the impairment or disposal of long-lived assets.  This statement supercedes SFAS No. 121, Accounting for the Impairment of Long-lived Assets and for Long-lived Assets to be Disposed Of, and the
accounting and reporting provisions of APB Opinion No. 30, Reporting the Results of Operations  Reporting the Effects of a Disposal of a Segment of a Business and Extraordinary, Unusual and Infrequently Occurring Events and
Transactions, for the disposal of a segment of a business (as previously defined in that Opinion).  The adoption of SFAS 144 did not have a material impact on Holdings financial statements.

15



---

##### Table of Contents

In April 2002, the FASB issued SFAS 145, Rescission of FASB
Statements No. 4, 44 and 64, Amendment of FASB Statement No. 13 and Technical Corrections (SFAS 145).  SFAS 145 updates and clarifies existing accounting pronouncements related to gains and losses from extinguishment of debt
and requires that certain lease modifications be accounted for in the same manner as sale-leaseback transactions.  Holding will adopt the provisions of SFAS 145 as of January 1, 2003.  The adoption of this statement is not expected to have
a material impact on Holdings consolidated financial statements.

In July 2002, the FASB issued SFAS 146, Accounting for Costs
Associated with Exit or Disposal Activities, which addresses financial accounting and reporting for costs associated with exit or disposal activities and supersedes Emerging Issues Task Force (EITF) Issue 94-3, Liability Recognition for
Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring). SFAS 146 requires that a liability for a cost associated with an exit or disposal activity be recognized when the
liability is incurred. Under EITF 94-3, a liability for an exit cost was recognized at the date of an entitys commitment to an exit plan. SFAS 146 also establishes that the liability should initially be measured and recorded at fair value.
Holding will apply the provisions of SFAS 146 for exit to all disposal activities that are initiated after December 31, 2002.

In
November 2002, the FASB issued Interpretation No. 45, Guarantors Accounting and Disclosure requirements for Guarantee, Including Indirect Guarantees of Indebtedness of Others (FIN 45).  FIN 45 is an interpretation
of FASB Statements No. 5, 57 and 107 and rescission of FASB Interpretation No. 34.  This interpretation elaborates on the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under certain
guarantees that it has issued.  FIN 45 also clarifies that a guarantor is required to recognize, at the inception of a guarantee, a liability for the fair value of the obligation undertaken in issuing the guarantee.  This interpretation
also incorporated, without change, the guidance in FASB Interpretation No. 34, Disclosure of Indirect Guarantees of Indebtedness of Others, which is being superseded.  Holding will apply the guidance provided in FIN 45 for any
guarantees issued after December 31, 2002 and has adopted disclosure requirements for the current reporting period.

In December 2002,
the FASB issued SFAS No. 148, Accounting for Stock-Based Compensation Transition and Disclosure (SFAS 148), an amendment of SFAS No. 123 Accounting for Stock-Based Compensation (SFAS 123).  SFAS
148 amends SFAS 123 to provide alternative methods for a voluntary change to the fair value based method of accounting for stock-based employee compensation.  In addition, the statement amends the disclosure requirements of SFAS 123 to require
prominent disclosures for both annual and interim financial statements about the method of accounting for stock-based employee compensation and the effect of the methods used on reported results.  The interim transition and annual disclosure
requirements of SFAS 148 are effective for Holdings fiscal year 2003.  Holding does not expect SFAS 148 to have a material impact on its consolidated results of operations or financial position.

16



---

##### Table of Contents

In January 2003, the FASB issued Interpretation No. 46, Consolidation of Variable Interest Entities
(FIN 46), an interpretation of Accounting Research Bulletin No. 51.  FIN 46 requires that a company consolidate variable interest entities if that company is subject to a majority of the risk of loss from the entitys
activities or the company receives a majority of the entitys residual returns.  FIN 46 also requires certain disclosure about variable interest entities in which the company has a significant interest, regardless of whether consolidation
is required.  Holding will adopt the provisions of FIN 46 as of January 1, 2003, while the disclosure provisions will become effective for the interim period ending March 31, 2003.  The adoption of this interpretation is not expected to
have a material effect on Holdings consolidated financial statements.

17



---

##### Table of Contents

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.

|                                    |              | Fiscal Year            |        
|----------------------------------- | ------------ | ---------------------- | -------
|                                    |              |                        |        
|                                    |              | 2002                   |        
|                                    |              |                        |        
|                                    |              | (dollars in thousands) |        
|Net sales                           |              | $                      | 171,959
|Cost of sales                       |              |                        | 102,511
|                                    |              |                        |        
|                                    | Gross profit |                        |        
|Selling expenses                    |              |                        | 20,370 
|Distribution expenses               |              |                        | 9,174  
|General and administrative expenses |              |                        | 17,704 
|Amortization of goodwill            |              |                        |       
|Impairment of goodwill              |              |                        |       
|Impairment of fixed assets          |              |                        |       
|Research and development expenses   |              |                        | 2,578  
|Provision for bad debts             |              |                        | 845    
|                                    |              |                        |        
|Total operating expenses            |              |                        | 50,671 
|                                    |              |                        |        
|Operating income (loss)             |              | $                      | 18,777 
|                                    |              |                        |        
|                                    |              |                        |        

|                                    |              | Fiscal Year |      
|----------------------------------- | ------------ | ----------- | -----
|                                    |              |             |      
|                                    |              | 2002        |      
|                                    |              |             |      
|Net sales                           |              |             | 100.0
|Cost of sales                       |              |             | 59.6 
|                                    |              |             |      
|                                    | Gross profit |             |      
|Selling expenses                    |              |             | 11.8 
|Distribution expenses               |              |             | 5.3  
|General and administrative expenses |              |             | 10.3 
|Amortization of goodwill            |              |             |     
|Impairment of goodwill              |              |             |     
|Impairment of fixed assets          |              |             |     
|Research and development expenses   |              |             | 1.5  
|Provision for bad debts             |              |             | 0.5  
|                                    |              |             |      
|Total operating expenses            |              |             | 29.5 
|                                    |              |             |      
|Operating income (loss)             |              |             | 10.9 
|                                    |              |             |      
|                                    |              |             |      

18



---

##### Table of Contents

Year Ended December 31, 2002 Compared to Year Ended December 31, 2001

Net sales on a consolidated basis were $172.0 million in 2002, an increase of $13.9 million or 8.8% from 2001.  Sales for the Domestic Hospital division
increased by $6.6 million or 6.7%.  This increase was primarily the result of a weaker than normal flu season in 2001, the decision not to offer dealers purchase incentives at the end of 2001 and market share growth in 2002 in the
Companys core disposable product categories during 2002.  Sales to the Alternate Site Market increased by $0.6 million or 2.0%, primarily the result of overall growth in the marketplace.  Sales into Europe increased by $3.1 million
or 15.5%, as the Company saw significant growth in sales to end users through its European subsidiaries as well as sales to dealers.  Sales to the Pacific Rim increased by $0.7 million or 6.4% primarily due to increased demand for the
Companys SHERIDAN® endotracheal tube product line.  Sales to Latin America, Canada and the Companys OEM customers were relatively flat, increasing by $0.5 million, $0.3 million and $0.3 million, respectively. 
Additionally, $1.8 million of the increase in sales is attributable to favorable foreign exchange rates.

The Companys gross profit
for 2002 was $69.4 million, an increase of $20.4 million or 41.6% from 2001.  As a percentage of net sales, the Companys gross margin for 2002 was 40.4% as compared to 31.0% for 2001, an increase of 9.4 margin points.  The margin
increase was partially due to events in 2001 that had a negative impact on the 2001 margin and did not reoccur in 2002 including: (i) charges in the fourth quarter of 2001 relating to an initiative put in place to discontinue and dispose of less
profitable products (3.2 margin points); (ii) sale of inventory in 2001 recorded a higher net realizable value rather than manufacturing cost as a result of the SHERIDAN® acquisition (1.3 margin points) and (iii) higher levels of
unabsorbed manufacturing costs in 2001 resulting from lower than expected demand and decreased inventories (0.8 margin points).  Additionally, the following items contributed to the improvement of the 2002 margin: (i) cost reduction programs
implemented and recognized in 2002 (3.3 margin points); (ii) an improvement in shipping costs in 2002, resulting from specific cost reduction programs put into place (1.1 margin points); (iii) favorable foreign currency exchange rates (0.6 margin
points) and (iv) other cost decreases (0.9 margin points).  These increases in margin were offset by 2002 transition expenses relating to the relocation of the Argyle facility to Tecate (1.8 margin points).

Selling expenses were $20.4 million for 2002, unchanged from 2001. As a percentage of sales, selling expenses were 11.8% in 2002 as compared to 12.9% in
2001.

Distribution expenses were $9.2 million in 2002, representing a $1.4 million or 13.4% decrease from 2001.  As a
percentage of sales, distribution expenses were 5.3% in 2002 versus 6.7% in 2001.  This decline is primarily the result of specific programs implemented by management designed to improve the efficiency of its distribution facilities, including
reductions in labor and overtime, intracompany freight charges and rental expenses from the closure of the Atlanta distribution center in 2001.

General and administrative expenses, including provision for bad debts, were $18.5 million for 2002, a decrease of $8.2 million or 30.6% from 2001.  This
decrease resulted primarily from the effect of impairment charges recorded in 2001 and severance costs related to the 2001 closure of the Atlanta distribution center. Additionally, the Company made a decision in 2001 to not pursue certain aged
accounts receivable for collection and to allocate resources to other customer receivables and collection activities.  As a result, the Company increased its provision for write-offs by $2.2 million in 2001.

No amortization of goodwill was recorded in 2002, while $3.5 million was recorded in 2001.  This is the result of the Companys adoption of SFAS 142, under
which the Company ceased amortizing goodwill effective January 1, 2002.  As a result of significant losses in 2001, the Company reassessed future cash flows and determined that goodwill was not recoverable and recorded a goodwill impairment
charge of approximately $33.1 million in 2001.  No goodwill impairment charge was recorded in 2002.

As a result of the
Companys analysis of fixed assets in 2001, it was determined that certain machinery and equipment was no longer needed to support current business operations and had no value.  Additionally, certain software

19



---

##### Table of Contents

development costs incurred in 2001 related to the management information system failed to achieve their intended results and, as a result, were determined to have no future
value.  As a result, the Company recorded an impairment charge of approximately $4.5 million in 2001. No fixed asset impairment charge was recorded in 2002.

Research and development expenses were $2.6 million in 2002 as compared to $2.0 million in 2001. The increase is primarily the result of increased spending on product
development in 2002 through the use of outside consultants.

Interest expense was $20.9 million in 2002, a $0.3 million or 1.6% increase
from 2001.  This increase was primarily due to increased notes to affiliates, which carry a higher interest rate than bank debt.  This was partially offset by a general decrease in bank debt interest rates.

The income tax provision in 2002 was $1.9 million in 2002, as compared to $69.8 million in 2001.  As a result of losses in 2001 and cumulative losses in recent
years, the Company recorded a full valuation allowance of $68.9 million for deferred taxes in 2001.  The income tax provision in 2002 relates primarily to foreign taxes.

Year Ended
December 31, 2001 Compared to Year Ended December 31, 2000

Net sales on a consolidated basis were $158.1 million in
2001, a decrease of $1.2 million or 0.8% from 2000. On a consolidated basis, domestic hospital sales decreased by $4.5 million during 2001, or 4.9% as compared to 2000. The decrease in net sales is attributable to the following:  (i) reduced
seasonal demand worldwide for certain products due to mild levels of flu-related illnesses and unusually warm weather in the fourth quarter of 2001; (ii) lower than normal demand from U.S. hospitals following the September 11, 2001 terrorist attacks
in New York and Washington as a result of reduced hospital admissions and lower levels of elective surgeries; and (iii) a decision by the Company in 2001 not to offer purchasing incentives at year end to distributors.  Alternate site sales
increased by $2.0 million or 8.8% due to market growth and lower prior year sales, which were the result of shipping difficulties encountered in 2000 relating to the implementation of the management information system. Original Equipment
Manufacturing (OEM) sales decreased by $1.0 million or 16.3% during 2001, primarily due to changes in purchasing patterns from some of its OEM customers and their reduced demand as a result of the weak influenza season.  European
sales increased slightly by $0.3 million or 1.5% as compared to 2000 as a result of incremental sales of the SHERIDAN® product line (acquired in October 2000) as well as increased sales in certain European markets now served on a
direct basis through the Companys European distribution center located in the Netherlands.  Pacific Rim sales increased by $2.0 million or 21.5% as compared to 2000 as a result of incremental sales of the SHERIDAN® product
line and continued growth in the use of the Companys products in this marketplace.

The Companys gross profit for 2001 was
$49.1 million, a decrease of $25.3 million or 34.0% from 2000.  As a percentage of net sales, the Companys gross profit for 2001 was 31.2% as compared to 46.7% for 2000.  This decrease was primarily due to the following: (i) sale of
inventory recorded a higher net realizable value rather than manufacturing cost as a result of the SHERIDAN® acquisition; (ii) increased shipping costs as a result of shipping difficulties caused by problems associated with the new
management information system; (iii) an unfavorable mix variance caused by higher sales of products with lower gross margins; (iv) higher level of unabsorbed manufacturing costs resulting from lower than expected demand and decreased inventories and
(v) charges in the fourth quarter of 2001 relating to an initiative put in place to discontinue and dispose of less profitable products.

Selling expenses were $20.3 million for 2001, a $2.1 million or 11.4% increase over 2000.  This increase was primarily driven by additions to the sales and
marketing departments to support recently acquired product lines, as well as an increase in fees associated with certain GPOs.  As a percentage of sales, selling expenses were 12.9% in 2001 as compared to 11.5% in 2000.

Distribution expenses were $10.6 million in 2001, which represents a $0.5 million or 4.7% increase over 2000.  As a percentage of sales,
distribution expenses were 6.7% in 2001 versus 6.3% in 2000.  This increase was a result of the establishment of the European distribution center in the first quarter of 2001.

20



---

##### Table of Contents

General and administrative expenses were $23.9 million for 2001, an increase of $3.0 million or 14.3% over
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, expenses related to the closure of the Atlanta
distribution center, higher depreciation associated with the new management information system and other professional fees and charges related to implementing the new management information system.

Amortization of goodwill was $3.5 million in 2001, a $0.2 million or 5.1% increase over 2000.  The increase was the result of a full year of amortization related
to the SHERIDAN® acquisition made during the fourth quarter of 2000.  As a result of significant losses in the fourth quarter, the Company reassessed future cash flows and determined that goodwill was not recoverable. 
Accordingly, the Company recorded a goodwill impairment charge of approximately $33.1 million.

Research and development expenses were
$2.0 million in 2001 as compared to $2.4 million in 2000, the result of eliminating several positions in the Companys facility operated by Hudson RCI AB, the Companys Swedish subsidiary, during 2001.

Interest expense was $20.5 million in 2001, a $0.5 million or 2.6% decrease from 2000.  The decrease was primarily due to a general decrease in interest
rates.

Income tax provision was $69.8 million for 2001 as compared to $3.2 million in 2000.  As a result of losses in the fourth
quarter of 2001 and cumulative losses in recent years, the Company recorded a full valuation allowance of $68.9 million in 2001.

2001 Fourth Quarter Charges

The following is a summary of the charges incurred by Holding and the Company in the fourth quarter of 2001 (amounts in thousands):

|                                               |  | River Holding |         | Hudson RCI |  
|---------------------------------------------- |  | ------------- | ------- | ---------- | -
|                                               |  |               |         |            |  
|Write-off of deferred tax asset                |  | $             | 11,293  |            | $
|Goodwill impairment                            |  |               | 161,591 |            |  
|Impairment of fixed assets                     |  |               | 4,712   |            |  
|Destruction of obsolete inventory              |  |               | 4,582   |            |  
|Write-off of uncollectible accounts receivable |  |               | 2,189   |            |  
|Distribution center closure                    |  |               | 930     |            |  
|Relocation of manufacturing facilities         |  |               | 900     |            |  
|                                               |  |               |         |            |  
|Total fourth quarter charges                   |  | $             | 186,197 |            | $
|                                               |  |               |         |            |  

As a result of significant losses in
the fourth quarter and cumulative losses in recent years, Holding and the Company have reevaluated their ability to realize the future benefit of its net deferred tax assets held in light of the historical operating losses.  Accordingly,
Holding and the Company recorded a full valuation allowance against its deferred tax assets of approximately $11.3 million and $68.9 million, respectively.

As a result of significant losses in the fourth quarter, Holding and the Company have reassessed future cash flows and determined that goodwill was not
recoverable.  Accordingly, Holding and the Company recorded a goodwill impairment charge of approximately $161.6 million and $33.1 million, respectively.

As a result of the Companys analysis of fixed assets in the fourth quarter, it was determined that certain

21



---

##### Table of Contents

machinery and equipment was no longer needed to support current business operations and had no value.  Additionally, certain software development costs incurred in 2001
related to the management information system failed to achieve their intended results and, as a result, were determined to have no future value.  As a result, Holding and the Company recorded an impairment charge of approximately $4.7 million
and $4.5 million, respectively.

As a result of an analysis of product lines during the fourth quarter of 2001, the Company concluded
that it would no longer support a certain number of individual products, resulting in the related inventories of those products no longer having value.   The Company recorded charges of $4.6 million related to the destruction of obsolete
inventory resulting from this strategic decision.

The Company made a decision in the fourth quarter of 2001 to not pursue certain aged
accounts receivable for collection and to allocate resources to other customer receivables and collection activities.  As a result, the Company increased its provision for write-offs based on analysis of those aged customer
receivables.

The Company recorded a charge of approximately $0.9 million related to the fourth quarter closure of its Atlanta
distribution center.  This charge primarily consisted of future rent commitments.

During fiscal 2001, the Company made a
decision to relocate from its manufacturing operation in Argyle, New York to Tecate, Mexico.  In addition, the Company made a decision to move certain product manufacturing from Temecula, California to Ensenada, Mexico.  The Company
recorded approximately $0.9 million in severance costs related to the relocations.

During the fourth quarter of 2000, the Company
embarked on a detailed review of the accounts receivable.  Upon completion of such analysis, the Company recorded an additional $2.3 million of provision for bad debts to recognize certain accounts receivable, which became uncollectible in the
fourth quarter.



22



---

##### Table of Contents

Liquidity and Capital Resources

Management undertook
numerous actions during 2002 to improve the liquidity and improve the operating performance of Holding, including:  (i) eliminating a distribution warehouse; (ii) eliminating non-essential management personnel; (iii) reducing inventory levels;
(iv) aggressive collection of accounts receivable and (v) other cost reduction measures, as management deemed necessary to fund the operations of Holding, meet anticipated capital expenditures and make required payments of principal and interest on
its debt.  Based on these actions, management believes it will have sufficient sources of liquidity to meet its obligations for the remainder of 2003.  If Holding does not generate sufficient cash flow from operations in line with its
forecasts, Holding would have to initiate measures to raise cash through asset sales, additional debt or equity issuances and/or curtail operations.  Holding currently has no commitments for additional debt or equity and no assurance can be
given as to whether, or on what terms, additional debt or equity investments could be secured if required.  Failure to achieve expected cash flows or, if necessary, to obtain additional debt or equity investment would have a material adverse
effect on Holding.

The Companys primary sources of liquidity are cash flow from operations and borrowings under its working capital
bank facility and, historically, investments from and loans to its shareholders.  Cash provided by operations totaled $6.3 million, $5.6 million and $10.4 million in 2002, 2001 and 2000, respectively.  The increase from 2001 to 2002 is
attributable to higher profitability offset in part by increases in inventories and accounts receivable.  The Company had operating working capital (deficit) of $8.0 million and $(0.2) million as of the end of fiscal 2002 and 2001,
respectively.  Inventories were $22.6 million and $25.2 million as of the end of fiscal 2002 and 2001, respectively.  The Company significantly reduced inventory levels in 2002 and 2001, to levels more consistent with the current
operating requirements of the Company, but 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 $24.2 million
and $19.2 million at the end of fiscal 2002 and 2001, respectively.  In 2002 and 2001, the Company recorded bad debt expense of $0.8 million and $2.8 million, respectively.  The average days sales in accounts receivable outstanding
was approximately 46 days for 2002, compared to 55 days for 2001 and 65 days for 2000.  The Company 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 Company anticipates that the amount and aging of its accounts receivable will increase gradually over time as alternate site and international
sales become a larger percentage of the Companys total sales.

Net cash used in investing activities was $0.4 million,
$9.0 million and $26.9 million in 2002, 2001 and 2000, respectively and was used primarily to finance customary purchases of property, plant and equipment in 2002 and 2001 and the SHERIDAN® endotracheal tube product line
acquisition in 2000.  In 2002, the company sold certain land and buildings at the Temecula location, realizing a $2.3 million gain on the transaction that offset capital expenditures. Capital expenditures, consisting primarily of new
manufacturing equipment purchases, computer systems purchases, production of heaters, and expansion of the Ensenada facility, totaled $7.5 million, $9.0 million and $11.3 million 2002, 2001 and 2000, respectively. The higher levels of
spending in 2000 relate to the acquisition and implementation of a new computer system.

Net cash used in financing was $5.5
million in 2002, reflecting net pay down of bank debt, which was effected as part of an amendment to the Companys Credit Facility in May 2002 as described more fully in Recent Developments.  Net cash provided by financing
activity in 2001 was $7.3 million, reflecting net borrowings by the Company and the issuance of $3.0 million in Junior Preferred Stock and $100,000 in common stock.  Net cash used in financing was $16.2 million in 2000, reflecting proceeds
borrowings on the Credit Facility, notes to affiliates and the issuance of common and preferred stock.

As of December 31, 2002, the
Company had outstanding $223.9 million of indebtedness, consisting of $115.0 million of Subordinated Notes, borrowings of $55.6 million under the Companys Credit Facility, $39.3 million in notes payable to affiliates and $14.0 million in
borrowings under the bank facility of Hudson RCI AB, its Swedish subsidiary.

23



---

##### Table of Contents

The following is a summary of the Companys consolidated contractual obligations as of December 31,
2002:

|                                            |                               | Payments Due by Period |        
|------------------------------------------- | ----------------------------- | ---------------------- | -------
|                                            |                               |                        |        
|(amounts in thousands)                      |                               | Total                  |        
|                                            |                               |                        |        
|Long-term debt                              |                               | $                      | 223,892
|Mandatorily redeemable preferred securities |                               |                        | 50,381 
|Leases and other commitments                |                               |                        | 13,360 
|                                            |                               |                        |        
|                                            | Total contractual obligations |                        | $      
|                                            |                               |                        |        
|                                            |                               |                        |        

The Credit Facility currently consists of a $40.0 million Term Loan Facility (of which as of December 31, 2002
$6.3 million remains and no further borrowings are available) 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 (Acquisition
Facility) and up to $15 million (of which $9.3 is outstanding and $4.4 million is available for borrowing) (the Working Capital Portion) may be used for general corporate purposes (other than acquisitions). The Revolving Loan
Facility has a letter of credit sub-limit of $7.5 million, of which $1.3 million is currently utilized. The Term Loan Facility and Acquisition Facility mature on June 30, 2004 and require principal amortization of $9.3 million in 2003 and
$37.0 million in 2004.  The Revolving Loan Facility matures on June 30, 2004.

Total borrowings as of December 31, 2002 and 2001 were
$49.3 million and $55.0 million under the Revolving Loan Facility and Acquisition Facility and $6.3 million and $22.0 million under the Term Loan Facility, respectively.

As of December 31, 2002, the Company had $4.4 million available credit under the Revolving Credit Facility.  No additional borrowing was available under the Term
Loan Facility at December 31, 2002.

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 | 
|                             |                          |           | 
|Through June 2002            |                          |           | 
|                             | Term and Working Capital |           | 
|                             | Acquisition              |           | 
|July 2002 through March 2003 |                          |           | 
|                             | Term and Working Capital |           | 
|                             | Acquisition              |           | 
|Thereafter                   |                          |           | 
|                             | Term and Working Capital |           | 
|                             | Acquisition              |           | 

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

24



---

##### Table of Contents

defined); (ii) 50% of the net cash proceeds of an equity issuance by Holding or the Company in connection with an initial public offering or 100% of the net cash proceeds
of an equity issuance by 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 Credit Facility is guaranteed jointly and severally 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 restricted subsidiaries, including its Mexican subsidiaries.

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) 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 in the
Credit Facility) and (b) a minimum EBITDA test.  The Company is currently in compliance with the terms and provisions of the Credit Facility.  As of March 14, 2003, there was approximately 7.7 million of availability on the revolving Loan
Facility under the Credit Facility.

The Senior 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 in 2008.  The Senior Subordinated Notes are general unsecured obligations of the Company and 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, (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.  The Company is currently in compliance with the terms and provisions of the Senior Subordinated Notes.

As of December 31, 2002, the Company and its subsidiaries had a total of $39.3 million in notes outstanding due to affiliates.  In August 2001, the Company
issued approximately $15.0 million of new unsecured senior subordinated convertible notes to affiliates for $7.0 million in cash and an exchange of $8.0 million in existing short-term unsecured notes.  The new notes bear interest at 10% and are
due in March 2005.  The interest may be paid or deferred to the due date at the option of the Company and the notes are convertible to the Companys common stock at the demand of the holder.  The notes are subordinated to borrowings
under the Credit Facility and the new senior unsecured notes discussed below and rank pari-passu with the Senior Subordinated Notes.

As part of the May 2002 amendment and restatement of the Credit Facility discussed above, the Company issued $12.0 million of the senior unsecured notes in
exchange for $12.0 million of bank term loans purchased by affiliates of Holdings majority stockholder.  Additionally, HRC Holding issued $8.0 million of unsecured senior notes to affiliates of Holdings majority stockholder. These
notes bear interest at 12% annually with interest and principal due upon maturity on December 31, 2004.

In October 2002, HRC Holding
issued an additional $2.1 million in new senior unsecured notes to existing shareholders of the Company and Holding, with the same terms and conditions as those issued by HRC Holding in May 2002.

The Company, through its wholly owned Swedish Subsidiary, Hudson RCI AB, has incurred bank debt in Sweden (the HRCI AB Facility) that totaled
$14.0 million as of December 31, 2002.  The HRCI AB Facility, which is

25



---

##### Table of Contents

denominated in Swedish krona, bears interest at three-month STIBOR (the interest rate at or about 11:00 a.m. Stockholm time, two banking days before a draw-down date or the
relevant interest period, quoted for deposits in krona) plus 1.25% to 1.85% (5.06% to 5.66% at December 31, 2002), matures in September 2005, and is guaranteed by Steamer Holding AB, Hudson RCI ABs parent, and is secured by the common
stock of Hudson RCI AB.  As of December 31, 2002, Hudson RCI AB was in compliance with all terms and conditions of the Hudson RCI AB Bank Notes.

In April 1998, the Company issued to Holding 300,000 shares of its 11-1/2% Senior PIK Preferred Stock due 2010 with an aggregate liquidation preference of
$30.0 million, which has terms and provisions materially similar to those of the 11 1⁄2% Senior Exchangeable Preferred Stock due 2010 issued by Holding in connection with the recapitalization (the Holding Preferred Stock). 
The Holding Preferred Stock has an aggregate liquidation preference of $30.0 million and bears interest at 11 1/2 % per anum.  Under the terms of the Holding Preferred Stock, at the election of the Holding, dividends may be paid in kind on or
before April 15, 2003 and thereafter must be paid in cash. Holding has been advised by the holders of a majority of the shares of the Holding Preferred Stock that they are agreeable to amending the Holding Preferred Stock to extend from April
15,2003 to April 15, 2004, the period during which dividends may be paid in kind on the Holding Preferred Stock. It is proposed that the terms of the Senior PIK Preferred Stock be amended in a similar manner.In August 2001, the Company issued 3,000 shares of Junior Convertible cumulative preferred stock (the Hudson Junior Preferred Stock) to Holding for cash consideration of $3.0 million and Holding issued an aggregate
of 3,000 shares of Junior Convertible Cumulative Preferred Stock (the River Preferred Stock) to Holdings majority stockholder and the Helen Lovaas trust for cash consideration of $3.0 million.  The May 2002 Amended and
Restated Credit Facility prohibits the Company from paying cash dividends on its Senior PIK Preferred Stock.

Factors Affecting Liquidity

As the result of a number of factors affecting the Company in fiscal 2000 and 2001 resulting from the implementation of the Company's new information system, management undertook
numerous actions during 2001 to improve the liquidity and operating performance of the Company. Such actions included: (i) the elimination of a distribution warehouse; (ii) the elimination of non-essential management personnel; (iii) a reduction in
inventory levels; and (iv) aggressive collections 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. 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 the remainder of 2003. If the Company
does not generate sufficient cash flow from operations in line with its current forecasts, the Company would have to initiate measures to raise cash through asset sales, additional debt or equity issuances and/or curtail operations. The Company
currently has no commitments for additional debt or equity and no assurance can be given as to whether or, on what terms, additional debt or equity investments could be secured if required. Failure to achieve expected cash flows or, if necessary, to
obtain additional debt or equity investment could have a material adverse affect on the Company.



26



---

##### Table of Contents

RISK FACTORS

Restrictions on Ability to Pay Cash Dividends

As Holding is a holding company, its primary source of liquidity is dividends or other distributions from Hudson RCI.  Holdings only asset is its
investment in Hudson RCI.  The ability of Hudson RCI to pay cash dividends or make distributions to Holding when required is restricted by law or prohibited under the terms of Hudson RCIs debt instruments, including the Credit
Facility.  In addition, Holding is prohibited from paying cash dividends under the Credit Facility until April 2003, at which time it must pay cash dividends to holders of the Holding Preferred Stock.  No assurance can be made that Hudson
RCI will be able to pay cash dividends to Holding when required on the Holding Preferred Stock and, thus, Holding may not be able to make payments of cash dividends to the holders of Holding Preferred Stock when required by the terms of the Holding
Preferred Stock.  In the event Holding is unable to pay cash dividends to the holders of Holding Preferred Stock for two consecutive periods, the sole remedy of the holders is the ability to elect two members to Holdings Board of
Directors.

Because Holdings only operations are through the Company, there are no risks other than those for the
Company.  As such, the following discussion relates solely to the Company.

Substantial Leverage; Shareholders Deficit

As of December 31, 2002, the Company had $223.9 million of outstanding indebtedness and a shareholders deficit of approximately
$171.1 million.  This level of indebtedness may reduce the flexibility of the Company to respond to changing business and economic conditions.  In addition, subject to the restrictions in the Credit Facility and the indenture
governing the Subordinated Notes (the Indenture), the Company may incur additional senior or other indebtedness from time to time to finance acquisitions or capital expenditures or for other general corporate purposes.  See
Liquidity and Capital Resources.  The Credit Facility prohibits the payment of dividends by the Company to Holding to finance the payment of dividends on the Holding Preferred Stock.

The Companys high degree of leverage may have significant consequences for the Company, including:  (i) the ability of the Company to obtain
additional financing for working capital, capital expenditures, acquisitions or other purposes, if necessary, may be impaired; (ii) a substantial portion of the Companys cash flow will be dedicated to the payment of interest and principal
on its indebtedness and will not be available to the Company for its operations and future business opportunities; (iii) the covenants contained in the indenture and the Credit Facility limits the Companys ability to, among other things,
borrow additional funds, dispose of assets or make investments and may affect the Companys flexibility in planning for, and reacting to, changes in business conditions; (iv) indebtedness under the Credit Facility is at variable rates of
interest, which will cause the Company to be vulnerable to increases in interest rates; and (v) the Companys high degree of leverage may make it more vulnerable to a downturn in its business or the economy generally or limit its ability
to withstand competitive pressures.  If the Company is unable to generate sufficient cash flow from operations in the future to service its indebtedness, it may be required to refinance all or a portion of its existing debt or to obtain
additional financing.  There can be no assurance that any such actions could be effected on a timely basis or on satisfactory terms or that these actions would enable the Company to continue to satisfy its capital requirements.  The
Companys ability to meet its debt service obligations and to reduce its total indebtedness will be dependent upon the Companys future performance, which will be subject to general economic conditions and to financial, business and other
factors affecting the operations of the Company, many of which are beyond its control.  The terms of the Companys indebtedness, including the Credit Facility and the Indenture, may also prohibit the Company from taking such
actions.

Medical Cost Containment

In recent years, widespread efforts have
been made in both the public and private sectors to control health care costs, including the prices of products such as those sold by the Company, in the United States and abroad.  Cost containment measures have resulted in increased customer
purchasing power, particularly through the increased presence

27



---

##### Table of Contents

of GPOs in the marketplace and increased consolidation of distributors.  Health care organizations are evaluating ways in which costs can be reduced by decreasing the
frequency with which a treatment, device or product is used.  Cost containment has also caused a shift in the decision-making function with respect to supply acquisition from the clinician to the administrator, resulting in a greater emphasis
being placed on price, as opposed to features and clinical benefits. The Company has encountered significant pricing pressure from customers and believes that it is likely that efforts by governmental and private payers to contain costs through
managed care and other efforts and to reform health systems will continue and that such efforts may have an adverse effect on the pricing and demand for the Companys products. There can be no assurance that current or future reform initiatives
will not have a material adverse effect on the Companys business, financial conditions or results of operations.

The
Companys products are sold principally to a variety of health care providers, including hospitals and alternate site providers, that receive reimbursement for the products and services they provide from various public and private third party
payors, including Medicare, Medicaid and private insurance programs.  As a result, while the Company does not receive payments directly from such third party payors, the demand for the Companys products in any specific care setting is
dependent in part on the reimbursement policies of the various payors in that setting.  In order to be reimbursed, the products generally must be found to be reasonable and necessary for the treatment of medical conditions and must otherwise
fall within the payors list of covered services.  In light of increased controls on Medicare spending, there can be no assurance on the outcome of future coverage or payment decisions for any of the Companys products by governmental
or private payors.  If providers, suppliers and other users of the Companys products are unable to obtain sufficient reimbursement, a material adverse impact on the Companys business, financial condition or operations may result.

The Company expects that the trend toward cost containment that has impacted the domestic market will also be experienced in
international health care markets, impacting the Companys growth in foreign countries, particularly where health care is socialized.

Industry Consolidation; Customer
Concentration

Cost containment has resulted in significant consolidation within the health care industry.  A substantial number
of the Companys customers, including group purchasing organizations, hospitals, national nursing home companies and national home health care agencies, have been affected by this consolidation.  The acquisition of any of the
Companys significant customers could result in the loss of such customers by the Company, thereby negatively impacting its business, financial condition and results of operations.  For example, in 1996, three GPOs that accounted for
aggregate sales of approximately $11.0 million combined and, as a result of a decision of the combined entity to enter into a sole distributorship arrangement in 1997 with one of the Companys competitors, the Company experienced a
decrease in sales and may experience additional sales decreases in the future.  In addition, the consolidation of health care providers often results in the renegotiation of terms and in the granting of price concessions.  The
Companys customer relationships, including exclusive or preferential provider relationships, are terminable at will by either party without advance notice or penalty.  Because larger purchasers or groups of purchasers tend to have more
leverage in negotiating prices, this trend has caused the Company to reduce prices and could have a material adverse effect on the Companys business, financial condition or results of operations.  As GPOs and integrated health care
systems increase in size, each relationship represents a greater concentration of market share and the adverse consequences of losing a particular relationship increases considerably.  For fiscal 2002, the Companys eight largest group
purchasing arrangements accounted for approximately 42.6% of net sales.  Distributors have also consolidated in response to cost containment.  For fiscal 2002, approximately 29.9% of the Companys net sales were to two distributors,
Owens & Minor Inc. and McKesson, which accounted for 19.1% and 10.8%, respectively, of the Companys net sales.  The loss of the Companys relationship with these distributors would have a material adverse effect on the
Companys business, financial condition and results of operations.

28



---

##### Table of Contents

Government Regulation

The Company and its customers and
suppliers are subject to extensive federal and state regulation in the United States, as well as regulation by foreign governments. The Company cannot predict the extent to which future legislative and regulatory developments concerning practices
and products for the health care industry may affect the Company. Most of the Companys products are subject to government regulation in the United States and other countries.  In the United States, the FD&C Act, as amended, and other
statutes and regulations govern or influence the testing, manufacture, safety, labeling, storage, record keeping, marketing, advertising and promotion of such products.  Failure to comply with applicable requirements can result in fines, recall
or seizure of products, total or partial suspension of production, withdrawal of existing product approvals or clearances, refusal to approve or clear new applications or notices and criminal prosecution.  Under the FD&C Act and similar
foreign laws, the Company, as a marketer, distributor and manufacturer of health care products, is required to obtain the clearance or approval of Federal and foreign governmental agencies, including the Food and Drug Administration
(FDA), prior to marketing, distributing and manufacturing certain of those products, which can be time consuming and expensive.  The Company may also need to obtain FDA clearance before modifying marketed products or making new
promotional claims.  Delays in receipt of or failure to receive required approvals or clearances, the loss of previously received approvals or clearances, or failures to comply with existing or future regulatory requirements in the United
States or in foreign countries could have a material adverse effect on the Companys business.  Foreign sales are subject to similar requirements.

The Company is required to comply with pertinent sections of the Code of Federal Regulations, 21CFR GMP/QSR, which set forth requirements for, among other things, the
Companys manufacturing process, design control and associated record keeping, including testing and sterility.  Further, the Companys plants and operations are subject to review and inspection by state, federal and foreign
governmental entities.  The distribution of the Companys products may also be subject to state regulation.  The impact of FDA regulation on the Company has increased in recent years as the Company has increased its manufacturing
operations.  The Companys suppliers, including contract sterilization facilities, are also subject to similar governmental requirements.  There can be no assurance that changes to current regulations or additional regulations imposed
by the FDA will not have an adverse impact on the Companys business and financial condition in the future.  If the FDA believes that a company is not in compliance with applicable regulations, it can institute proceedings to detain or
seize products, issue a recall, impose operating restrictions, enjoin future violations and assess civil and criminal penalties against the company, its officers or its employees and can recommend criminal prosecution to the Department of
Justice.  Other regulatory agencies may have similar powers.  In addition, product approvals could be withdrawn due to the failure to comply with regulatory standards or the occurrence of unforeseen problems following initial
marketing.  The FDA also has the authority to issue special controls for devices manufactured by the Company.  In the event that such additional special controls were issued, the Companys products would be required to conform, which
could result in significant additional expenditures for the Company.

The Company is subject to numerous federal, state and local
laws and regulations relating to such matters as safe working conditions, manufacturing practices, fire hazard control and the handling and disposal of hazardous or infectious materials or substances and emissions of air pollutants.  The
Company owns and leases properties, which are subject to environmental laws and regulations.  There can be no assurance that the Company will not be required to incur significant costs to comply with such laws and regulations in the future or
that such laws or regulations will not have a material adverse effect upon the Companys business, financial condition or results of operations.  In addition, the Company cannot predict the extent to which future legislative and regulatory
developments concerning its practices and products for the health care industry may affect the Company.

Risks related to Group Purchasing Organizations

A significant portion of the Companys sales is generated through its relationship and contracts with various GPOs and IDNs. These contracts define the terms and
conditions of the relationship between the Company, the GPOs and IDNs and their affiliated hospitals, but do not commit affiliated hospitals to purchase products from the Company.  The contracts are cancelable with appropriate notice by the
Company, GPO or IDN.  There can be no assurance that these contracts will be renewed on terms substantially similar to the expiring contracts, if at all.

29



---

##### Table of Contents

Recently, there has been intense scrutiny from the United States Senate involving potential restraint-of-trade
activities practiced by GPOs and IDNs, particularly as it relates to issuance of long-term and/or sole-source contracts.  It has been a long-time practice of many GPOs and IDNs, including those with which the Company maintains contracts, to
issue multiple-year contracts to only one vendor.  There can be no assurance that such sole-source and/or long-tem contracts will continue in the future and future regulatory decrees may require GPOs to award contracts to multiple vendors
and/or contracts for shorter time periods.  There can be no assurance that should sole-source and/or long-term contracts be eliminated, the Company could maintain its current level of market share with GPO and IDN affiliated
hospitals.

Risks Related to International Sales; Foreign Operations

Sales
made outside the United States represented approximately 27.4% of the Companys 2002 net sales and the Company intends to increase international sales as a percentage of total net sales.  Foreign operations are subject to special risks
that can materially affect the sales, profits, cash flows and financial position of the Company, including increased regulation, extended payment periods, competition from firms with more local experience, currency exchange rate fluctuations and
import and export controls.  The Company has sales operations in Germany, Sweden, the United Kingdom, France and other countries where sales are made in local currency.  While the Company may choose to hedge its foreign currency exposures
by attempting to purchase goods and services with the proceeds from sales in local currencies where possible, and purchase forward contracts to hedge receivables denominated in foreign currency, there can be no assurance that the Companys
hedging strategies will allow the Company to successfully mitigate its foreign exchange exposures.  The Companys foreign exchange exposure has historically not been significant, and was not considered to be significant in fiscal
2002.

The Company also maintains a manufacturing and assembly facility in Ensenada and Tecate, Mexico and an assembly and distribution
facility in Kuala Lumpur, Malaysia and, as a result, is subject to operational risks such as changing labor trends and civil unrest in those countries.  In the event the Company were required to transfer its foreign operations to the United
States or were otherwise unable to benefit from its lower cost foreign operations, its business, financial condition and results of operations would be adversely affected.

Product
Liability

The manufacturing and marketing of medical products entails an inherent risk of product liability claims.  Although
the Company has not experienced any significant losses due to product liability claims and currently maintains umbrella liability insurance coverage, there can be no assurance that the amount or scope of the coverage maintained by the Company will
be adequate to protect it in the event a significant product liability claim is successfully asserted against the Company.  In addition, the Company cannot predict the extent to which future legislative and regulatory developments concerning
its practices and products for the health care industry may affect the Company.

Dependence on Key Personnel; Management of Expanding Operations

The Companys success, to a large extent, depends upon the continued services of its executive officers.  The loss of services of any of these executive
officers could materially and adversely affect the Company.

The Companys plans to expand its business may place a
significant strain on the Companys operational and financial resources and systems.  To manage its expanding operations, the Company may be required to, among other things, improve its operational, financial and management information
systems.  The Company may also be required to attract, train and retain additional highly qualified management, technical, sales and marketing and customer support personnel.  The process of locating such personnel with the combination of
skills and attributes required to implement the Companys strategy is often lengthy.  The inability to attract and retain additional qualified personnel could materially and adversely affect the Company.

30



---

##### Table of Contents

Competition

The medical supply industry is
characterized by intense competition.  Certain of the Companys competitors have greater financial and other resources than the Company and may succeed in utilizing these resources to obtain an advantage over the Company.  The general
trend toward cost containment in the health care industry has had the effect of increasing competition among manufacturers, as health care providers and distributors consolidate and as GPOs increase in size and importance.  The Company competes
on the basis of brand name, product quality, breadth of product line, service and price.

Risks Generally Associated with Acquisitions

An element of the Companys business strategy may be to pursue strategic acquisitions that either expand or complement the Companys business. 
Acquisitions involve a number of special risks, including the diversion of managements attention to the assimilation of the operations and the assimilation and retention of the personnel of the acquired companies, and potential adverse effects
on the Companys operating results.  The Company may require additional debt or equity financing for future acquisitions, which may not be available on terms favorable to the Company, if at all.  In addition, the Credit Facility and
the Indenture contain certain restrictions regarding acquisitions. The Indenture restricts acquisitions to those companies in the same line of business as the Company, and requires that all such acquired companies be designated Restricted
Subsidiaries (as defined therein).  The Credit Facility restricts all acquisitions.  The inability of the Company to successfully finance, complete and integrate strategic acquisitions in a timely manner could have an adverse impact on the
Companys ability to effect a portion of its growth strategy.

Patents and Trademarks

The Company has historically relied primarily on its technological and engineering abilities and on its design and production capabilities to gain competitive
business advantages, rather than on patents or other intellectual property rights. However, the Company does file patent applications on concepts and processes developed by the Companys personnel.  The Company has 27 patents in the United
States.  Many of the U.S. patents have corresponding patents issued in Canada, Europe and various Asian countries.  The Companys success will depend in part on its ability to maintain its patents, add to them where appropriate, and
to develop new products and applications without infringing the patent and other proprietary rights of third parties and without breaching or otherwise losing rights in technology licenses obtained by the Company for other products.  There can
be no assurance that any patent owned by the Company will not be circumvented or challenged, that the rights granted thereunder will provide competitive advantages to the Company or that any of the Companys pending or future patent
applications will be issued with claims of the scope sought by the Company, if at all.  If challenged, there can be no assurance that the Companys patents (or patents under which it licenses technology) will be held valid or
enforceable.  In addition, there can be no assurance that the Companys products or proprietary rights do not infringe the rights of third parties.  If such infringement were established, the Company could be required to pay damages,
enter into royalty or licensing agreements on onerous terms and/or be enjoined from making, using or selling the infringing product.  Any of the foregoing could have a material adverse effect upon the Companys business, financial
condition or results of operations.

31



---

##### Table of Contents

Item 7A. 
Quantitative and Qualitative Disclosure About Market Risk

Because Holdings only operations are through
the Company, there are no market risks other than those disclosed by the Company.  As such, the following discussion relates solely to the Company.

Quantitative Disclosures.  With the continued growth in Europe, the Company has greater foreign currency exposure with respect to its international
operations.  Until the 1999 acquisition of Hudson RCI AB in 1999, the Companys only international exposure was its manufacturing operation in Mexico.  All sales were previously denominated in U.S. dollars.  Currently, the
Company has operations in Germany, Sweden, France and the United Kingdom and other countries where sales are made in local currency. The Company may hedge its foreign currency exposures by attempting to purchase goods and services with the proceeds
from sales in local currencies where possible.  The Company may also purchase forward contracts to hedge receivables denominated in foreign currency that are expected to be collected and converted into another currency.  However, there can
be no assurance that the Companys hedging strategies will allow the Company to successfully mitigate its foreign exchange exposures.

The Company has additional foreign currency exposure related to financing activities in currencies other than the local currency in which it operates. 
Specifically, the Company is exposed to foreign currency risk related to the future financing instruments value that is denominated in foreign currencies.  At December 31, 2002, the net fair value liability of financial instruments with
exposure to foreign currency risk was $14.0 million.  The potential loss in fair value of such financial instruments from a 10% adverse change in foreign currency exchange rates would be approximately $1.5 million.

The Company is exposed to certain market risks associated with interest rate fluctuations on its debt.  All debt arrangements are entered into for purposes other
than trading.  The Companys exposure to interest rate risk arises from financial instruments entered into in the normal course of business that, in some cases, relate to the Companys acquisitions of related businesses.  Certain
of the Companys financial instruments are fixed rate, short-term investments which are held to maturity.  The Companys fixed rate debt consists primarily of outstanding balances on the Senior Subordinated Notes and its variable rate
debt relates to borrowings under the Credit Facility (see Item 7. Managements Discussion and Analysis of Financial Condition and Results of OperationsLiquidity and Capital Resources).  With respect to the Companys
fixed rate debt, changes in interest rates generally affect the fair value of such debt, but do not have an impact on earnings or cash flows.  Because the Company generally cannot prepay its fixed rate debt prior to maturity, interest rate risk
and changes in fair value should not have a significant impact on this debt until the Company is required to refinance.  With respect to variable rate debt, changes in interest rates affect earnings and cash flows, but do not impact fair
value.  The impact on the Companys interest expense in the upcoming year of a one-point interest rate change on the outstanding balance of the Companys variable rate debt would be approximately $0.6 million.

The following table presents the future principal cash flows and weighted-average interest rates expected on the Companys existing long-term debt
instruments.  The fair value of the Companys fixed rate debt is estimated based on quoted market prices.

Expected Maturity Date (as of December 31,
2002)

|                   |                       | Fiscal  2003           |        | Fiscal  2004 |   | Fiscal  2005 |      | Fiscal  2006 |        | Fiscal  2007 |   | There-after |      | Total |   | FairValue |  
|------------------ | --------------------- | ---------------------- | ------ | ------------ | - | ------------ | ---- | ------------ | ------ | ------------ | - | ----------- | ---- | ----- | - | --------- | -
|                   |                       |                        |        |              |   |              |      |              |        |              |   |             |      |       |   |           |  
|                   |                       | (Dollars in thousands) |       
|Fixed Rate Debt    |                       | $                      |       |              | $ | 22,100       |      | $            | 14,951 |              | $ | 2,266       |      | $     |  |           | $
|                   | Average Interest Rate |                        |        |             | % |              | 13.4 | %            |        | 11.0         | % |             | 12.0 | %     |   |          | %
|Variable Rate Debt |                       | $                      | 13,783 |              | $ | 50,833       |      | $            | 2,266  |              | $ |            |      | $     |  |           | $
|                   | Average Interest Rate |                        |        | 6.3          | % |              | 6.3  | %            |        | 6.7          | % |             |     | %     |   |          | %

32



---

##### Table of Contents

Qualitative Disclosures.  The Companys primary exposure relates to (1) interest rate
risk on long-term and short-term borrowings, (2) the Companys ability to pay or refinance long-term borrowings at maturity at market rates, (3) the impact of interest rate movements on the Companys ability to meet interest
expense requirements and exceed financial covenants and (4) the impact of interest rate movements on the Companys ability to obtain adequate financing to fund future acquisitions.  The Company manages interest rate risk on its
outstanding long-term and short-term debt through the use of fixed and variable rate debt.  While the Company cannot predict or manage its ability to refinance existing debt or the impact interest rate movements will have on its existing debt,
management evaluates the Companys financial position on an ongoing basis.

Item 8.  
Financial Statements and Supplementary Data.

See the Index included at Item 15. Exhibits, Financial
Statement Schedules and Reports on Form 8-K.

Item 9.  
Changes in and Disagreements With Accountants on Accounting and Financial Disclosure.

On January 25, 2002,
the Company dismissed Arthur Andersen LLP (Andersen) as its independent accountant.  Andersen provided both accounting and audit services to Holding, and was the primary consultant for the implementation of the Companys SAP
software platform.

The reports of Andersen on Holdings financial statements for the past two fiscal years contained no adverse
opinion or disclaimer of opinion and were not qualified or modified as to uncertainty, audit scope or accounting principles.

Holdings Board of Directors approved the decision to change accountants on January 17, 2002, and the Audit Committee of the Board of Directors approved the
decision to change accountants on January 25, 2002.

In connection with its audits for the two most recent fiscal years and through
January 25, 2002, there have been no disagreements with Andersen on any matter of accounting principles or practices, financial statement disclosure, or auditing scope or procedure, which disagreements, if not resolved to the satisfaction of
Andersen, would have caused Andersen to make reference thereto in its report on the financial statements of Holding for such time periods, except as follows:

During the audit of its financial statements for the year ended December 31, 2000, Holding had a disagreement with Andersen regarding the reserves for accounts
receivable (doubtful accounts and rebates) as of December 31, 2000.  Andersen informed Holding of its concerns as to the methodology utilized to establish the level of these reserves as well as that inadequate support had been provided for
these reserves.  Upon further review and analysis by Holding, and continuing discussions with Andersen, these reserves were adjusted, and backup substantiation developed, to the satisfaction of Andersen, which issued its report on
Holdings financial statements for the year ended December 31, 2000.

Members of the Audit Committee of the Board of Directors of
Holding met with Andersen to discuss these matters.  Holding believes that the concerns expressed by Andersen with respect to the foregoing issue have been addressed, as evidenced by the fact that Andersen has issued an unqualified report
covering Holdings 2000 financial statements, and that Holding now has policies and procedures in place to properly establish reserve balances, and substantiation, in respect of its accounts receivable in accordance with GAAP.  Holding has
authorized Andersen to respond fully to the inquiries of the successor accountant concerning this matter.

During the two most
recent fiscal years and through January 25, 2002, except as described below, there have been no reportable events as defined in Item 304(a)(1)(v) of Regulation S-K.  Andersen informed Holding in a letter dated July 30, 2001 that the following
material weaknesses in internal control existed during fiscal year ended December 31, 2000:

33



---

##### Table of Contents

Holding did not prepare on a timely basis reconciliations for substantially all of Holdings balance sheet
accounts, and Holdings internal process for review and approval of reconciliations was informal and inconsistent.

Holdings
support for the required reserves for accounts receivable (doubtful accounts and rebates) was initially inadequate; upon further review, adjustments required to properly state such reserves as of December 31, 2000 were material to Holdings
consolidated financial statements.

Holdings consolidated financial statements were not prepared on a timely basis and eliminating
entries were not initially well supported.

Holding had a shortage of accounting and finance personnel, and had retained accounting and
finance personnel who lacked the appropriate expertise; as a result, Holdings former Chief Financial Officer was responsible for a disproportionate amount of Holdings financial reporting process, and the efficiency, timeliness and
accuracy of Holdings financial reporting was adversely impacted.

Members of the Audit Committee of the Board of Directors of
Holding discussed these matters with Andersen.  Except as described above, these conditions did not result in any disagreements or differences in opinion between Holding and Andersen.  Andersen advised Holding in the July 30, 2001 letter
that it understood that Holding had taken certain steps subsequent to December 31, 2000 to mitigate these material weakness conditions.

Holding provided Andersen with a copy of the disclosures made by Holding in this report and requested that Andersen furnish Holding with a letter addressed to the SEC
stating whether or not Andersen agrees with the above statements, and if not, stating the respects in which it does not agree.  A copy of such letter was filed as an exhibit to the 8-K report filed by Holding on February 1, 2002, in which
Holding initially reported this change in auditors.

New Independent Auditor

On January 31, 2002, the Company engaged Deloitte & Touche LLP (Deloitte) as the Companys new principal independent auditor to audit the
Companys financial statements, to replace Andersen.  During the two most recent fiscal years and through January 31, 2002, the Company has not consulted with Deloitte regarding either (i) the application of accounting principles to a
specified transaction, either completed or proposed; or the type of audit opinion that might be rendered on the Companys financial statements; or (ii) any matter that was either the subject of a disagreement (as that term is defined in Item
304(a)(1)(iv) of Regulation S-K and the related instructions to Item 304 of Regulation S-K), or a reportable event (as described in Item 304(a)(1)(v) of Regulation S-K).

34



---

##### Table of Contents

PART III

Item 10.  
Directors and Executive Officers of the Registrant

The following individuals are the executive officers and
directors of Holding and Hudson RCI as of March 14, 2003:

|Name                |  | Age |  | Position                                       
|------------------- |  | --- |  | -----------------------------------------------
|                    |  |     |  |                                                
|Charles A. French   |  | 60  |  | President, Chief Executive Officer and Director
|Lougene Williams    |  | 58  |  | Senior Vice President                          
|Patrick G. Yount    |  | 43  |  | Vice President and Chief Financial Officer     
|Ola G. Magnusson    |  | 54  |  | Senior Vice President                          
|Jeffery D. Brown    |  | 45  |  | Vice President, Marketing and Sales            
|Helen Hudson Lovaas |  | 64  |  | Director                                       
|Jon D. Ralph        |  | 38  |  | Director                                       
|Charles P. Rullman  |  | 54  |  | Director                                       
|Ronald P. Spogli    |  | 55  |  | Director                                       
|Sten Gibeck         |  | 59  |  | Director                                       

Charles A. French is
President, Chief Executive Officer and a Director of the Company and Holding.  Mr. French assumed these positions with both the Company and Holding in August 2001, and was a consultant to the Company since January 2001.  Prior to joining
the Company, since 1989 he had been a private investor focused on healthcare and technology companies.  Previously, he held senior management positions at Spectramed, Inc., Caremark, Inc. and Bentley Laboratories, Inc.

Lougene Williams is a Senior Vice President of the Company responsible for its product development, quality assurance and manufacturing operations,
having served in this capacity since January 1996, and assumed the same position with Holding after consummation of the recapitalization in April 1998.  Prior to 1996, he was the Companys Vice President, Manufacturing, having held a
similar position with Respiratory Care Inc.  From 1976 to 1987, he held manufacturing management positions of increasing responsibility at various manufacturing plants of The Kendall Company.

Patrick G. Yount became the Companys and Holdings Vice President and Chief Financial Officer in March 2001. Prior to joining the company, he held
the positions of Chief Financial Officer and Chief Operating Officer of Good Source Solutions  a nationwide distributor of specialty food items from February 1996 to September 2000. Prior to joining Good Source Solutions he held positions as a
senior member of the Merchant Banking Group for Banque Paribas in the San Francisco area from 1993 to 1996.

Ola G. Magnusson is a
Senior Vice President and serves as President of Hudson RCI AB in Sweden. Mr. Magnusson joined the company in July 1999 in connection with the acquisition of Louis Gibeck AB where he was the President and Chief Executive Officer since January
1996.  Prior to joining Louis Gibeck AB, Mr. Magnusson held several different positions, primarily in marketing with Pharmacia, a Swedish pharmaceutical company.

Jeffery D. Brown, Vice President of Marketing and Sales, assumed this position in January 2000.  From January 1997 to January 2000 Mr. Brown served as the
Companys Director of Sales.  From 1993 to 1997, Mr. Brown served as National Sales Manager and from 1991 to 1993, as Regional Sales Manager.  Mr. Brown has also held positions of National Account Manager from 1982 to 1991, and
Territorial Sales Manager from 1980 to 1982.

Helen Hudson Lovaas is a director of the Company and became a director of Holding
after consummation of the recapitalization in April 1998.  Mrs. Lovaas began her career at the Company in 1961.  She has been Chairman since

35



---

##### Table of Contents

1987, when she inherited ownership of the Company and served as Chief Executive Officer from 1987 until May 1997.  Mrs. Lovaas had served previously as the Vice
President of Administration of Hudson Oxygen for 15 years.

Jon D. Ralph became a director of the Company and of Holding in
connection with the recapitalization in April 1998.  Mr. Ralph joined Freeman Spogli in 1989 and became a Principal in January 1998.  Prior to joining Freeman Spogli, Mr. Ralph spent three years at Morgan Stanley & Co.
Incorporated where he served as an analyst in the Investment Banking Division.  Mr. Ralph is also a director of Century Maintenance Supply, Inc., and The Pantry, Inc.

Charles P. Rullman became a director of the Company and of Holding in connection with the recapitalization in April 1998.  Mr. Rullman joined Freeman
Spogli as a Principal in 1995.  From 1992 to 1995, Mr. Rullman was a General Partner of Westar Capital, a private equity investment firm specializing in middle-market transactions.  Prior to joining Westar, Mr. Rullman spent
twenty years at Bankers Trust Company and its affiliate BT Securities Corporation where he was a Managing Director and Partner.  Mr. Rullman is also a director of The Pantry, Inc.

Ronald P. Spogli became a director of the Company and of Holding in connection with the recapitalization in April 1998.  He is a founding Principal of
Freeman Spogli, which was founded in 1983.  Mr. Spogli is also a director of AFC Enterprises, Inc., Century Maintenance Supply, Inc., Advance Auto Parts, Inc. and Gaylans Trading Co. Inc.

Sten Gibeck became a director of the Company and of Holding in connection with the July 1999 acquisition of Hudson RCI AB. Mr. Gibeck has been
employed by Hudson RCI AB since 1965, and since July 1997 has served as its Vice President of Research and Development.  From 1971 through December 1996, Mr. Gibeck served as the President of Hudson RCI AB.

Directors of the Company and Holding are elected annually and hold office until the next annual meeting of stockholders and until their successors are duly elected
and qualified.

36



---

##### Table of Contents

Item 11.  
Executive Compensation

The following table sets forth the compensation for each of the fiscal years in the
three-year period ended December 31, 2002 of the following persons:

     Each individual who served as the
chief executive officer or acted in a similar capacity during 2002; and

     The four most highly
compensated executive officers other than the chief executive officer at December 31, 2002

Compensation is presented only for the years
in which each person was an executive officer.

Summary Compensation Table

|                                      |  |             |      |        | Annual Compensation |         |  |                               |        
|------------------------------------- |  | ----------- | ---- | ------ | ------------------- | ------- |  | ----------------------------- | -------
|                                      |  |             |      |        |                     |         |  |                               |        
|                                      |  | Fiscal Year |      | Salary |                     | Bonus   |  | Other Annual Compensation (1) |        
|                                      |  |             |      |        |                     |         |  |                               |        
|Charles A. French (3)                 |  |             | 2002 |        | $                   | 316,923 |  | $                             | 225,000
|President and Chief Executive Officer |  |             | 2001 |        |                     | 66,923  |  |                               |       
|Lougene Williams                      |  |             | 2002 |        | $                   | 224,723 |  | $                             |       
|Senior Vice President                 |  |             | 2001 |        |                     | 221,751 |  |                               |       
|                                      |  |             | 2000 |        |                     | 186,592 |  |                               |       
|Jeffery D. Brown                      |  |             | 2002 |        | $                   | 177,058 |  |                               |       
|Vice President, Marketing & Sales     |  |             | 2001 |        |                     | 157,701 |  |                               |       
|                                      |  |             | 2000 |        |                     | 126,023 |  |                               |       
|Patrick G. Yount (4)                  |  |             | 2002 |        | $                   | 205,961 |  | $                             | 25,000 
|Chief Financial Officer               |  |             | 2001 |        |                     | 145,385 |  |                               |       
|Ola Magnusson                         |  |             | 2002 |        | $                   | 122,781 |  | $                             | 7,713  
|Senior Vice President                 |  |             | 2001 |        |                     | 105,963 |  |                               |       
|                                      |  |             | 2000 |        |                     | 121,582 |  |                               |       

|   
|---
|(1)
|(2)
|(3)
|(4)

37



---

##### Table of Contents

Executive Employment Agreements

In May and June 2002,
the Company entered into an employment agreement with all Named Executive Officers except Ola Magnusson.  The Named Executive Officers receive a base salary in an amount and on substantially the same terms and conditions as was being paid by
the Company on that date and an annual cash bonus in accordance with the Companys existing incentive programs.  Pursuant to the employment agreements, in the event that employment is terminated by the Company other than for cause (as such
term is defined in the employment agreements), or if the Named Executive Officer resigns pursuant to a qualifying resignation (as such term is defined in the employment agreements), the Company will be required to pay the Named Executive
Officers base salary for a period of 12 months (the Severance Period).  The employment agreements also provide for nondisclosure of confidential information, that the Named Executive Officer shall not engage in any prohibited
activity (as such term is defined in the employment agreements) during the term of employment and that the Named Executive Officer will refrain from interfering with the Companys contractual relationships or soliciting the Companys
employees during the Severance Period.

In June 2000, the Company entered into an agreement with Ola Magnusson.  With the exception
of the Severance Period which is 18 months, the terms and conditions of the agreement were substantially similar to those entered into by the other Named Executive Officers.

Compensation of
Directors

Directors of Holding receive no compensation as directors.  Directors are reimbursed for their reasonable expenses in
attending meetings.

Management Bonus Plans

In 2002 and 2001, the Company
offered a management bonus plan for its executives and senior management.  The plan is based on attainment of financial goals as well as individual performance objectives. The financial objectives were based on attainment of minimum EBITDA
levels, and provided for bonus amounts to increase as EBITDA increases.  The Company periodically offers additional incentive compensation to individuals who demonstrate superior performance.  The Company has put a similar plan into place
for 2003.

Retirement Plans

The Company has historically sponsored two
programs that assist its United States based employees in planning for retirement.  The Company offered a defined contribution pension plan that was funded by the Company.  Employees must be at least 21 years of age and have completed two
years of service to be eligible to participate in the pension plan.  The Company annually contributed an amount equal to 6% of a participating employees base earnings to a participants account, prorated for any part of a year that a
participant was ineligible for a contribution.  The funding also included a proportionate share of any increase or decrease in the fair market value of the assets in the trust fund as of the immediately preceding last day of the plan year.
During 2001, the Company determined that the pension plan for 1999 and 2000 was not fully funded. Accordingly, the Company recorded $350,000 in associated penalties and fully funded the plan through 2000.  The Company fully funded the 2001
contribution in 2002.  During 2002, the Company froze the current pension plan and developed a new plan that provides for discretionary funding determined annually by the Board of Directors.  All other aspects of the new plan are
substantially similar to the old plan.  In addition, employees may contribute to a 401(k) plan that allows matching contributions by the Company.  Employees must have six months of service to be eligible to participate in the 401(k) plan
and may contribute up to 10% of their annual compensation, or 6% if the employee is a highly compensated participants.

Compensation Committee Interlocks and Insider Participation

The Board of Directors of Holding determines the compensation of the executive officers.  During fiscal 2002, certain members of the Board of
Directors determined the compensation of the Holdings Chief Executive Officer and

38



---

##### Table of Contents

certain members of the Board of Directors and Mr. French determined the compensation of the Holdings other executive officers.

Stock Subscription Plans

In April 1998, Holding adopted an Employee Stock Subscription Plan and an
Executive Stock Subscription Plan (collectively, the Stock Subscription Plans) pursuant to which executives of the Company purchased 800,000 shares of common stock of Holding valued at $10.00 per share.  The Stock Subscription Plans
provide for a repurchase option in favor of Holding upon termination of employment at stated repurchase prices.  In addition, the Stock Subscription Plans provide for restrictions on the transferability of shares prior to the fifth anniversary
of the recapitalization or the Companys initial public offering.  The shares are also subject to a right of first refusal in favor of Holding as well as obligations to sell at the request of Freeman Spogli and co-sale rights if Freeman
Spogli and Affiliates sells its shares to a third party.  No additional shares of Holding common stock were sold under the Stock Subscription Plans in fiscal 2001.

In 2001, the Board of Directors of the Company approved the adoption of a Stock Option Plan for eligible employees, officers and consultants of the Company.  The
plan allows for the issuance of up to 5,000,000 shares of Company common stock pursuant to the exercise of incentive stock options or non-qualified options.  The exercise price of options granted under the plan shall be set at fair market value
at the time of the grant as determined by the Board of Directors.  As of the date of this filing, 3,550,000 options covering shares have been granted at an exercise price of $1.00 per share, of which 2,625,000 are exercisable.

39



---

##### Table of Contents

Item 12.  
Security Ownership of Certain Beneficial Owners and Management

River Holding Corp.

The following table sets forth certain information, as of March 14, 2003, with respect to the beneficial ownership of capital stock of the Holding by (i) each
person who beneficially owns more than 5% of such shares, (ii) each of the Named Executive Officers, (iii) each director of Holding and (iv) all Named Executive Officers and directors of Holding as a group.

|Name of Beneficial Owner                                                             |                        | Shares of Common Stock |           | Percent of Class |  | Shares of Preferred Stock |   | Percent of Class |         | Shares of Junior Preferred Stock |  | Percent of Class |  
|------------------------------------------------------------------------------------ | ---------------------- | ---------------------- | --------- | ---------------- |  | ------------------------- | - | ---------------- | ------- | -------------------------------- |  | ---------------- | -
|                                                                                     |                        |                        |           |                  |  |                           |   |                  |         |                                  |  |                  |  
|Freeman Spogli & Co. Incorporated (1)                                                |                        |                        | 8,352,591 |                  |  | 88.4                      | % |                  | 470,307 |                                  |  | 100              | %
|                                                                                     | Ronald P. Spogli (1)   |                        |           |                  |  |                           |   |                  |         |                                  |  |                  |  
|                                                                                     | Charles P. Rullman (1) |                        |           |                  |  |                           |   |                  |         |                                  |  |                  |  
|                                                                                     | Jon D. Ralph (1)       |                        |           |                  |  |                           |   |                  |         |                                  |  |                  |  
|Sten Gibeck (2)                                                                      |                        |                        | 200,000   |                  |  | 2.1                       | % |                  |        |                                  |  |                  |  
|Lougene Williams (2)                                                                 |                        |                        | 100,000   |                  |  | 1.1                       | % |                  |        |                                  |  |                  |  
|Jeffery D. Brown (2)(3)                                                              |                        |                        | 25,000    |                  |  |                           | * |                  |        |                                  |  |                  |  
|Charles A. French (2)                                                                |                        |                        |          |                  |  |                          |   |                  |        |                                  |  |                  |  
|Patrick G. Yount (2)                                                                 |                        |                        |          |                  |  |                          |   |                  |        |                                  |  |                  |  
|Ola Magnusson (2)                                                                    |                        |                        |          |                  |  |                          |   |                  |        |                                  |  |                  |  
|Helen Hudson Lovaas (2)(4)                                                           |                        |                        | 69,200    |                  |  |                           | * |                  |         |                                  |  |                  |  
|All Named Executive Officers and directors of the Company as a group (9 individuals) |                        |                        | 8,746,791 |                  |  | 95.7                      | % |                  | 470,307 |                                  |  | 100              | %



---

|*   | Less than 1%.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(1) | 1,441,251 shares, 58,749 shares and 6,621,791 shares of common stock are held of record by FS Equity Partners III, L.P. (FSEP III), FS Equity Partners International,
L.P. (FSEP International) and FS Equity Partners IV, L.P. (FSEP IV), respectively.  Includes 230,800 shares of common stock issuable upon conversion of 2,308 shares of River Junior Preferred Stock.  As general
partner of FS Capital Partners, L.P. (FS Capital), which is general partner of FSEP III, FS Holdings, Inc. (FSHI) has the sole power to vote and dispose of the shares owned by FSEP III.  As general partner of FS&Co.
International, L.P. (FS&Co. International), which is the general partner of FSEP International, FS International Holdings Limited (FS International Holdings) has the sole power to vote and dispose of the shares owned by
FSEP International.  As general partner of FSEP IV, FS Capital Partners LLC (FS Capital LLC) has the sole power to vote and dispose of the shares owned by FSEP IV.  Messrs. Spogli and Rullman and Bradford M. Freeman,
William M. Wardlaw, J. Frederick Simmons and John M. Roth are the sole directors, officers and shareholders of FSHI, FS International Holdings and Freeman Spogli & Co. Incorporated and such individuals, in addition to Mr. Ralph and Todd W.
Halloran and Mark J. Doran, are the sole managing members of FS Capital LLC, and as such may be deemed to be the beneficial owners of the shares of the common stock and rights to acquire the common stock owned by FSEP III, FSEP International and
FSEP IV.  The business address of Freeman Spogli & Co. Incorporated, FSEP III, FSEP IV, FS Capital, FSHI, FS Capital LLC, and its sole directors, officers, shareholders and managing members is 11100 Santa Monica Boulevard, Suite 1900,
Los Angeles, California 90025 and the business address of FSEP International, FS&Co. International and FS International Holdings is c/o Padget-Brown & Company, Ltd., West Winds Building, Third Floor, Grand Cayman, Cayman Islands,
British West Indies.
|(2) | The business address of these individuals is River Holding Corp., 599 Lexington Avenue, 18th Floor, New York, New York 10022                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    

40



---

##### Table of Contents

|(3) | Represents shares held of record by the Brown Family Trust dated 4/21/98 (the Brown Trust), of which Mr. Brown and his wife, Ellen Ann Brown, are the
trustees.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------
|(4) | Includes 69,200 shares of common stock issuable upon conversion of 692 shares of Junior Preferred Stock.                                                         

Hudson Respiratory Care Inc.

The following table sets forth certain information, as of March 14, 2003,
with respect to the beneficial ownership of capital stock of the Company by (i) each person who beneficially owns more than 5% of such shares, (ii) each of the Named Executive Officers, (iii) each director of Hudson RCI and
(iv) all Named Executive Officers and directors of Hudson RCI as a group.

|Name of Beneficial Owner                                                             |                        | Shares of Common Stock |            | Percent of Class |  | Shares of Preferred Stock |   | Percent of Class |         | Shares of Junior Preferred Stock |  | Percent of Class |  
|------------------------------------------------------------------------------------ | ---------------------- | ---------------------- | ---------- | ---------------- |  | ------------------------- | - | ---------------- | ------- | -------------------------------- |  | ---------------- | -
|                                                                                     |                        |                        |            |                  |  |                           |   |                  |         |                                  |  |                  |  
|River Holding Corp.(1)                                                               |                        |                        | 9,454,293  |                  |  | 26.1                      | % |                  | 470,307 |                                  |  | 100              | %
|                                                                                     | Jon D. Ralph(1)        |                        |            |                  |  |                           |   |                  |         |                                  |  |                  |  
|                                                                                     | Charles P. Rullman(1)  |                        |            |                  |  |                           |   |                  |         |                                  |  |                  |  
|                                                                                     | Ronald P. Spogli(1)    |                        |            |                  |  |                           |   |                  |         |                                  |  |                  |  
|FS Equity Partners IV, LP (2)                                                        |                        |                        | 21,319,200 |                  |  | 58.8                      | % |                  |        |                                  |  |                  |  
|                                                                                     | Jon D. Ralph (2)       |                        |            |                  |  |                           |   |                  |         |                                  |  |                  |  
|                                                                                     | Charles P. Rullman (2) |                        |            |                  |  |                           |   |                  |         |                                  |  |                  |  
|                                                                                     | Ronald P. Spogli (2)   |                        |            |                  |  |                           |   |                  |         |                                  |  |                  |  
|Helen Hudson Lovaas (3)                                                              |                        |                        | 3,630,800  |                  |  | 10.0                      | % |                  |        |                                  |  |                  |  
|Sten Gibeck(4) (6)                                                                   |                        |                        | 175,000    |                  |  |                           | * |                  |        |                                  |  |                  |  
|Lougene Williams (6) (7)                                                             |                        |                        | 228,500    |                  |  |                           | * |                  |        |                                  |  |                  |  
|Charles A. French (6) (8)                                                            |                        |                        | 750,000    |                  |  | 2.1                       | % |                  |        |                                  |  |                  |  
|Patrick G. Yount (6) (9)                                                             |                        |                        | 230,000    |                  |  |                           | * |                  |        |                                  |  |                  |  
|Jeffrey D. Brown (6) (10)                                                            |                        |                        | 227,500    |                  |  |                           | * |                  |        |                                  |  |                  |  
|Ola Magnusson (5) (11)                                                               |                        |                        | 238,125    |                  |  |                           | * |                  |        |                                  |  |                  |  
|All Named Executive Officers and directors of the Company as a group (9 individuals) |                        |                        | 36,253,418 |                  |  | 100.0                     | % |                  | 470,307 |                                  |  | 100              | %

|                                                         
|---------------------------------------------------------
|* Less than 1% of the outstanding shares of common stock.
|(1)                                                      

41



---

##### Table of Contents

|     | IV, FS Capital, FSHI, FS Capital LLC, and its sole directors, officers, shareholders and managing members is 11100 Santa Monica Boulevard, Suite 1900, Los Angeles,
California 90025 and the business address of FSEP International, FS&Co. International and FS International Holdings is c/o Padget-Brown & Company, Ltd., West Winds Building, Third Floor, Grand Cayman, Cayman Islands, British West
Indies.  Holding has pledged all shares of the Companys capital stock held by it to secure its guarantee of the Companys obligations under the New Credit Facility.                                                                                                                                                                                                                                                                                                      
|---- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(2)  | Includes 20,000,000 shares of common stock issuable upon exercise of a currently exercisable warrant.  Includes 1,319,200 shares of common stock issuable upon conversion of
senior subordinated convertible promissory notes to affiliates.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|(3)  | Represents 1,073,560 shares held of record by the Helen Lovaas Separate Property Trust U/D/T dated 7/16/97 (Trust No. 1) and 426,440 shares held of record by
the Helen Lovaas Trust No. 2 U/D/T dated as of January 10, 2000 (Trust No. 2).  As sole trustee of Trust No. 1, Mrs. Lovaas has the sole power to vote and dispose of the shares owned by Trust
No. 1.  As co-trustee of Trust No. 2, Mrs. Lovaas has shared power to vote and dispose of the shares owned by Trust No. 2.  The address of each of Trust No. 1 and Trust No. 2 is c/o Hudson Respiratory Care
Inc., 27711 Diaz Road, P.O. Box 9020, Temecula, California 92589.  Additionally includes 2,000,000 shares of common stock issuable upon exercise of a currently exercisable warrant and 130,800 shares if common stock issuable upon conversion of a
senior subordinated convertible promissory note.
|(4)  | Includes 100,000 shares of common stock issuable upon exercise of a currently exercisable warrant and 75,000 shares of common stock subject to an option exercisable within 60
days of March 14, 2003.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               
|(5)  | The business address of this individual is Hudson AB, Central Vagen 1, P.O. Box 711, SE-194 27, Uplands Vasby, Sweden.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               
|(6)  | The business address of these individuals is Hudson Respiratory Care Inc., 27711 Diaz Road, P.O. Box 9020, Temecula, California 92589.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               
|(7)  | Includes 225,000 shares of common stock subject to an option exercisable within 60 days of March 14, 2003 and 3,500 shares of common stock issuable upon conversion of a senior
subordinated convertible promissory note.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|(8)  | Includes 750,000 shares of common stock subject to an option exercisable within 60 days of March 14, 2003.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|(9)  | Includes 225,000 shares of common stock subject to an option exercisable within 60 days of March 14, 2003 and 5,000 shares of common stock issuable upon conversion of a senior
subordinated convertible promissory note.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|(10) | Includes 225,000 shares of common stock subject to an option exercisable within 60 days of March 14, 2003 and 2,500 shares of common stock issuable upon conversion of a senior
subordinated convertible promissory note.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|(11) | Includes 225,000 shares of common stock subject to an option exerciseable within 60 days of March 14, 2003 and 13,125 shares of common stock issuable upon conversion of a senior
subordinated convertible promissory note.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          

Option Grants in the Last Fiscal Year

The following table sets forth information concerning options granted by the Company to each of the named executive officers during the year ended December 31,
2002.  Holding has no other stock-based compensation plans.

|                  |  |                                                 |           | Value of Assumed Annual Rates of Stock Price Appreciation for Option Term |  |                         
|----------------- |  | ----------------------------------------------- | --------- | ------------------------------------------------------------------------- |  | ------------------------
|                  |  | OPTION GRANTS IN LAST FISCAL YEAR               |           |                                                                           | 
|                  |  |                                                 |           |                                                                           | 
|                  |  | Individual Grants                               |           |                                                                           | 
|                  |  |                                                 |           |                                                                           | 
|Name              |  | Number of Securities Underlying Options Granted |           | % of Total Options Granted to Employees in Fiscal Year                    |  | Exercise Price ($/Share)
|                 
|                  | 
|5% ($)            |  | 10% ($)                                         |          
|                  |  |                                                 |           |                                                                           |  |                         
|Charles A. French |  |                                                 | 1,000,000 |                                                                           |  | 28.2                    
|Lougene Williams  |  |                                                 | 300,000   |                                                                           |  | 8.5                     
|Patrick Yount     |  |                                                 | 300,000   |                                                                           |  | 8.5                     
|Jeffrey Brown     |  |                                                 | 300,000   |                                                                           |  | 8.5                     
|Ola Magnusson     |  |                                                 | 300,000   |                                                                           |  | 8.5                     
|                  |  |                                                 |           |                                                                           |  |                         

42



---

##### Table of Contents

Equity Compensation Plan Information

The following
table provides information as of March 14, 2003 with respect to the shares of the Companys common stock that may be issued under the Companys existing equity compensation plans.  All of the Companys existing plans have been
approved by the Companys shareholders.

|                                                   |  | A                                                                      |           | B                                                      |   | C                                                                                                                                         | 
|-------------------------------------------------- |  | ---------------------------------------------------------------------- | --------- | ------------------------------------------------------ | - | ----------------------------------------------------------------------------------------------------------------------------------------- | 
|                                                   |  |                                                                        |           |                                                        |   |                                                                                                                                           | 
|                                                   |  | Number of Securities to be Issued Upon Exercise of Outstanding Options |           | Weighted Average Exercise Price of Outstanding options |   | Number of Securities Remaining Available for Future Issuance Under Equity Compensation Plans (Excluding Securities Reflected
in Column A) | 
|                                                   |  |                                                                        |           |                                                        |   |                                                                                                                                           | 
|Equity Compensation Plans Approved by Stockholders |  |                                                                        | 3,550,000 |                                                        | $ | 1.00                                                                                                                                      | 
|                                                   |  |                                                                        |           |                                                        |   |                                                                                                                                           | 

Item 13.  
Certain Relationships and Related Transactions.

Shareholders Agreement

Helen Hudson Lovaas (The Continuing Shareholder) and Holding have entered into a Shareholders Agreement, as amended (the Shareholders
Agreement).  The Shareholder Agreement provides that i) Holding and the Continuing Shareholder have the right to purchase their pro rata share of certain new issuances, ii) in consideration for the contribution of consideration received
from Holding for certain issuances of the common stock of Holding, the Company will issue an equivalent shares of Company common stock to Holding, iii) in the event of a sale of Company stock by Holding or Freeman Spogli, the Continuing Shareholder
is obligated to sell all or part of her shares at the request of Holding and the Continuing Shareholder has the right to participate in such sale on a pro rata basis, iv) the restriction on the transferability of the shares for a two year period
following the recapitalization and provides for a right of first offer on the Continuing Shareholders common stock and v) in the event the Company participates in an IPO, the Company will exchange all of the Companys existing common
stock for newly issued common stock.

Issuance of Notes to Shareholders of the Company and Holding

In connection with the acquisition of Hudson RCI AB during 1999, one of the Companys subsidiaries borrowed $22.0 million under an unsecured 12% note payable to
Holdings majority stockholder, Freeman Spogli.  The Note is due August 1, 2006.  During 1999, the Company paid approximately $14.5 million in principal on the note.  In April 2001, the Company repaid an additional $6.0 million
in principal on the note.  Proceeds from the repayment were then reinvested by Holdings majority stockholder in new notes issued by the Company, as described below.

In August 2001, the Company issued approximately $13.2 million of new unsecured senior subordinated convertible notes in exchange for $5.2 million in new cash and
$8.0 million in existing short-term unsecured notes to Freeman Spogli.  The Company also issued an additional $1.8 million of unsecured senior subordinated convertible notes to existing shareholders and officers of the Company for cash. 
The notes bear interest at 10% and are due in March 2005.  The interest may be paid or deferred to the due date at the option of the Company and the notes are convertible to common stock at the demand of the holder.  The notes are
subordinated to borrowings under the Credit Facility and rank pari-passu with the Senior Subordinated Notes.

In October 2002, HRC
Holding issued an additional $2.1 million in senior unsecured notes payable to shareholders of the Company and Holding.  The notes bear interest at 12% annually with interest and principal due upon maturity at December 31, 2004.  A portion
of the principal amount of such notes were exchanged by the shareholders for an equal principal amount of the senior unsecured notes of the Company held by Freeman Spogli.  In connection with the issuance of these notes in October 2002, the
Company issued warrants to purchase 2.1 million shares of the Companys common stock to the holders of the senior unsecured notes.

43



---

##### Table of Contents

Item 14.  
Controls and Procedures

Within the past ninety days prior to the date of this report, Holding has completed
an evaluation under the supervision and with the participation of Holdings chief executive officer and chief financial officer of the effectiveness of Holdings disclosure controls and procedures.  Based on this evaluation,
Holdings chief executive officer and chief financial officer concluded that, with the exception of the matters discussed below, with respect to the internal control weaknesses and ongoing implementation of corrective actions relating to
Holdings internal controls, Holdings disclosure controls and procedures were effective with respect to timely communicating to them all material information required to be disclosed in this report as it relates to Holding and its
subsidiaries.

For the fiscal year ending December 31, 2000, Holding experienced significant disruptions from the implementation of a new
enterprise resource planning (ERP) software platform.  This implementation created issues in the accounting for doubtful accounts receivables and the accrual against accounts receivable for rebates.  These items were resolved
to the satisfaction of the auditors and the 2000 financial statements were issued with an unqualified opinion.  These issues affecting the audit of Holdings financial statements for 2000 and Holdings response to such issues
including a description of corrective actions is presented by reference to the 8-K filed with the SEC dated January 25, 2002.

Management
also conducted its own review and evaluation of Holdings internal control procedures and has substantially implemented the corrective actions that have been previously presented and approved by Holdings audit committee. Management
believes that such corrective actions provide the necessary internal controls and procedures to correct such.

There have been no
significant changes in Holdings internal controls or other factors that could significantly affect the internal controls subsequent to the date Holding completed this evaluation, other than Holdings continued progress towards completing
the corrective actions referenced above.

44



---

##### Table of Contents

PART IV

Item 15.  
Exhibits, Financial Statement Schedules and Reports on Form 10-K

(a)     Documents filed as
part of this Report:

| |     |                                                                                                                                                                                | Page                                                                                                                                                                                                                                                                              
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |     |                                                                                                                                                                                |                                                                                                                                                                                                                                                                                   
| | (1) | Financial Statements                                                                                                                                                           |                                                                                                                                                                                                                                                                                   
| |     | Financial Statements are filed as part of this Form 10-K                                                                                                                       | F-1                                                                                                                                                                                                                                                                               
| | (2) | Financial Statement Schedules                                                                                                                                                  |                                                                                                                                                                                                                                                                                   
| |     | Report of Independent Public Accountants                                                                                                                                       | II-2                                                                                                                                                                                                                                                                              
| |     | Schedule II -- Valuation and Qualifying Accounts                                                                                                                               | II-2                                                                                                                                                                                                                                                                              
| |     |                                                                                                                                                                                |                                                                                                                                                                                                                                                                                   
| |     | All other schedules have been omitted because they are not applicable, not required, or the information is included in the consolidated financial statements or
notes thereto. |                                                                                                                                                                                                                                                                                   
| |     |                                                                                                                                                                                |                                                                                                                                                                                                                                                                                   
| | (3) | Exhibits                                                                                                                                                                       |                                                                                                                                                                                                                                                                                   
| |     |                                                                                                                                                                                |                                                                                                                                                                                                                                                                                   
| |     | 2.1(1)                                                                                                                                                                         | Agreement dated May 7, 1999 between Sten Gibeck, Hudson RCI and Holding.                                                                                                                                                                                                          
| |     | 2.2(1)                                                                                                                                                                         | Agreement dated May 7, 1999 between Euroventures Nordica I B.V., Hudson RCI and Holding.                                                                                                                                                                                          
| |     | 2.3(1)                                                                                                                                                                         | Agreement dated May 7, 1999 between Forsakrings AB Skandia and Livforsakrings AB Skandia, Hudson RCI and Holding.                                                                                                                                                                 
| |     | 2.4(1)                                                                                                                                                                         | Agreement dated May 7, 1999 between Maud Gibeck, Hudson RCI and Holding.                                                                                                                                                                                                          
| |     | 2.5(1)                                                                                                                                                                         | Stock Subscription Agreement dated August 4, 1999 between Sten Gibeck, Holding, FSEP III, FSEP International and FSEP IV.                                                                                                                                                         
| |     | 2.6(2)                                                                                                                                                                         | Asset Purchase Agreement dated September 18, 2000 between Hudson RCI and Tyco Healthcare Group L.P.                                                                                                                                                                               
| |     | 2.7(3)                                                                                                                                                                         | Amendment to Asset Purchase Agreement dated September 27, 2000 between Hudson RCI and Tyco Healthcare Group LP                                                                                                                                                                    
| |     | 2.8(4)                                                                                                                                                                         | Amendment No. 2 to Asset Purchase Agreement dated October 28, 2000 between Hudson RCI and Tyco healthcare Group LP                                                                                                                                                                
| |     | 3.1(5)                                                                                                                                                                         | Amended and Restated Articles of Incorporation of Hudson RCI, as amended to date.                                                                                                                                                                                                 
| |     | 3.2(5)                                                                                                                                                                         | Bylaws of Hudson RCI.                                                                                                                                                                                                                                                             
| |     | 4.1(5)                                                                                                                                                                         | Indenture dated as of April 7, 1998 among Hudson RCI, Holding and United States Trust Company of New York, as Trustee, with respect to the 9-1/8% Senior
Subordinated Notes due 2008 (including form of 9-1/8% Senior Note due 2008).                                             
| |     | 4.2(5)                                                                                                                                                                         | Exchange Indenture dated as of April 7, 1998 among Hudson RCI, Holding and United States Trust Company of New York, as Trustee, with respect to the 11-1/2%
Subordinated Exchange Debentures due 2010 (including form of 11-1.2% Senior Subordinated Exchange Debenture due 2010).
| |     | 4.3(9)                                                                                                                                                                         | First Supplemental Indenture dated as of February 25, 2003 among Hudson RCI, Holding, IH Holding LLC, Industrias Hudson S.A. de C.V, Hudson Respiratory Care Tecate
de R.L. De C.V. and the Bank of New York.                                                                     
| |     | 10.1(7)                                                                                                                                                                        | Amended and Restated Credit Agreement dated as of May 14, 2002 among Hudson RCI, Holding, the lenders party thereto, and Deutsche Bank Trust Company Americas
(Deutsche Bank), as administrative agent and collateral agent.                                                    
| |     | 10.2(7)                                                                                                                                                                        | Form of Amended and Restated Security Agreement dated as of May 14, 2002 between Hudson RCI and Deutsche Bank.                                                                                                                                                                    
| |     | 10.3(5)                                                                                                                                                                        | Pledge Agreement dated as of April 7, 1998 (the Pledge Agreement) between Holding and Bankers Trust.                                                                                                                                                                            
| |     |                                                                                                                                                                                |                                                                                                                                                                                                                                                                                   

45



---

##### Table of Contents

| |  | 10.4(5)  | Deed of Trust, Security Agreement, Fixture Filing and Assignment of Leases and Rents dated April 7, 1998 between Hudson RCI and Chicago Title Insurance Company fbo Bankers
Trust.                                                                                                                                          
| |  | -------- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  | 10.5(5)  | Holding Guarantee Agreement dated as of April 7, 1998 between Holding and Bankers Trust.                                                                                                                                                                                                                                    
| |  | 10.6(5)  | Indemnity, Subrogation and Contribution Agreement dated as of April 7, 1998 among Hudson RCI, Holding and Bankers Trust.                                                                                                                                                                                                    
| |  | 10.7(5)  | Shareholders Agreement dated April 7, 1998 among Holding, The Helen Hudson Lovaas Separate Property Trust U/D/T dated July 17, 1997 (the Hudson Trust), FS
Equity Partners III, L.P. (FSEP III), FS Equity Partners International, L.P. (FSEP International), FS Equity Partners IV, L.P. (FSEP IV), and Hudson RCI.
| |  | 10.8(5)  | Stock Subscription Agreement dated April 7, 1998 between Holding and River Acquisition Corp.                                                                                                                                                                                                                                
| |  | 10.13(7) | Form of Nonrecourse Pledge Agreement dated as of May 14, 2002 among the Pledgor and Deutsche Bank, as collateral agent for the Lenders.                                                                                                                                                                                     
| |  | 10.14(6) | Amendment No. 1 to Shareholders Agreement dated April 8, 1998 among Holding, the Hudson Trust, FSEP III, FSEP IV and Hudson RCI.                                                                                                                                                                                            
| |  | 10.15(7) | Tecate Facility Sub-Lease.                                                                                                                                                                                                                                                                                                  
| |  | 10.16(7) | Form of Supplement No. 1 dated as of May 14, 2002, to the Pledge Agreement.                                                                                                                                                                                                                                                 
| |  | 10.17(7) | Form of Master Assignment and Exchange Agreement dated as of May 14, 2002 by and among Holding, Hudson RCI, the financials institutions listed on the signature pages thereof,
Deutsche bank, as administrative agent for the lenders and FSEP IV.                                                                          
| |  | 10.18(7) | Letter agreement dated August 17, 2001 between Hudson RCI and Charles French.                                                                                                                                                                                                                                               
| |  | 10.19(7) | Form of Stock Option Plan                                                                                                                                                                                                                                                                                                   
| |  | 10.20(7) | Form of Stock Option Agreement.                                                                                                                                                                                                                                                                                             
| |  | 10.21(7) | Receivables Purchase Agreement dated May 14, 2002 by and between Hudson RCI and HRC Holding.                                                                                                                                                                                                                                
| |  | 10.22(8) | First Amendment to Pledge Agreement among Hudson RCI, Holding, each subsidiary pledgor of Hudson RCI and Collateral Agent, dated as of February 25, 2002.                                                                                                                                                                   
| |  | 10.23(8) | Subsidiary Guaranty by and among Guarantors of Hudson RCI and Collateral Agent, dated as of May 14, 2002.                                                                                                                                                                                                                   
| |  | 10.24(8) | Supplement No. 1 to Subsidiary Guaranty for Industrias Hudson, S.A. de C.V.                                                                                                                                                                                                                                                 
| |  | 10.25(8) | Supplement No. 2 to Subsidiary Guaranty for Hudson Respiratory Care Tecate S. De R.L. de C.V.                                                                                                                                                                                                                               
| |  | 10.26(8) | Form of Stock Purchase Warrant, dated May 15, 2002, issued by Hudson RCI to FSEP IV.                                                                                                                                                                                                                                        
| |  | 10.27(9) | Receivables Purchase Agreement dated October 17, 2002 by and between Hudson RCI and HRC Holding.                                                                                                                                                                                                                            
| |  | 10.28(9) | Stock Purchase Warrant, dated October 17, 2002 issued by Hudson RCI to the Hudson Trust.                                                                                                                                                                                                                                    
| |  | 10.29(9) | Stock Purchase Warrant dated October 17, 2002 issued by Hudson RCI to Sten Gibeck.                                                                                                                                                                                                                                          
| |  | 10.30(9) | Form of Senior Subordinated Promissory Note due December 31, 2004.                                                                                                                                                                                                                                                          
| |  | 10.31(9) | Investment and Exchange Agreement dated October 17, 2002 among Hudson RCI, HRC Holding, FSEP IV, the Hudson Trust and Sten Gibeck.                                                                                                                                                                                          
| |  | 10.32(9) | Amendment No. 1 to Investment and Exchange Agreement dated February 6, 2003 among Hudson RCI, HRC Holding, FSEP IV, the Hudson Trust and Sten Gibeck.                                                                                                                                                                       
| |  | 11.1(9)  | Employment Agreement dated June 1, 2002 between Hudson RCI and Charles A. French.                                                                                                                                                                                                                                           
| |  | 11.2(9)  | Employment Agreement dated June 1, 2002 between Hudson RCI and Jeffery D. Brown.                                                                                                                                                                                                                                            
| |  | 11.3(9)  | Employment Agreement dated June 1, 2002 between Hudson RCI and Lougene Williams.                                                                                                                                                                                                                                            
| |  | 11.4(9)  | Employment Agreement dated June 1, 2002 between Hudson RCI and Patrick G. Yount.                                                                                                                                                                                                                                            
| |  | 11.5(9)  | Employment Agreement dated June 1, 2002 between Hudson RCI and Ola G. Magnusson.                                                                                                                                                                                                                                            
| |  | 13.1(9)  | Hudson Respiratory Care Inc. Management Incentive Plan Summary.                                                                                                                                                                                                                                                             

46



---

##### Table of Contents

|    |                              | 21.1(9) | Subsidiaries of Hudson RCI.                                                                                                                                                                   
|--- | ---------------------------- | ------- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|    |                              | 24.1    | Power of Attorney (included on the signature pages hereof).                                                                                                                                   
|    |                              | 99.1    | Certification of Chief Executive Officer.                                                                                                                                                     
|    |                              | 99.2    | Certification of Chief Financial Officer.                                                                                                                                                     
|    |                              |         |                                                                                                                                                                                               
|    |                              |        
|    |                              | (1)     | Incorporated by reference to the exhibit designated by the same number in the Form 8-K filed by the Company on August 6, 1999 (date of earliest
event:  July 22, 1999) (File No. 333-56097).  
|    |                              | (2)     | Incorporated by reference to the exhibit designated by number 2.1 in the Form 8-K filed by the Company on November 13, 2000 (date of earliest event: October 28,
2000) (File No.: 333-56097). 
|    |                              | (3)     | Incorporated by reference to the exhibit designated by number 2.2 in the Form 8-K filed by the Company on November 13, 2000 (date of earliest event:  October
28, 2000) (File No.: 333-56097).
|    |                              | (4)     | Incorporated by reference to the exhibit designated by number 2.3 in the Form 8-K filed by the Company on November 13, 2000 (date of earliest event:  October
28, 2000) (File No.: 333-56097).
|    |                              | (5)     | Incorporated by reference to the exhibit designated by the same number in the Form S-4 filed by the Company on June 5, 1998 (File
No. 333-56097).                                             
|    |                              | (6)     | Incorporated by reference to the exhibit designated by the same number in to the Form 10-K filed by the Company for the fiscal year ended December 25,
1998.                                  
|    |                              | (7)     | Incorporated by reference to the exhibit designated by the same number in to the Form 10-K filed by the Company for the fiscal year ended December 31,
2001.                                  
|    |                              | (8)     | Incorporated by reference to the exhibit designated by the same number in the Form 10-Q filed by the Company for the fiscal quarter ended June 30, 2002.                                      
|    |                              | (9)     | Incorporated by reference to the exhibit designated by the same number in the Form 10-K filed by the Company for the fiscal year ended December 31, 2002.                                     
|    |                              |         |                                                                                                                                                                                               
|(b) | Current Reports on Form 8-K.
|    |                              |         |                                                                                                                                                                                               
|    |                              | None.  
|    |                              |         |                                                                                                                                                                                               

47



---

##### Table of Contents

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.

|                      | RIVER HOLDING CORP.
|--------------------- | -------------------
|                      |                    
|Date:  March 24, 2003 | By:                
|                      |                    
|                      |                    
|                      |                    

KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears below constitutes and appoints Patrick G. Yount his true and lawful attorney-in-fact with
full power of substitution and resubstitution, for him or her and in his or her name, place and stead, in and any all capacities, to sign any and all amendments to this Report on Form 10-K and to file same, with all exhibits thereto, and other
documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorney-in-fact and agents, and each of them, full power and authority to do and perform each and every act and thing requisite and necessary to be
done in and about the premises, as fully to all intents and purposes as he or she might or could do in person, hereby ratifying and confirming all that said attorney-in-fact and agent, or his substitute or substitutes, may lawfully do or cause to be
done by virtue hereof.

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the
following persons on behalf of the registrant and in the capacities and on the dates indicated.

|Signature              |  | Title                                                               |  | Date          
|---------------------- |  | ------------------------------------------------------------------- |  | --------------
|                       |  |                                                                     |  |               
|                       |  |                                                                     |  |               
|/s/ CHARLESA. FRENCH   |  | Chief Executive Officer and Director (Principal Executive Officer)  |  | March 24, 2003
|                       |  |                                                                    
|Charles A. French      |  |                                                                     |  |               
|                       |  |                                                                     |  |               
|/s/ PATRICKG. YOUNT    |  | Chief Financial Officer and Secretary (Principal Financial Officer) |  | March 24, 2003
|                       |  |                                                                    
|Patrick G. Yount       |  |                                                                     |  |               
|                       |  |                                                                     |  |               
|/s/ HELENHUDSON LOVAAS |  | Director                                                            |  | March 24, 2003
|                       |  |                                                                     |  |               
|Helen Hudson Lovaas    |  |                                                                     |  |               
|                       |  |                                                                     |  |               
|/s/ RONALDP. SPOGLI    |  | Director                                                            |  | March 24, 2003
|                       |  |                                                                     |  |               
|Ronald P. Spogli       |  |                                                                     |  |               
|                       |  |                                                                     |  |               
|/s/ CHARLES P. RULLMAN |  | Director                                                            |  | March 24, 2003
|                       |  |                                                                     |  |               
|Charles P. Rullman     |  |                                                                     |  |               
|                       |  |                                                                     |  |               
|/s/ JON D. RALPH       |  | Director                                                            |  | March 24, 2003
|                       |  |                                                                     |  |               
|Jon D. Ralph           |  |                                                                     |  |               
|                       |  |                                                                     |  |               
|/s/ STEN GIBECK        |  | Director                                                            |  | March 24, 2003
|                       |  |                                                                     |  |               
|Sten Gibeck            |  |                                                                     |  |               

S-1





---

##### Table of Contents

Supplemental Information to be Furnished With Reports Filed Pursuant to  Section 15(d) of the Act by Registrants Which Have Not Registered
Securities  Pursuant to Section 12 of the Act

No annual report or proxy material has been sent to security holders.

CERTIFICATIONS

|I, Charles French, certify that:                                                                                                                                                                                                                                                                                                                                                            
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                                                                                                                                                                                                                                                                                                                                                                                            
|1.     I have reviewed this annual report on Form 10-K of River Holding Corp.;                                                                                                                                                                                                                                                                                                              
|                                                                                                                                                                                                                                                                                                                                                                                            
|2.     Based on my knowledge, this annual report does not contain any untrue statement of a
material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report;                                                             
|                                                                                                                                                                                                                                                                                                                                                                                            
|3.     Based on my knowledge, the financial statements, and other financial information
included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;                                                                                
|                                                                                                                                                                                                                                                                                                                                                                                            
|4.     The registrants other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:                                                                                                                                                            
|                                                                                                                                                                                                                                                                                                                                                                                            
|a.     designed such disclosure
controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being
prepared;                                                                                         
|                                                                                                                                                                                                                                                                                                                                                                                            
|b.     evaluated the
effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this annual report (the Evaluation Date); and                                                                                                                                                                                           
|                                                                                                                                                                                                                                                                                                                                                                                            
|c.     presented in this annual
report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;                                                                                                                                                                                                                 
|                                                                                                                                                                                                                                                                                                                                                                                            
|5.     The registrants other certifying officer and I have disclosed, based on our
most recent evaluation, to the registrants auditors and the audit committee of registrants board of directors (or persons performing the equivalent function):                                                                                                                                        
|                                                                                                                                                                                                                                                                                                                                                                                            
|a.     all significant
deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process, summarize and report financial data and have identified for the registrants auditors any material
weaknesses in internal controls; and                                                                                       
|                                                                                                                                                                                                                                                                                                                                                                                            
|b.     any fraud, whether or
not material, that involves management or other employees who have a significant role in the registrants internal controls; and                                                                                                                                                                                                                               
|                                                                                                                                                                                                                                                                                                                                                                                            
|6.     The registrants other certifying officer and I have indicated in this annual
report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to
significant deficiencies and material weaknesses.

|Date: March 24, 2003 | /s/   CHARLES FRENCH   
|-------------------- | -----------------------
|                     |                        
|                     | Charles French         
|                     | Chief Executive Officer

S-2



---

##### Table of Contents

CERTIFICATIONS

|I, Patrick Yount, certify that:                                                                                                                                                                                                                                                                                                                                                              
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                                                                                                                                                                                                                                                                                                                                                                                             
|1.     I have reviewed this annual report on Form 10-K of River Holding
Corp.;                                                                                                                                                                                                                                                                                                               
|                                                                                                                                                                                                                                                                                                                                                                                             
|2.     Based on my knowledge, this annual report does not contain any untrue statement
of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report;                                                              
|                                                                                                                                                                                                                                                                                                                                                                                             
|3.     Based on my knowledge, the financial statements, and other financial information
included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;                                                                                 
|                                                                                                                                                                                                                                                                                                                                                                                             
|4.     The registrants other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:                                                                                                                                                             
|                                                                                                                                                                                                                                                                                                                                                                                             
|a.     designed such
disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual
report is being prepared;                                                                                          
|                                                                                                                                                                                                                                                                                                                                                                                             
|b.     evaluated the
effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this annual report (the Evaluation Date); and                                                                                                                                                                                            
|                                                                                                                                                                                                                                                                                                                                                                                             
|c.     presented in this
annual report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;                                                                                                                                                                                                                  
|                                                                                                                                                                                                                                                                                                                                                                                             
|5.      The registrants other certifying officer and I have disclosed, based on
our most recent evaluation, to the registrants auditors and the audit committee of registrants board of directors (or persons performing the equivalent function):                                                                                                                                        
|                                                                                                                                                                                                                                                                                                                                                                                             
|a.     all significant
deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process, summarize and report financial data and have identified for the registrants auditors any material
weaknesses in internal controls; and                                                                                        
|                                                                                                                                                                                                                                                                                                                                                                                             
|b.     any fraud, whether or
not material, that involves management or other employees who have a significant role in the registrants internal controls; and                                                                                                                                                                                                                                
|                                                                                                                                                                                                                                                                                                                                                                                             
|6.      The registrants other certifying officer and I have indicated in this
annual report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard
to significant deficiencies and material weaknesses.

|Date: March 24, 2003 | /s/   PATRICK YOUNT    
|-------------------- | -----------------------
|                     |                        
|                     | Patrick Yount          
|                     | Chief Financial Officer

S-3



---

##### Table of Contents

RIVER HOLDING CORP. AND SUBSIDIARIES

INDEX TO CONSOLIDATED FINANCIAL
STATEMENTS

|                                                                                                                                                                                                | PAGE
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ----
|                                                                                                                                                                                                |     
|CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEARS ENDED DECEMBER 31, 2002 AND DECEMBER 31, 2001                                                                                                   |     
|                                                                                                                                                                                                |     
|Report of Independent Auditors                                                                                                                                                                  | F-2 
|                                                                                                                                                                                                |     
|Consolidated Balance Sheets as of December 31, 2002 and December 31, 2001                                                                                                                       | F-3 
|                                                                                                                                                                                                |     
|Consolidated Statements of Operations and Comprehensive Loss for the years ended December 31, 2002 and December 31, 2001                                                                        | F-5 
|                                                                                                                                                                                                |     
|Consolidated Statements of Stockholders Deficit for the years ended December 31, 2002 and December 31, 2001                                                                                    | F-6 
|                                                                                                                                                                                                |     
|Consolidated Statements of Cash Flows for the years ended December 31, 2002 and December 31, 2001                                                                                               | F-7 
|                                                                                                                                                                                                |     
|Notes to Consolidated Financial Statements                                                                                                                                                      | F-9 
|                                                                                                                                                                                                |     
|CONSOLIDATED STATEMENTS FOR THE PERIODS ENDED DECEMBER 31, 2000, DECEMBER 31, 1999 AND DECEMBER 13, 1998                                                                                        |     
|                                                                                                                                                                                                |     
|Report of Independent Public Accountants                                                                                                                                                        | F-33
|                                                                                                                                                                                                |     
|Consolidated Balance Sheets as of December 31, 1999 and December 31, 2000                                                                                                                       | F-34
|                                                                                                                                                                                                |     
|Consolidated Statements of Operations and Comprehensive Loss for the Period From April 7, 1998 (Inception) to December 25, 1998 and for the years ended December 31, 1999 and December 31, 2000 | F-35
|                                                                                                                                                                                                |     
|Consolidated Statements of Stockholders Equity from April 7, 1998 (Inception) to December 25, 1998 and for the years ended December 31, 1999 and December 31, 2000                             | F-36
|                                                                                                                                                                                                |     
|Consolidated Statements of Cash Flows for the Period from April 7, 1998 (Inception) to December 25, 1998 and for the years December 31, 1999 and December 31, 2000                              | F-37
|                                                                                                                                                                                                |     
|Notes to Consolidated Financial Statements                                                                                                                                                      | F-39

F-1



---

##### Table of Contents

INDEPENDENT AUDITORS REPORT

To the Board of Directors of     River Holding Corp:

We have audited the accompanying consolidated balance sheets of River Holding Corp., (a Delaware Corporation) and subsidiaries as of December 31, 2002 and December 31, 2001, and the related
consolidated statements of operations and comprehensive loss, stockholders deficit and cash flows for the years then ended.  Our audits also included the 2002 and 2001 financial statement schedules listed in Item 15.  These financial
statements and financial statement schedules are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements and financial statement schedules based on our audits. The financial
statements and financial statement schedules of River Holding Corp. as of December 31, 2000 and for the year then ended, before the inclusion of the transitional disclosure discussed in Note 2 to the financial statements, were audited by other
auditors who have ceased operations.  Those auditors expressed an unqualified opinion on those financial statements and stated that such 2000 financial statement schedule, when considered in relation to the 2000 basic financial statements taken
as a whole, presented fairly, in all material respects, the information set forth therein, in their report dated July 30, 2001.

We conducted our audits in accordance
with auditing standards generally accepted in the United States of America. 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, such 2002 and 2001 financial
statements present fairly, in all material respects, the financial position of River Holding Corp. and subsidiaries as of December 31, 2002 and December 31, 2001, and the results of their operations and their cash flows for the years then ended in
conformity with accounting principles generally accepted in the United States of America.  Also, in our opinion, such 2002 and 2001 financial statement schedules, when considered in relation to the basic 2002 and 2001 consolidated financial
statements taken as a whole, presents fairly, in all material respects, the information set forth therein.

As discussed above, the consolidated financial statements of
River Holding Corp. and subsidiaries as of December 31, 2000 and for the year then ended were audited by other auditors who have ceased operations. As described in Note 2, these consolidated financial statements have been revised to
include certain transitional disclosures required by Statement of Financial Accounting Standards (Statement) No. 142, Goodwill and Other Intangibles Assets, which was adopted by River Holding Corp. as of January 1, 2002. Our audit
procedures with respect to the disclosure in Note 2 pertaining to 2000 included (i) agreeing the previously reported net loss to the previously issued financial statements and the adjustments to reported net loss representing amortization
expense, net of related tax effects, recognized in those periods related to goodwill, which is no longer amortized as a result of initially applying Statement No. 142, to the River Holding Corp. underlying records obtained from management;
(ii) agreeing the amounts of goodwill, to the River Holding Corp. underlying records obtained from management and (iii) testing the mathematical accuracy of the reconciliation of adjusted net loss to reported net loss. In our opinion, the
disclosure for 2000 in Note 2, as described above, is appropriate. However, we were not engaged to audit, review, or apply any procedures to the 2000 financial statements of River Holding Corp. other than with respect to such disclosure and
accordingly, we do not express an opinion or any other form of assurance on the 2000 financial statements taken as a whole.

As discussed in Note 2 to the consolidated
financial statements, River Holding Corp. changed its method of accounting for goodwill as a result of adopting Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets, effective January 1,
2002.

DELOITTE & TOUCHE LLP

Costa Mesa, CaliforniaMarch 14, 2003

F-2



---

##### Table of Contents

RIVER HOLDING CORP.

CONSOLIDATED BALANCE SHEETS

ASSETS

(amounts in thousands)

|                                   |                                                                                                                                                   | December 31, 2002 |        | December 31, 2001 | 
|---------------------------------- | ------------------------------------------------------------------------------------------------------------------------------------------------- | ----------------- | ------ | ----------------- | 
|                                   |                                                                                                                                                   |                   |        |                   | 
|CURRENT ASSETS:                    |                                                                                                                                                   |                   |        |                   | 
|                                   | Cash                                                                                                                                              |                   | $      | 6,425             | 
|                                   | Accounts receivable, less allowance for doubtful accounts of $1,331 and $1,801 at December 31, 2002
and December 31, 2001, respectively           |                   |        | 24,214            | 
|                                   | Inventories, net                                                                                                                                  |                   |        | 22,624            | 
|                                   | Other current assets                                                                                                                              |                   |        | 1,459             | 
|                                   |                                                                                                                                                   |                   |        |                   | 
|                                   | Total current assets                                                                                                                              |                   |        | 54,722            | 
|PROPERTY, PLANT AND EQUIPMENT, net |                                                                                                                                                   |                   | 45,769 |                   | 
|OTHER ASSETS:                      |                                                                                                                                                   |                   |        |                   | 
|                                   | Goodwill, net                                                                                                                                     |                   |        | 34,137            | 
|                                   | Deferred financing and other costs, net of accumulated amortization of $7,107 and $5,981 at December
31, 2002 and December 31, 2001, respectively |                   |        | 7,888             | 
|                                   | Other assets                                                                                                                                      |                   |        | 987               | 
|                                   |                                                                                                                                                   |                   |        |                   | 
|                                   | Total other assets                                                                                                                                |                   |        | 43,012            | 
|                                   |                                                                                                                                                   |                   |        |                   | 
|                                   | Total assets                                                                                                                                      |                   | $      | 143,503           | 
|                                   |                                                                                                                                                   |                   |        |                   | 
|                                   |                                                                                                                                                   |                   |        |                   | 

See notes to consolidated financial statements

F-3



---

##### Table of Contents

RIVER HOLDING CORP. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

LIABILITIES, MANDATORILY-REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS DEFICIT

(amounts in thousands, except per
share amounts)

|                                                                                                                                                                                                                                                |                                                                                                                                              | December 31, 2002 |         | December 31, 2001 |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | -------------------------------------------------------------------------------------------------------------------------------------------- | ----------------- | ------- | ----------------- | -
|                                                                                                                                                                                                                                                |                                                                                                                                              |                   |         |                   |  
|CURRENT LIABILITIES:                                                                                                                                                                                                                            |                                                                                                                                              |                   |         |                   |  
|                                                                                                                                                                                                                                                | Notes payable to bank                                                                                                                        |                   | $       | 13,783            |  
|                                                                                                                                                                                                                                                | Accounts payable                                                                                                                             |                   |         | 10,379            |  
|                                                                                                                                                                                                                                                | Accrued liabilities                                                                                                                          |                   |         | 22,302            |  
|                                                                                                                                                                                                                                                |                                                                                                                                              |                   |         |                   |  
|                                                                                                                                                                                                                                                | Total current liabilities                                                                                                                    |                   |         | 46,464            |  
|NOTE PAYABLE TO AFFILIATE                                                                                                                                                                                                                       |                                                                                                                                              |                   | 39,317  |                   |  
|NOTES PAYABLE TO BANK, net of current portion                                                                                                                                                                                                   |                                                                                                                                              |                   | 55,792  |                   |  
|SENIOR SUBORDINATED NOTES PAYABLE                                                                                                                                                                                                               |                                                                                                                                              |                   | 115,000 |                   |  
|OTHER NON-CURRENT LIABILITIES                                                                                                                                                                                                                   |                                                                                                                                              |                   | 1,961   |                   |  
|                                                                                                                                                                                                                                                |                                                                                                                                              |                   |         |                   |  
|                                                                                                                                                                                                                                                | Total liabilities                                                                                                                            |                   |         | 258,534           |  
|COMMITMENTS AND CONTINGENCIES (Note 7)                                                                                                                                                                                                          |                                                                                                                                              |                   |         |                   |  
|MANDATORILY-REDEEMABLE PREFERRED STOCK, $0.01 par value; 1,200 shares authorized; 497 and 445
shares issued and outstanding at December 31, 2002 and December 31, 2001, respectively; liquidation preference --$49,735 and $44,474 respectively |                                                                                                                                              |                   | 49,189  |                   |  
|                                                                                                                                                                                                                                                | Accrued preferred stock dividend, payable in kind                                                                                            |                   |         | 1,192             |  
|                                                                                                                                                                                                                                                |                                                                                                                                              |                   |         |                   |  
|                                                                                                                                                                                                                                                |                                                                                                                                              |                   | 50,381  |                   |  
|STOCKHOLDERS EQUITY (DEFICIT):                                                                                                                                                                                                                 |                                                                                                                                              |                   |         |                   |  
|                                                                                                                                                                                                                                                | Junior preferred stock, $0.01 par value; 10 shares authorized; 3 shares outstanding at December 31,
2002 and December 31, 2001, respectively |                   |         | 3,524             |  
|                                                                                                                                                                                                                                                | Common stock, $0.01 par value; 15,000 shares authorized; 9,144 issued and outstanding at December 31, 2002 and
December 31, 2001             |                   |         | 97,848            |  
|                                                                                                                                                                                                                                                | Additional paid in capital                                                                                                                   |                   |         | 881               |  
|                                                                                                                                                                                                                                                | Cumulative translation adjustment                                                                                                            |                   |         | 2,740             |  
|                                                                                                                                                                                                                                                | Accumulated deficit                                                                                                                          |                   |         | (270,405          | )
|                                                                                                                                                                                                                                                |                                                                                                                                              |                   |         |                   |  
|                                                                                                                                                                                                                                                | Total stockholders deficit                                                                                                                  |                   |         | (165,412          | )
|                                                                                                                                                                                                                                                |                                                                                                                                              |                   |         |                   |  
|                                                                                                                                                                                                                                                | Total liabilities, mandatorily-redeemable preferred stock and stockholders deficit                                                          |                   | $       | 143,503           |  
|                                                                                                                                                                                                                                                |                                                                                                                                              |                   |         |                   |  
|                                                                                                                                                                                                                                                |                                                                                                                                              |                   |         |                   |  

See notes to consolidated financial statements

F-4



---

##### Table of Contents

RIVER HOLDING CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(amounts in thousands)

|                            |                                        | Fiscal Year Ended |                  
|--------------------------- | -------------------------------------- | ----------------- | -----------------
|                            |                                        |                   |                  
|                            |                                        |                   | December 31, 2002
|                            |                                        |                   |                  
|NET SALES                   |                                        | $                 | 171,959          
|COST OF SALES               |                                        |                   | 104,762          
|                            |                                        |                   |                  
|                            | Gross Profit                           |                   |                  
|OPERATING EXPENSES:         |                                        |                   |                  
|                            | Selling                                |                   |                  
|                            | Distribution                           |                   |                  
|                            | General and administrative             |                   |                  
|                            | Amortization of goodwill               |                   |                  
|                            | Impairment of goodwill                 |                   |                  
|                            | Impairment of fixed assets             |                   |                  
|                            | Research and development               |                   |                  
|                            | Provision for bad debts                |                   |                  
|                            |                                        |                   |                  
|                            |                                        |                   | 50,711           
|                            |                                        |                   |                  
|                            | Income (loss) from operations          |                   |                  
|OTHER EXPENSES:             |                                        |                   |                  
|                            | Interest expense                       |                   |                  
|                            | (Gain) loss on sale of assets          |                   |                  
|                            | Other, net                             |                   |                  
|                            |                                        |                   |                  
|                            |                                        |                   | 17,737           
|                            |                                        |                   |                  
|                            | Loss before provision for income taxes |                   |                  
|PROVISION FOR INCOME TAXES  |                                        |                   | 1,897            
|                            |                                        |                   |                  
|                            | Net loss                               |                   | $                
|                            |                                        |                   |                  
|OTHER COMPREHENSIVE INCOME: |                                        |                   |                  
|                            | Foreign currency translation gain      |                   |                  
|                            |                                        |                   |                  
|                            | Comprehensive loss                     |                   | $                
|                            |                                        |                   |                  
|                            |                                        |                   |                  

See notes to consolidated financial statements

F-5



---

##### Table of Contents

RIVER HOLDING CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF STOCKHOLDERS DEFICIT (In thousands)

|                                                        |  |              |       |                        |   |        |  |        |   |  |   |       |  | Other Comprehensive Loss-- Cumulative Translation Adjustment |       | Additional Paid-In Capital |   | Accumulated Deficit |  | Total |         
|------------------------------------------------------- |  | ------------ | ----- | ---------------------- | - | ------ |  | ------ | - |  | - | ----- |  | ------------------------------------------------------------ | ----- | -------------------------- | - | ------------------- |  | ----- | --------
|                                                        |  |              |       |                        |   |        |  |        |   |  |   |       |  |                                                              |       |                            |  
|                                                        |  | Common Stock |       | Junior Preferred Stock |   |        |  |        |  
|                                                        |  |              |       |                        |   |        |  |        |  
|                                                        |  | Shares       |       | Amount                 |   | Shares |  | Amount |   |  |   |       | 
|                                                        |  |              |       |                        |   |        |  |        |   |  |   |       |  |                                                              |       |                            |   |                     |  |       |         
|BALANCE, December 31, 2000                              |  |              | 9,134 |                        | $ | 97,748 |  |        |   |  |   |       |  | $                                                            | (687  | )                          |   |                     |  | $     | (34,134 
|Issuance of common stock                                |  |              | 10    |                        |   | 100    |  |        |   |  |   |       |  |                                                              |       |                            |   |                     |  |       |         
|Issuance of junior preferred stock                      |  |              |       |                        |   |        |  |        | 3 |  | $ | 3,000 |  |                                                              |       |                            |   |                     |  |       |         
|Pay-in-kind junior preferred stock dividends            |  |              |       |                        |   |        |  |        |   |  |   | 137   |  |                                                              |       |                            |   |                     |  |       | (137    
|Foreign currency translation gain                       |  |              |       |                        |   |        |  |        |   |  |   |       |  |                                                              | 453   |                            |   |                     |  |       |         
|Issued or accrued pay-in-kind preferred stock dividends |  |              |       |                        |   |        |  |        |   |  |   |       |  |                                                              |       |                            |   |                     |  |       | (4,566  
|Accretion of preferred stock issuance costs             |  |              |       |                        |   |        |  |        |   |  |   |       |  |                                                              |       |                            |   |                     |  |       | (362    
|Net loss                                                |  |              |       |                        |   |        |  |        |   |  |   |       |  |                                                              |       |                            |   |                     |  |       | (222,233
|                                                        |  |              |       |                        |   |        |  |        |   |  |   |       |  |                                                              |       |                            |   |                     |  |       |         
|BALANCE, December 31, 2001                              |  |              | 9,144 |                        | $ | 97,848 |  |        | 3 |  | $ | 3,137 |  | $                                                            | (234  | )                          |   |                    |  | $     | (261,432
|                                                        |  |              |       |                        |   |        |  |        |   |  |   |       |  |                                                              |       |                            |   |                     |  |       |         
|Pay-in-kind junior preferred stock dividends            |  |              |       |                        |   |        |  |        |   |  |   | 387   |  |                                                              |       |                            |   |                     |  |       | (387    
|Foreign currency translation gain                       |  |              |       |                        |   |        |  |        |   |  |   |       |  |                                                              | 2,974 |                            |   |                     |  |       |         
|Issued or accrued pay-in-kind preferred stock dividends |  |              |       |                        |   |        |  |        |   |  |   |       |  |                                                              |       |                            |   |                     |  |       | (5,315  
|Accretion of preferred stock issuance costs             |  |              |       |                        |   |        |  |        |   |  |   |       |  |                                                              |       |                            |   |                     |  |       | (123    
|Issuance of warrants                                    |  |              |       |                        |   |        |  |        |   |  |   |       |  |                                                              |       |                            |   | 881                 |  |       |         
|Net loss                                                |  |              |       |                        |   |        |  |        |   |  |   |       |  |                                                              |       |                            |   |                     |  |       | (3,148  
|                                                        |  |              |       |                        |   |        |  |        |   |  |   |       |  |                                                              |       |                            |   |                     |  |       |         
|BALANCE, December 31, 2002                              |  |              | 9,144 |                        | $ | 97,848 |  |        | 3 |  | $ | 3,524 |  | $                                                            | 2,740 |                            | $ | 881                 |  | $     | (270,405
|                                                        |  |              |       |                        |   |        |  |        |   |  |   |       |  |                                                              |       |                            |   |                     |  |       |         

See notes to consolidated financial statements

F-6



---

##### Table of Contents

RIVER HOLDING CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(amount in thousands)

|                                        |                                                                                                               | Fiscal Year Ended |      
|--------------------------------------- | ------------------------------------------------------------------------------------------------------------- | ----------------- | -----
|                                        |                                                                                                               |                   |      
|                                        |                                                                                                               | December 31, 2002 |      
|                                        |                                                                                                               |                   |      
|CASH FLOWS FROM OPERATING ACTIVITIES:   |                                                                                                               |                   |      
|                                        | Net loss                                                                                                      |                   | $    
|                                        | Adjustments to reconcile net loss to net cash provided by operating activities-                               |                   |      
|                                        | Depreciation and amortization                                                                                 |                   |      
|                                        | Amortization of deferred financing costs and other                                                            |                   |      
|                                        | (Gain) loss on disposal of property and equipment                                                             |                   |      
|                                        | Change in deferred tax asset                                                                                  |                   |      
|                                        | Provision for bad debts                                                                                       |                   |      
|                                        | Impairment of goodwill                                                                                        |                   |      
|                                        | Impairment of fixed assets                                                                                    |                   |      
|                                        | Change in operating assets and liabilities:                                                                   |                   |      
|                                        | Accounts receivable                                                                                           |                   |      
|                                        | Inventories                                                                                                   |                   |      
|                                        | Other current assets                                                                                          |                   |      
|                                        | Other assets                                                                                                  |                   |      
|                                        | Accounts payable                                                                                              |                   |      
|                                        | Accrued liabilities                                                                                           |                   |      
|                                        | Other non-current liabilities                                                                                 |                   |      
|                                        |                                                                                                               |                   |      
|                                        | Net cash provided by operating activities                                                                     |                   |      
|CASH FLOWS FROM INVESTING ACTIVITIES:   |                                                                                                               |                   |      
|                                        | Purchases of property, plant and equipment                                                                    |                   |      
|                                        | Proceeds from sales of property, plant and equipment                                                          |                   |      
|                                        |                                                                                                               |                   |      
|                                        | Net cash used in investing activities                                                                         |                   |      
|CASH FLOWS FROM FINANCING ACTIVITIES:   |                                                                                                               |                   |      
|                                        | Repayment of notes payable to bank                                                                            |                   |      
|                                        | Proceeds from bank borrowings                                                                                 |                   |      
|                                        | Repayment of notes payable to affiliates                                                                      |                   |      
|                                        | Payment of capital lease obligations                                                                          |                   |      
|                                        | Proceeds from notes payable to affiliates                                                                     |                   |      
|                                        | Net proceeds from sale of common, mandatorily-redeemable and junior preferred stock, net of transaction
costs |                   |      
|                                        | Bank overdraft                                                                                                |                   |      
|                                        | Additions of deferred financing costs                                                                         |                   |      
|                                        |                                                                                                               |                   |      
|                                        | Net cash (used in) provided by financing activities                                                           |                   |      
|Effect of exchange rate changes on cash |                                                                                                               |                   | (997 
|                                        |                                                                                                               |                   |      
|NET DECREASE IN CASH                    |                                                                                                               |                   | (660 
|CASH, beginning of period               |                                                                                                               |                   | 7,085
|                                        |                                                                                                               |                   |      
|CASH, end of period                     |                                                                                                               | $                 | 6,425
|                                        |                                                                                                               |                   |      
|                                        |                                                                                                               |                   |      

See notes to consolidated financial statements

F-7



---

##### Table of Contents

|                                                  |                                                              | Fiscal Year Ended |  
|------------------------------------------------- | ------------------------------------------------------------ | ----------------- | -
|                                                  |                                                              |                   |  
|                                                  |                                                              | December 31, 2002 |  
|                                                  |                                                              |                   |  
|SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: |                                                              |                   |  
|                                                  | Cash paid during the period for:                             |                   |  
|                                                  | Interest                                                     |                   | $
|                                                  |                                                              |                   |  
|                                                  | Income taxes (primarily foreign)                             |                   | $
|                                                  |                                                              |                   |  
|NON-CASH FINANCING ACTIVITIES:                    |                                                              |                   |  
|                                                  | Preferred dividends accrued or paid-in-kind                  |                   | $
|                                                  |                                                              |                   |  
|                                                  | Capital lease obligations incurred for purchase of equipment |                   | $
|                                                  |                                                              |                   |  
|                                                  | Issuance of warrants in connection with debt                 |                   | $
|                                                  |                                                              |                   |  
|                                                  |                                                              |                   |  

See notes to consolidated financial statements

F-8



---

##### Table of Contents

RIVER HOLDING CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.        General

River Holding Corp. (Holding or River), is a Delaware corporation founded to purchase and hold a majority interest in Hudson Respiratory
Care Inc. (Hudson or the Company).  Hudson is a manufacturer and marketer of disposable medical products utilized in the respiratory care and anesthesia segments of the domestic and international health care
markets.  Holding has no operations of its own, other than its investment in the Company.  Holdings respiratory care and anesthesia product lines include such products as oxygen masks, humidification systems, nebulizers, cannulae and
tubing.  In the United States, Holding markets its products to a variety of health care providers, including hospitals and alternate site service providers, such as outpatient surgery centers, long-term care facilities, physician offices and
home health care agencies.  Internationally, the Company sells its products to distributors that market to hospitals and other health care providers.  Holdings products are sold to distributors and alternate site service providers
throughout the United States and internationally.  Holdings respiratory product operations are conducted from its primary facility in Temecula, California; facilities in Arlington Heights and Elk Grove, Illinois; Argyle, New York and
facilities in Tecate and Ensenada, Mexico.

Management Plans to Improve Financial Condition and Results of
Operations

The accompanying consolidated financial statements have been prepared on a going concern basis, which contemplates
the realization of assets and the satisfaction of liabilities in the normal course of business.  As shown in the financial statements, during the years ended December 31, 2002 and December 31, 2001, Holding incurred net losses of $3.1 million
and $222.2 million, respectively.  Holding historically has had sufficient assets to continue operations despite the losses.

Management believes that Holdings continuation as a going concern is dependent upon the Companys ability to generate sufficient cash flow to meet
its obligations on a timely basis, to comply with the terms and covenants of its financing agreements, to obtain additional financing as may be required and, ultimately to attain profitable operations.  As further discussed in Note 6, on May
14, 2002, the Company reached an agreement with its senior lenders to amend the Credit Facility to bring the Company into compliance with all terms and provisions of this agreement.  As part of this amendment, the Company issued $20.0 million
in new senior term notes with warrants to Holdings majority stockholder.

Management has taken numerous actions to improve
the operating performance of the Company.  Such actions included: the elimination of a distribution warehouse, sales of non-essential land and buildings, elimination of non-essential management personnel, reductions in inventory levels,
aggressive collection of accounts receivable and elimination of individual products that did not attain acceptable levels of profitability.

Management believes that the results of its plans and the agreement reached and funding received on May 14, 2002 discussed above and operating results in line
with current forecasts will enable Holding to meet its ongoing obligations on a timely basis and continue operations for at least the next twelve months.  If Holding does not generate sufficient cash flow from operations in line with its
current forecasts, Holding would have to initiate measures to raise cash through additional debt or equity issuances, additional asset sales and/or curtail operations. Holding currently has no commitments for additional debt or equity financing and
no assurance can be given as to whether or on what terms additional debt or equity investments could be obtained, if required.  Failure to achieve expected cash flows or, if necessary, to obtain additional debt or equity investment would have a
material adverse effect on Holding.

F-9



---

##### Table of Contents

Reporting Requirements

Holding is privately owned and has no class of securities registered under the Securities Act of 1934 or any publicly traded equity securities.  Holding
complies with Securities and Exchange Commission (SEC) filing requirements on a voluntary basis as required in the indenture for its senior subordinated notes.

2.        Summary of Significant Accounting Policies

Fiscal Year-End

Holding reports
its operations on a calendar year basis, with the year ending on December 31.

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of Holding and its majority-owned subsidiaries.  Intercompany
account balances and transactions have been eliminated in consolidation. Holding and its majority-owned subsidiaries are collectively referred to herein as River or Holding.  Hudson and its wholly owned subsidiaries are collectively referred to
herein as Hudson or the Company.

Minority Interest

Holding owns approximately 85% of Hudson, while an unrelated shareholder owns the remaining 15%.  Because the stockholders deficit
attributable to the minority interest exceeds their investment, the entire minority interest is allocated to the majority interest.

Accounts Receivable

Accounts
receivable are stated net of allowances for doubtful accounts of approximately $1.3 million and $1.8 million at December 31, 2002 and December 31, 2001, respectively, for those accounts from which payment is not expected to be received, although
services were provided and revenue was earned.  Management performs periodic analyses to evaluate the net realizable value of accounts receivable.  Specifically, management considers historical realization data, accounts receivable aging
trends, other operating trends and relevant business conditions.

Inventories

Inventories are stated at the lower of cost (first-in, first-out (FIFO) method) or market and consisted of the following (amounts in thousands):

|                           |  | As of             |       
|-------------------------- |  | ----------------- | ------
|                           |  |                   |       
|                           |  | December 31, 2002 |       
|                           |  |                   |       
|Raw materials              |  |                   | 5,266 
|Work-in-process            |  |                   | 4,983 
|Finished goods             |  |                   | 13,926
|                           |  |                   |       
|                           |  |                   | 24,175
|Provision for obsolescence |  |                   | (1,551
|                           |  |                   |       
|                           |  | $                 | 22,624
|                           |  |                   |       

Raw materials principally
consist of bulk resins. Work-in-process and finished goods include raw materials, labor and overhead costs.  Certain finished goods are purchased for resale and are not manufactured.  Holding considers deterioration, obsolescence and
historical trends in evaluating net realizable value of inventory.

F-10



---

##### Table of Contents

Internal Software Development Costs

Holding capitalizes costs incurred to develop internal-use computer software in accordance with Statement of Position (SOP) 98-1 Accounting
for the Costs of Computer Software Developed or Obtained for Internal Use.  Such costs are amortized on a straight-line basis over the economic useful lives of the software, which range from three to five years.  Holding applies the
provisions of SOP 98-1 in assessing any potential impairment of its capitalized software costs.

Property, Plant and
Equipment

Property is stated at cost.  Major renewals and betterments are capitalized while maintenance costs and repairs
are expensed in the year incurred.  Depreciation and amortization are computed using the straight-line method over the estimated useful lives of the assets or term of the related lease, if shorter.  Estimated useful lives range from 3 to 7
years for furniture and fixtures; 5 to 7 years for machinery, equipment and purchased software; and 31.5 years for buildings. Total depreciation expense related to property, including depreciation for heaters, was $11,621,000 and $10,993,000 for the
years ended December 31, 2002 and December 31, 2001, respectively.

Holding places heaters at customer locations typically on a
no-charge lease basis.  The heaters support the sale of disposable products used in conjunction with the heaters and are depreciated over a 5-year life.  The net book value of heaters was $6.9 million and $6.0 million as of December 31,
2002 and December 31, 2001, respectively.

In October 2001, Holding sold two ten-acre parcels of land and associated buildings,
resulting in a gain of approximately $2.9 million.  Holding is currently leasing back one of the buildings under a short-term lease that expires in October 2003 and Holding recognized the entire gain at the time of sale.

Holding reviews property for impairment whenever events or changes in circumstances indicate that an assets book value exceeds the undiscounted
expected future cash flows to be derived from that asset.  Whenever undiscounted expected future cash flows are less than the book value, the asset will be reduced to fair value based on the net present value of the expected future cash flows,
and an impairment loss will be recognized.

Goodwill and Other Intangible Assets

Holding adopted SFAS 142 Goodwill and Other Intangible Assets, as of January 1, 2002 and discontinued amortization of goodwill and other intangible
assets except those with finite lives.  Prior to January 1, 2002, goodwill and other intangible assets were amortized under a straight-line method over the estimated useful lives.  Amortization expense related to goodwill and other
intangibles was approximately $0 and $8,570.000 for the years ended December 31, 2002 and December 31, 2001, respectively.  Prior to January 1, 2002, goodwill and other intangible assets were amortized under a straight-line method over the
estimated useful lives.  The following table presents the effects on previously reported net loss if Holding had adopted the non-amortization provisions of SFAS No. 142 as of the beginning of each periods.

|                                |  | For the Year Ended December 31, |       
|------------------------------- |  | ------------------------------- | ------
|                                |  |                                 |       
|                                |  | 2002                            |       
|                                |  |                                 |       
|Reported net loss               |  | $                               | (3,148
|Add back: goodwill amortization |  | $                               |      
|                                |  |                                 |       
|Adjusted net loss               |  | $                               | (3,148
|                                |  |                                 |       

Holding periodically reviews the recoverability of the carrying value of goodwill,
intangibles and other long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the asset may not be recoverable.  Recoverability of these assets is determined by analysis of the
assets fair value by comparing the forecasted future undiscounted net cash flows from the operations to which the assets relate, based on managements best estimates using the appropriate assumptions and projections at the time, to the
carrying amount of the assets.  If the carrying value is determined not to be recoverable from future operating cash flows, the asset is

F-11



---

##### Table of Contents

deemed impaired and an impairment loss is recognized equal to the amount by which the carrying amount exceeds the estimated fair value of the assets. Holding completed its
annual impairment test of goodwill as of December 31, 2002, which indicates no impairment of existing goodwill.  In the fourth quarter of 2001, as a result of significant losses from operations, Holding reassessed future cash flows and
operating results and recorded a goodwill impairment charge of approximately $161,591,000.  The change in the goodwill amount for fiscal year 2002 was solely attributable to changes in foreign exchange rates.

Revenue Recognition

Holding
recognizes revenue net of reserves when product is shipped and title passes to the customer, as the earnings process is substantially complete at that time. Holding establishes reserves for sales returns for shipping errors and damaged goods,
rebates and other allowances based on historical experience.  Holding sells its products to its distributors without right of return based on a listed price.  Distributors charge the service providers, or the distributors end
customers, a contract price (which is determined by their group purchasing organization affiliation or individual contract price) plus a service margin.  As is customary within the industry, Holding rebates the difference between the list price
and the specific contract price to the distributor.  Holding records revenue and receivables net of rebatable amounts based on historical experience. In the event no rebate is payable, the rebate amount is reversed and recognized as
revenue.

Income Taxes

Holding applies the asset and liability method in recording income taxes, under which deferred income tax assets and liabilities are determined based on the
differences between the financial reporting and tax bases of assets and liabilities and are measured using currently enacted tax rates and laws. Additionally, deferred tax assets are evaluated for recoverability and a valuation allowance is
established to appropriately reduce such assets to that amount which will more likely than not be realized.

Foreign Currency
Translation

Holding uses the local currency of its foreign operating subsidiaries as the functional currency for such
subsidiaries.  Accordingly, all assets and liabilities at Holdings subsidiaries located outside the United States are translated into U.S. dollars at the rate of exchange in effect at the balance sheet date.  Income and expense items
are translated at the weighted-average exchange rate prevailing during the period.  The resulting translation gains and losses are recorded as other comprehensive income (loss) in stockholders deficit in the accompanying consolidated
financial statements.

Concentration of Credit Risk

Holding sells its products primarily to customers in the United States and Europe.  Historically, Holding has not experienced significant losses related to
trade receivables from concentrations of individual customers or from groups of customers in any geographic area.  Holding has three customers that collectively accounted for 39.3% and 30.5% of 2002 and 2001 net sales, respectively and 31.8%
and 35.6% of net receivables at December 31, 2002 and December 31, 2001, respectively.  To the extent Holding loses one of its significant customers, the impact on Holding could be material.

Financial instruments that potentially subject Holding to significant concentrations of credit risk consist principally of cash and accounts receivable. 
Holding places its cash investments with high quality financial institutions and limits the amount of credit exposure to any one institution.

F-12



---

##### Table of Contents

Fair Value of Financial Instruments

The fair value of long-term debt is determined based on quoted market prices for issues listed on exchanges.  The carrying amounts of cash, accounts
receivable, accounts payable and accrued liabilities approximate fair value because of their short maturity.

Use of
Estimates

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

Stock-Based Compensation

SFAS No.
123, Accounting for Stock-Based Compensation (SFAS 123) issued by the Financial Accounting Standards Board (FASB) encourages, but does not require companies to record compensation expense for stock-based
compensation at fair value.  Holding has chosen to account for stock-based compensation using the intrinsic method prescribed in Accounting Principals Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees
(APB 25) and related interpretations.  Accordingly, compensation cost for stock options is measured as the excess, if any, of the determined market price of Holdings stock at the date of the grant over the amount an employee
must pay to acquire the stock (see Note 9).

New Accounting Pronouncements

In June 2001, the FASB issued SFAS 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 SFAS 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.  Any acquisitions made by Holding after June 2001 will be recorded in accordance with SFAS 141.

Effective January 1, 2002 Holding adopted SFAS 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 is no longer amortized and is assessed at least annually for impairment using a fair value methodology.  Holding stopped amortizing
goodwill, effective January 1, 2002, and as a result, no charges for goodwill amortization are included in the 2002 financial statements. Holding completed its annual impairment test of goodwill as of December 31, 2002, which indicates no impairment
of existing goodwill.  Holding operates in two reporting units; North American operations (known as the guarantor) and international operations (known as the non-guarantor). These two reporting units are identical to the operating segments
described in Note 10.

Also in June 2001, the FASB issued SFAS No. 143, Accounting for Asset Retirement Obligations
(SFAS 143).  SFAS 143 addresses financial accounting and reporting obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs.  It requires entities to record the
fair value of a liability for an asset retirement obligation in the period in which it is incurred.  When the liability is initially recorded, the entity capitalizes disposal costs by increasing the carrying amount of the related long-lived
asset.  Over time, the liability is accreted to its present value each period, and the capitalized disposal cost is depreciated over the useful life of the related asset. Upon settlement of the liability, an entity either settles the obligation
for its recorded amount or incurs gain or loss upon settlement.  SFAS 143 is effective January 1, 2003.  Holding does not expect the adoption of SFAS 143 to have a material impact on Holdings financial statements.

F-13



---

##### Table of Contents

Effective January 1, 2002, Holding adopted SFAS 144 Accounting for the Impairment or Disposal of
Long-Lived Assets.  This statement addresses financial accounting and reporting for the impairment or disposal of long-lived assets.  This statement supercedes SFAS No. 121, Accounting for the Impairment of Long-Lived Assets
and for Long-Lived Assets to be Disposed Of, and the accounting and reporting provisions of APB Opinion No. 30, Reporting the Results of Operations  Reporting the Effects of a Disposal of a Segment of a Business and Extraordinary,
Unusual and Infrequently Occurring Events and Transactions, for the disposal of a segment of a business (as previously defined in that Opinion).  The adoption of SFAS 144 did not have a material impact on Holdings financial
statements.

In April 2002, the FASB issued SFAS 145, Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB
Statement No. 13 and Technical Corrections (SFAS 145).  SFAS 145 updates and clarifies existing accounting pronouncements related to gains and losses from extinguishment of debt and requires that certain lease modifications be
accounted for in the same manner as sale-leaseback transactions.  Holding will adopt the provisions of SFAS 145 as of January 1, 2003.  The adoption of this statement is not expected to have a material impact on Holdings consolidated
financial statements.

In July 2002, the FASB issued SFAS 146, Accounting for Costs Associated with Exit or Disposal
Activities, which addresses financial accounting and reporting for costs associated with exit or disposal activities and supersedes Emerging Issues Task Force (EITF) Issue 94-3, Liability Recognition for Certain Employee Termination
Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring). SFAS 146 requires that a liability for a cost associated with an exit or disposal activity be recognized when the liability is incurred. Under
EITF 94-3, a liability for an exit cost was recognized at the date of an entitys commitment to an exit plan. SFAS 146 also establishes that the liability should initially be measured and recorded at fair value. Holding will apply the
provisions of SFAS 146 for exit to all disposal activities that are initiated after December 31, 2002.

In November 2002, the FASB
issued Interpretation No. 45, Guarantors Accounting and Disclosure requirements for Guarantee, Including Indirect Guarantees of Indebtedness of Others (FIN 45).  FIN 45 is an interpretation of FASB Statements No.
5, 57 and 107 and rescission of FASB Interpretation No. 34.  This interpretation elaborates on the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under certain guarantees that it has
issued.  FIN 45 also clarifies that a guarantor is required to recognize, at the inception of a guarantee, a liability for the fair value of the obligation undertaken in issuing the guarantee.  This interpretation also incorporated,
without change, the guidance in FASB Interpretation No. 34, Disclosure of Indirect Guarantees of Indebtedness of Others, which is being superseded.  Holding will apply the guidance provided in FIN 45 for any guarantees issued after
December 31, 2002 and has adopted disclosure requirements for the current reporting period.

In December 2002, the FASB issued SFAS
No. 148, Accounting for Stock-Based Compensation Transition and Disclosure (SFAS 148), an amendment of SFAS No. 123 Accounting for Stock-Based Compensation (SFAS 123).  SFAS 148 amends SFAS 123 to
provide alternative methods for a voluntary change to the fair value based method of accounting for stock-based employee compensation.  In addition, the statement amends the disclosure requirements of SFAS 123 to require prominent disclosures
for both annual and interim financial statements about the method of accounting for stock-based employee compensation and the effect of the methods used on reported results.  The annual disclosure requirements of SFAS 148 are included in Note 9
and the interim transition reporting requirements of SFAS 148 are effective for Holdings fiscal year 2003.  Holding does not expect SFAS 148 to have a material impact on its consolidated results of operations or financial
position.

In January 2003, the FASB issued Interpretation No. 46, Consolidation of Variable Interest Entities
(FIN 46), an interpretation of Accounting Research Bulletin No. 51.  FIN 46 requires that a company consolidate variable interest entities if that company is subject to a majority of the risk of loss from the entitys
activities or the company receives a majority of the entitys residual returns.  FIN 46 also requires certain disclosure about variable interest entities in which the company has a significant interest, regardless of whether consolidation
is required.  Holding will adopt the provisions of FIN 46 as of January 1, 2003, while the disclosure provisions will become

F-14



---

##### Table of Contents

effective for the interim period ending March 31, 2003.  The adoption of this interpretation is not expected to have a material effect on Holdings consolidated
financial statements.

Reclassifications

Certain 2001 amounts have been reclassed for consistency with 2002 reporting.

3.        Detail of Selected Balance Sheet Accounts

Property, Plant and Equipment

The
following is a summary of property, plant and equipment (amounts in thousands):

|                                                 |  | As of             |        
|------------------------------------------------ |  | ----------------- | -------
|                                                 |  |                   |        
|                                                 |  | December 31, 2002 |        
|                                                 |  |                   |        
|Land                                             |  | $                 | 2,323  
|Buildings                                        |  |                   | 6,800  
|Leasehold improvements                           |  |                   | 1,905  
|Machinery, equipment and purchased software      |  |                   | 67,036 
|Furniture and fixtures                           |  |                   | 1,640  
|                                                 |  |                   |        
|                                                 |  |                   | 79,704 
|Less  Accumulated depreciation and amortization |  |                   | (35,865
|                                                 |  |                   |        
|                                                 |  |                   | 43,839 
|Construction in process                          |  |                   | 1,930  
|                                                 |  |                   |        
|Property and equipment, net                      |  | $                 | 45,769 
|                                                 |  |                   |        

Goodwill

The following is a summary of the components of goodwill and accumulated amortization (amounts in thousands):

|                                |  | As of             |       
|------------------------------- |  | ----------------- | ------
|                                |  |                   |       
|                                |  | December 31, 2002 |       
|                                |  |                   |       
|Goodwill                        |  | $                 | 34,137
|Less  Accumulated amortization |  |                   |      
|                                |  |                   |       
|                                |  | $                 | 34,137
|                                |  |                   |       

The change in goodwill and
amortization for the year ended December 31, 2002 is entirely due to foreign currency exchange differences.

F-15



---

##### Table of Contents

Accrued Liabilities

Accrued liabilities consisted
of the following (amounts in thousands):

|                                  |  | As of             |       
|--------------------------------- |  | ----------------- | ------
|                                  |  |                   |       
|                                  |  | December 31, 2002 |       
|                                  |  |                   |       
|Payroll and related               |  | $                 | 5,917 
|Interest                          |  |                   | 7,153 
|Closure of manufacturing facility |  |                   | 1,829 
|Vacation                          |  |                   | 1,642 
|Taxes                             |  |                   | 423   
|Pension                           |  |                   | 1,120 
|Medical self-insurance            |  |                   | 1,160 
|GPO fees                          |  |                   | 1,473 
|Closure of distribution facility  |  |                   |      
|Insurance                         |  |                   | 316   
|Freight                           |  |                   | 579   
|Other                             |  |                   | 690   
|                                  |  |                   |       
|                                  |  | $                 | 22,302
|                                  |  |                   |       

4.        Mandatorily-Redeemable Preferred
Stock

In connection with a recapitalization of the Company in April 1998, Holding issued 300,000 shares of
mandatorily-redeemable 11-1/2% senior exchangeable pay-in-kind (PIK) preferred stock due 2010. Net proceeds from the issuance were $29.0 million.  The preferred stock is exchangeable for subsequent offerings of Company preferred
stock or subordinated notes.  Dividends are payable semi-annually in arrears on April 15 and October 15 each year. Dividends will be payable in cash, as amended, except on dividend payment dates occurring on or prior to April 15, 2004, for
which Holding has the option to issue additional shares of preferred stock (excluding fractional shares) having an aggregate liquidation preference equal to the amount of such dividends. The stock is mandatorily redeemable as of 2010 at the then
effective liquidation preference.  Accordingly, Holding is accreting the original issuance costs of $1,000,000 over a 10-year period to PIK preferred stock to current redemption value on the consolidated financial statements through a charge to
accumulated deficit.  As of December 31, 2002 and December 31, 2001, Holding had accreted to PIK preferred stock $450,000 and $373,000, respectively, of the issuance costs.  The preferred stock ranks junior in right of payment to all
obligations of Holding and its subsidiaries.

5.        Junior Preferred Stock

In August 2001, Holding issued 3,000 shares of 12% Junior Convertible Cumulative Preferred Stock (the Holding Junior Preferred Stock) to existing
shareholders of Holding for cash consideration of $3,000,000.  Each share of the Holding Junior Preferred Stock may be redeemed from time to time, in whole or in part, at the option of Holding at the redemption price of 100% of the Liquidation
Preference of the Junior Preferred Stock or $1,000 per share plus accumulated and unpaid dividends that would be payable on such shares of Junior Preferred Stock.  Each share of Holding Junior Convertible Cumulative Preferred Stock is
convertible, without any additional consideration by the holder thereof and at the option of the holder thereof, at any time after the date of issuance of such shares into such number of fully paid and nonassessable shares of Company common stock as
determined by dividing $1,000 by the conversion price in effect at the time of conversion.  In addition, each holder of Holding Junior Preferred Stock shall also receive in respect of each share converted all accrued and unpaid dividends on
such shares payable at the election of the holder, either (i) in a number of shares of Common Stock obtained by dividing the amount of accrued and unpaid dividends on each share of Holding Junior Preferred Stock by the conversion price in effect at
the time of the conversion or (ii) in cash in the amount of such accrued and unpaid dividends on such share of Holding Junior Preferred Stock.  The initial conversion price at which the shares of common stock shall be

F-16



---

##### Table of Contents

deliverable upon conversion shall be $10.00 per share and shall be subject to adjustments for stock splits, stock or other dividends, combinations of stocks, mergers and
reorganizations

6.        Long-Term Debt Obligations

Holdings long-term debt obligations consist of the following (amounts in thousands):

|                                                                                    |  | As of             |        
|----------------------------------------------------------------------------------- |  | ----------------- | -------
|                                                                                    |  |                   |        
|                                                                                    |  | December 31, 2002 |        
|                                                                                    |  |                   |        
|Borrowings under acquisition facility                                               |  | $                 | 40,000 
|Borrowings under revolving credit facility                                          |  | $                 | 9,300  
|Term loan payable to domestic banks                                                 |  |                   | 6,250  
|Term loan payable to domestic banks to be exchanged for notes payable to affiliates |  |                   |      
|Term and revolving loan payable to Swedish bank                                     |  |                   | 14,025 
|Senior subordinated notes                                                           |  |                   | 115,000
|Note payable to affiliate                                                           |  |                   | 39,317 
|                                                                                    |  |                   |        
|                                                                                    |  |                   | 223,892
|Lesscurrent portion                                                                |  |                   | (13,783
|                                                                                    |  |                   |        
|Long-term debt                                                                      |  | $                 | 210,109
|                                                                                    |  |                   |        

Credit
Facility

The Credit Facility consists of a $55.0 million Revolving Loan Facility and a $40.0 million Term Loan Facility and
matures, as amended, on June 30, 2004.  The Revolving Loan Facility permits borrowings of up to $40.0 million (all of which has been borrowed and is outstanding) which may be used for permitted acquisitions (the Acquisition
Facility) and up to $15 million (of which $9.3 million is outstanding and $4.4 million is available for borrowing) (the Working Capital portion), which may be used for general corporate purposes (other than acquisitions).  The
Revolving Loan Facility has a letter of credit sublimit of $7.5 million, of which $1.3 million is currently utilized. The Term Loan Facility requires principal installments totaling $6.3 million in 2003.  The Acquisition Facility requires
principal installments totaling $3.0 million in 2003 and $37.0 million in 2004.  The Revolving Loan Facility matures on June 30, 2004.

On May 14, 2002, the Company reached an agreement with its senior lenders to amend the Credit Facility to bring the Company into compliance with all terms and
provisions of this agreement.  Under the terms of the amendment to the Credit Facility, the lenders and the Company agreed to (i) waive all existing events of default; (ii) extend the final maturity of the Credit Facility to June 30, 2004;
(iii) amend existing amortization to $3.8 million in 2002, $9.3 million in 2003 and $37.0 million in 2004; and (iv) amend future financial covenants.  As a result of the amendment, as of December 31, 2002, the Company is in compliance with the
amended terms and provisions of the Credit Facility.  In conjunction with the amendment, the Company and its subsidiary HRC Holding Inc. (HRC) issued an aggregate of $20 million in new senior term notes with warrants to
Holdings majority stockholder, $12.0 million of which was exchanged for bank term loans previously acquired.  The notes bear interest at 12% annually with interest and principal due upon maturity on December 31, 2004. The remaining $8.0
million in proceeds from the senior notes were used to pay interest due under the Subordinated Notes, fund expenses associated with the amendment and provide funds for ongoing working capital purposes.

F-17



---

##### Table of Contents

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 | 
|                             |                          |           | 
|Through June 2002            |                          |           | 
|                             | Term and Working Capital |           | 
|                             | Acquisition              |           | 
|July 2002 through March 2003 |                          |           | 
|                             | Term and Working Capital |           | 
|                             | Acquisition              |           | 
|Thereafter                   |                          |           | 
|                             | Term and Working Capital |           | 
|                             | Acquisition              |           | 

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

The following summarizes interest rate data on the Credit Facility:

|                                        |  | As of             |                
|--------------------------------------- |  | ----------------- | ---------------
|                                        |  |                   |                
|                                        |  | December 31, 2002 |                
|                                        |  |                   |                
|Revolving credit facility rate          |  |                   | 5.938          
|Term and acquisition loan facility rate |  |                   | 5.938% to 6.625

Borrowings under the Credit
Facility are required to be prepaid from Excess Cash Flow (as defined in the Credit Agreement).

The Credit Facility is secured by
a first priority lien on 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.  The Credit Facility is guaranteed jointly and severally by Holding and certain of the Holdings subsidiaries.

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) engage in mergers, acquisitions and asset
sales, and (viii) engage in transactions with affiliates.  The Company is also required to comply with financial covenants with respect to (a) limits on annual aggregate capital expenditures (as defined) and (b) a minimum EBITDA test.

Total borrowings as of December 31, 2002 were $9.3 million and $40.0 million under the Revolving Loan Facility and Acquisition
Facility, respectively, and $6.3 million under the Term Loan Facility.  As of December 31, 2002, $4.4 million was available for borrowing under the Revolving Credit Facility and none is available for borrowing under the acquisition
facility.  No additional borrowing is available under the Term Loan Facility.  As of December 31, 2002 and December 31, 2001 the fair value of the Term Loan facility and Revolving Credit facility approximated the face value.

F-18



---

##### Table of Contents

Bank Notes Payable

On March 21, 2001, the Holdings primary European subsidiary, Hudson RCI AB, replaced its existing lending agreement denominated in Swedish krona with a
new loan that allows for borrowings (the Hudson AB Bank Notes) of up to approximately $17.0 million.  The principal is amortized over 18 equal quarterly payments commencing June 30, 2001 with a final maturity of September 30,
2005.  Interest is based on the STIBOR rate (3.81% as of December 31, 2002) plus 1.25% to 1.85%, based on the outstanding balance of the loan.  The loan is guaranteed jointly and severally by Hudson Euro SárL, a wholly-owned
subsidiary of the Company and 100% owner of Hudson RCI AB and subsidiaries, Hudson RCI UK Ltd. and Hudson France S.A.S. The loan contains certain affirmative and restrictive provisions including, but not limited to, restrictions on additional
indebtedness and compliance with certain financial covenants.  The loan also restricts Hudson RCI ABs ability to dividend to its parent companies.  As of December 31, 2001, Hudson RCI AB was not in compliance with the terms and
conditions of the Hudson RCI AB Bank Notes.

In September 2002, Hudson RCI AB, reached an agreement with its lenders to amend the
credit agreement and waive all non-compliance.  As a part of the agreement, (i) Hudson RCI AB agreed to pay down $1.0 million in principal on the term loan facility and (ii) certain financial covenants were amended.  As of December 31,
2002, Hudson RCI AB was in compliance with all terms and conditions of the Hudson RCI AB Bank Notes.

At December 31, 2002 and
December 31, 2001, borrowings under the Hudson AB Bank Notes equaled $14.0 million and $16.9 million, respectively.

The interest
rate on the Bank Notes Payable as of December 31, 2002 and December 31, 2001 was 6.66% and 5.74%, respectively.

The following
summarizes future principal amounts payable on all of Holdings debt as of December 31, 2002 (amounts in thousands):

|2003       |  |   | 13,783  | 
|---------- |  | - | ------- | 
|2004       |  |   | 72,933  | 
|2005       |  |   | 17,217  | 
|2006       |  |   | 2,266   | 
|2007       |  |   |        | 
|Thereafter |  |   | 117,693 | 
|           |  |   |         | 
|           |  | $ | 223,892 | 
|           |  |   |         | 

Senior Subordinated
Notes

The Company has $115.0 million of senior subordinated notes (the Notes). The Notes are fully transferable
and are general unsecured obligations of the Company, subordinated in right of payment to all existing and future senior debt, as defined, of the Company.  The Notes bear interest at a rate equal to 9-1/8% per annum from the date of issuance of
the Notes. Interest is payable semi-annually on April 15 and October 15 of each year, commencing October 15, 1998. The Notes mature on April 15, 2008 and will be redeemable at the option of the Company, in whole or in part, on or after April 15,
2003 at a redemption price of 100.0% to 104.6% of face value depending on the date of the redemption.  The Notes are guaranteed jointly and severally by Hudson Respiratory Care Inc. and its Mexican subsidiaries.

The fair value of the Companys senior subordinated notes at December 31, 2002 and December 31, 2001 was approximately $61.0 and $77.1 million,
respectively. The fair value is estimated based on the quoted market prices for issues listed on exchanges and is not intended to, and does not, represent the underlying fair value of the Company.

F-19



---

##### Table of Contents

Notes Payable to Affiliates

As of December 31, 2002, the Company and HRC had an aggregate of $39.3 million in notes payable to Holdings majority shareholder, current shareholders of
the Company and certain members of management.  The following table summarizes these notes (amounts in thousands):

|Issue Date    |                  | Maturity Date |               | Interest Rate |  | Note Amount |   | Warrants  Issued  In Connection With Note (shares) |       
|------------- | ---------------- | ------------- | ------------- | ------------- |  | ----------- | - | -------------------------------------------------- | ------
|              |                  |               |               |               |  |             |   |                                                    |       
|April 2001    |                  |               | March 2005    |               |  | 10.0        | % | $                                                  | 6,451 
|August 2001   |                  |               | March 2005    |               |  | 10.0        |   |                                                    | 8,500 
|May 2002      |                  |               | December 2004 |               |  | 12.0        |   |                                                    | 12,000
|              |                  |               |               |               |  |             |   |                                                    |       
|              | Issued by Hudson |               |               |               |  |             |   |                                                    |       
|              |                  |               |               |               |  |             |   |                                                    |       
|July 1999     |                  |               | August 2006   |               |  | 12.0        |   |                                                    | 2,266 
|May 2002      |                  |               | December 2004 |               |  | 12.0        |   |                                                    | 8,000 
|December 2002 |                  |               | December 2004 |               |  | 12.0        |   |                                                    | 2,100 
|              |                  |               |               |               |  |             |   |                                                    |       
|              | Issued by HRC    |               |               |               |  |             |   |                                                    |       
|              |                  |               |               |               |  |             |   |                                                    |       
|              | Total            |               |               |               |  |             |   |                                                    | $     
|              |                  |               |               |               |  |             |   |                                                    |       
|              |                  |               |               |               |  |             |   |                                                    |       

All warrants, including those issued in connection with HRC notes, are for the common stock of Hudson. 
The notes issued in April and August of 2001 have a conversion provision that allows the holder, at their demand, to exchange the notes for Company common stock at $10.00 per share.

The Notes issued by the Hudson and HRC are unsecured and rank pari-passu to the Senior Subordinated Notes.

As of December 31, 2002 the fair value of the notes to affiliate approximates their face value.

7.        Commitments and Contingencies

Holding has capital
and operating leases for certain facilities, automobiles and office equipment under non-cancelable leases, with the majority of the automobile leases having a term of one year with annual renewal provisions.  Rental expense for the years ended
December 31, 2002 and December 31, 2001 amounted to $3,113,000 and  $4,657,000, respectively.

F-20



---

##### Table of Contents

The following is a schedule, by year, of the future minimum payments under capital and operating leases,
together with the present value of the net minimum payments as of December 31, 2002 (amounts in thousands).  Capital lease amounts are included in the non-current liabilities line item on the accompanying consolidated balance sheet:

|                                                  |            | Capital Leases |     | Operating  Leases |  
|------------------------------------------------- | ---------- | -------------- | --- | ----------------- | -
|                                                  |            |                |     |                   |  
|Year ending December 31,                          |            |                |     |                   |  
|                                                  | 2003       |                | $   | 71                |  
|                                                  | 2004       |                |     | 71                |  
|                                                  | 2005       |                |     | 71                |  
|                                                  | 2006       |                |     | 12                |  
|                                                  | 2007       |                |     | 10                |  
|                                                  | Thereafter |                |     |                  |  
|                                                  |            |                |     |                   |  
|Total minimum lease payments                      |            |                | 235 |                   | $
|                                                  |            |                |     |                   |  
|Less amount representing interest                 |            |                | 48  |                   |  
|                                                  |            |                |     |                   |  
|Total present value of minimum payment            |            |                | 187 |                   |  
|Less current portion of such obligations          |            |                | 51  |                   |  
|                                                  |            |                |     |                   |  
|Long-term obligations with interest rate of 11.0% |            | $              | 136 |                   |  
|                                                  |            |                |     |                   |  

Assets recorded under capital
leases as of December 31, 2002 and December 31, 2001 are as follows (amounts in thousands):

|                                  |  | As of              |    
|--------------------------------- |  | ------------------ | ---
|                                  |  |                    |    
|                                  |  | December 31,  2002 |    
|                                  |  |                    |    
|Machinery and equipment           |  | $                  | 267
|Less accumulated depreciation     |  |                    | (64
|                                  |  |                    |    
|Net property, plant and equipment |  | $                  | 203
|                                  |  |                    |    

Self-Insurance

Holding
self-insures the majority of its medical benefit programs. Reserves for medical claim losses (including retiree benefits) totaling approximately $1,160,000 and $876,000 at December 31, 2002 and December 31, 2001, respectively, were established based
upon estimated obligations and are included in accrued liabilities in the accompanying consolidated balance sheet. Holding maintains excess coverage on an aggregate claim basis.  Effective November 1, 2001, Holding became self-insured for
workers compensation.  Reserves for workers compensation claim losses totaling approximately $353,000 and $350,000 at December 31, 2002 and December 31, 2001, respectively, were established based upon estimated obligations and are
included in accrued liabilities in the accompanying consolidated balance sheet.

Legal

Holding is not party to any material lawsuits or other proceedings. While the results of Holdings other existing lawsuits and proceedings cannot be
predicted with certainty, management does not expect that the ultimate liabilities arising from settlement or loss, if any, will have a material adverse effect on the financial position or results of operations of Holding.

F-21



---

##### Table of Contents

Accrued Severance Costs

In 2001, the decision was made to close the Argyle manufacturing facility and relocate that facilitys operations to Tecate, Mexico by April 2003.  As
of December 31, 2002, 147 employees had been notified that their positions would be eliminated with an estimated severance cost of $2,160,360.  The following summarizes the activity of accrued severance costs (amounts in thousands, except for
employees) as of and for the two year period ended December 31, 2002:

|                                        |  | Employees  Affected |     | Accrued Severance |  
|--------------------------------------- |  | ------------------- | --- | ----------------- | -
|                                        |  |                     |     |                   |  
|As of December 31, 2000                 |  |                     |    |                   | $
|Position eliminations announced         |  |                     | 83  |                   |  
|Positions eliminated and severance paid |  |                     |    |                   |  
|                                        |  |                     |     |                   |  
|Balance remaining at December 31, 2001  |  |                     | 83  |                   |  
|Position eliminations announced         |  |                     | 64  |                   |  
|Positions eliminated and severance paid |  |                     | (46 | )                 |  
|                                        |  |                     |     |                   |  
|Balance remaining at December 31, 2002  |  |                     | 101 |                   | $
|                                        |  |                     |     |                   |  

Guarantees

Holding self-insures the majority of its medical benefit programs whereby Holding directly assumes the liability for employee medical and
dental claims presented, subject to per-claim and aggregate maximums. A third-party administrator processes all employee medical claims and requires Holding to collateralize a portion of its potential payment liability through the use of standby
letters of credit.  The standby letters of credit are issued for one-year periods with automatic annual extensions until such time the third-party administrator determines all outstanding claims for the policy period have been paid. As of
December 31, 2002, Holding had issued two such standby letters of credit totaling approximately $1,200,000.

Additionally, Holding
has issued a standby letter of credit totaling $135,000 in support of an operating lease obligation.  The letter of credit expires on September 24, 2004.

The Companys wholly owned Mexican subsidiaries and their parent, IH Holdings, LLC, a United States based holding company are guarantors of The
Companys Credit Facility and Senior Subordinated Notes.  Under such guarantees, the subsidiaries would also be liable for the entire amount outstanding under the Credit Facility and Subordinated Notes Payable. As of December 31, 2002,
amounts outstanding under these facilities totaled $170.6 million

Holding currently guarantees the facility lease for one of its
wholly owned Mexican subsidiaries. Under this guaranty, Holding is liable for lease payments extending through March 31, 2005 with minimum lease payments totaling $945,000.

Additionally, during its normal course of business, Holding has made certain indemnities, commitments
and guarantees under which it may be required to make payments in relation to certain transactions. These include, (i) intellectual property indemnities to Holding's customers and licensees in connection with the use, sales and/or license of Company
products, (ii) indemnities to various lessors in connection with facility leases for certain claims arising from such facilities or leases, (iii) indemnities to vendors and service providers pertaining to claims based on the negligence or willful
misconduct of Holding, (iv) indemnities involving the accuracy if representations and warranties in certain contracts and (v) indemnities to directors and officers of Holding to the maximum extent permitted under the laws of the State of California.
In addition, Holding has made contractual commitments to several employees providing for payments upon the occurrence of certain prescribed events. The majority of these indemnities, commitments and guarantees do not provide for any limitation of
the maximum potential for future payments Holding could be obligated to make. Holding has not recorded any liability for these indemnities, commitments and other guarantees in the accompanying consolidated balance sheets.

F-22



---

##### Table of Contents

8.        Income Taxes

The components of the deferred tax asset are (amounts in thousands):

|                                 |  | As of             |         
|-------------------------------- |  | ----------------- | --------
|                                 |  |                   |         
|                                 |  | December 31, 2002 |         
|                                 |  |                   |         
|Goodwill                         |  | $                 | 59,031  
|Net operating loss carryforwards |  |                   | 47,171  
|Fixed assets                     |  |                   | (717    
|Other                            |  |                   | 979     
|                                 |  |                   |         
|                                 |  |                   | 106,464 
|Valuation allowance              |  |                   | (106,464
|                                 |  |                   |         
|                                 |  | $                 |       
|                                 |  |                   |         

As of December 31, 2002 and
December 31, 2001, Holding had net deferred tax assets before any valuation allowance of $106.4 million and $95.5 million, respectively.  This asset relates primarily to basis differences in goodwill and net operating loss carryforwards for tax
purposes.  As of December 31, 2002, Holding had federal and state net operating loss carryforwards of approximately $108.0 million and $89.0 million, which begin to expire in 2018 and 2003, respectively.

Under SFAS No. 109, Accounting for Income Taxes, Holding is required to place a valuation allowance against any deferred tax assets unless it is
more likely than not that the asset will be realized.  In accordance with this standard, Holding has placed a valuation allowance against its deferred tax assets of approximately $106.4 million as of December 31, 2002.

The reconciliation of the actual tax expense to tax computed at the statutory federal (amounts in thousands):

|                                         |  | As of             |      
|---------------------------------------- |  | ----------------- | -----
|                                         |  |                   |      
|                                         |  | December 31, 2002 |      
|                                         |  |                   |      
|Income taxes at statutory rate           |  | $                 | (426 
|Other                                    |  |                   | 31   
|Foreign taxes                            |  |                   | (484 
|Increase in valuation allowance          |  |                   | 2,776
|State income taxes net of federal effect |  |                   |     
|                                         |  |                   |      
|                                         |  | $                 | 1,897
|                                         |  |                   |      

F-23



---

##### Table of Contents

The provision for income taxes for the years ended December 31, 2002 and December 31, 2001 consists of the
following (amounts in thousands):

|         |  | Fiscal Year 2002 |       
|-------- |  | ---------------- | ------
|         |  |                  |       
|         |  | United States    |       
|         |  |                  |       
|Current  |  | $                |      
|Deferred |  |                  | 235   
|         |  |                  |       
|         |  | $                | 235   
|         |  |                  |       
|         |  |                  |       
|         |  | Fiscal Year 2001 |       
|         |  |                  |       
|         |  | United States    |       
|         |  |                  |       
|Current  |  | $                |      
|Deferred |  |                  | 68,895
|         |  |                  |       
|         |  | $                | 68,895
|         |  |                  |       

9.        Deferred Compensation and Benefit
Plans

Pension and 401(k) Plans

The Company has a defined-contribution pension plan covering substantially all its employees who are 21 years of age with two or more years of service. 
The Company contributes an amount equal to 6% of employees basic compensation.  Contribution expense relating to this plan totaled approximately $943,000 for the fiscal year ended December 31, 2001.  In 2002, the plan was frozen and
replaced with a new plan that covers substantially all of its employees who are 18 years of age with two or more years of service.  No contributions will be made to the old plan after December 31, 2001.  Company contributions to the new
plan will be made at the Companys discretion.  As of December 31, 2002, the Company had provided $1,034,000 for future contributions relating to the new plan.

During 2001, the Company determined that the pension plan for 1999 and 2000 was not fully funded.  Accordingly, the Company paid $331,725 in associated
penalties and fully funded the plan through 2000.

The Company has a 401(k) plan covering substantially all of its employees who
are 21 years of age with 30 days of service.  Participants may contribute up to 10% of their base compensation to this plan, subject to certain Internal Revenue Code (IRC) limitations, each year.  The plan does not require matching
contributions from the Company and to date, none have been made.

Deferred Compensation

Effective December 1, 1994, the Company established a deferred compensation plan for certain key employees. As of December 31, 2002 no material amount of
compensation has been deferred.

Management Bonus Plans

In 2002 and 2001, the Company offered a management bonus plan for its executives and senior management.  The plan is based on attainment of financial goals
as well as individual performance objectives. The financial objectives were based on attainment of minimum EBITDA levels, and provided for bonus amounts to increase as EBITDA increases.  The Company periodically offers additional incentive
compensation to individuals who demonstrate superior performance.  The Company has put a similar plan into place for 2003.

F-24



---

##### Table of Contents

Stock Subscription Plans

In April 1998, Holding adopted an Employee Stock Subscription Plan and an Executive Stock Subscription Plan (collectively, the Stock Subscription
Plans) pursuant to which executives of Holding purchased 800,000 shares of common stock of Holding valued at $10.00 per share.  The Stock Subscription Plans provide for a repurchase option in favor of Holding upon termination of
employment at stated repurchase prices.  In addition, the Stock Subscription Plans provide for restrictions on the transferability of shares prior to the fifth anniversary of the recapitalization or Hudson RCIs initial public
offering.  The shares are also subject to a right of first refusal in favor of Holding, as well as obligations to sell at the request of Freeman Spogli and co-sale rights if Freeman Spogli sells its shares to a third party.  No additional
shares of Holding common stock were sold under the Stock Subscription Plans in fiscal 2002 or 2001.

Shareholder
Agreement

Helen Hudson Lovaas (The Continuing Shareholder) and Holding have entered into a Shareholders
Agreement, as amended (the Shareholders Agreement).  The Shareholder Agreement provides that i) Holding and the Continuing Shareholder have the right to purchase their pro rata share of certain new issuances, ii) in
consideration for the contribution of consideration received from Holding for certain issuances of the common stock of Holding, Holding will issue equivalent shares of Company common stock to Holding, iii) in the event of a sale of Company stock by
Holding or Freeman Spogli, the Continuing Shareholder is obligated to sell all or part of her shares at the request of Holding and the Continuing Shareholder has the right to participate in such sale on a pro rata basis, iv) the restriction on the
transferability of the shares for a two year period following the recapitalization and provides for a right of first offer on the Continuing Shareholders common stock and v) in the event Holding participates in an IPO, Holding will exchange
all of Holdings existing common stock for newly issued common stock.

2001 Non-QualifiedStock Option
Plan

In 2001, the Board of Directors of the Company approved adoption of a Stock Option plan for eligible employees, officers
and consultants of the Company.  The plan allows for the issuance of up to 5,000,000 of Company common stock in the form of unqualified or incentive stock options.  The Board of Directors of the Company shall determine the exercise price,
which shall not be less than 100% and 85% of fair market value of the underlying stock for incentive and non-statutory options, respectively on the date of grant.  The option term and vesting period shall also be determined by the
Companys Board of Directors on the date of grant.  A summary of the stock option transactions is as follows:

|                                         |  | Number of Shares |           | Weighted  Average  Exercise Price Per Share |  
|---------------------------------------- |  | ---------------- | --------- | ------------------------------------------- | -
|                                         |  |                  |           |                                             |  
|Options outstanding at December 31, 2001 |  |                  |          |                                             | $
|Options issued                           |  |                  | 3,550,000 |                                             |  
|Options cancelled                        |  |                  | (50,000   | )                                           |  
|Options exercised                        |  |                  |          |                                             |  
|                                         |  |                  |           |                                             |  
|Options outstanding at December 31, 2002 |  |                  | 3,500,000 |                                             | $
|                                         |  |                  |           |                                             |  
|Options exercisable at December 31, 2002 |  |                  | 2,625,000 |                                             | $
|                                         |  |                  |           |                                             |  
|Weighted average remaining life (years)  |  |                  | 3.25      |                                             |  
|                                         |  |                  |           |                                             |  

Holding adopted the
disclosure requirements of SFAS 123, but elected to measure compensation expense in accordance with APB 25.  Accordingly, no compensation expense for stock options granted has been recognized.  The following table discloses the effect on
net income if compensation expense had been determined based on the

F-25



---

##### Table of Contents

estimated fair value of the options granted in fiscal year 2002 consistent with the methodology of SFAS 123 (amounts in thousands):

|                                                                                                                    |  | Year Ended December 31,
|------------------------------------------------------------------------------------------------------------------- |  | -----------------------
|                                                                                                                    |  |                        
|                                                                                                                    |  | 2002                   
|                                                                                                                    |  |                        
|Net income, as reported                                                                                             |  | $                      
|Deduct: Total stock-based employee compensation expense determined under the fair value based method for all awards |  |                        
|                                                                                                                    |  |                        
|Pro forma net income                                                                                                |  | $                      
|                                                                                                                    |  |                        

The fair value of these options was estimated at the date of grant using the
Black-Scholes valuation model with the following assumptions: 5-year risk-free interest rate of 2.83%; no dividend yield; an average volatility factor of 50.0%; and weighted average expected lives of 4 years.

Retiree Medical Benefits

Six
retirees were provided continued medical benefits under the Companys existing medical benefits program.  Based on the estimated obligations, a reserve of $325,000 was recorded as of December 31, 2002.  As of January 1, 2003, the plan
was frozen and no future retirees will participate in the plan.

10.      Geographic, Segment and Major Customer Information

Holding sells respiratory care products to distributors and medical facilities throughout the United States and internationally. During 2002 and 2001, Holding
had foreign sales of approximately $46,766,000 and $40,772,000, respectively.  This represented approximately 27.2% and 25.8% of total sales in 2002 and 2001, respectively.

Operating results of Holdings various product lines have been aggregated because of their common characteristics and their reliance on shared operating
functions. Within the consumer products industry, Holding operates primarily in the U.S. (referred to herein as domestic) and in Europe.

Holdings percentage of sales by geographic region for the fiscal years ending December 31,2002 and December 31, 2001 is as follows:

|                                                           |  | Fiscal Year Ended |      
|---------------------------------------------------------- |  | ----------------- | -----
|                                                           |  |                   |      
|                                                           |  | December 31, 2002 |      
|                                                           |  |                   |      
|Domestic                                                   |  |                   | 72.6 
|Europe                                                     |  |                   | 14.4 
|Pacific Rim (Japan, Southeast Asia, Australia/New Zealand) |  |                   | 7.2  
|Canada                                                     |  |                   | 1.4  
|Other international                                        |  |                   | 4.4  
|                                                           |  |                   |      
|                                                           |  |                   | 100.0
|                                                           |  |                   |      

F-26



---

##### Table of Contents

Holdings percentage of sales by product category for the fiscal years ending December 31, 2002 and
December 31, 2001 is as follows:

|                              |  | Fiscal Year Ended  |      
|----------------------------- |  | ------------------ | -----
|                              |  |                    |      
|                              |  | December 31,  2002 |      
|                              |  |                    |      
|Oxygen therapy                |  |                    | 32.1 
|Airway management             |  |                    | 28.1 
|Humidification and filtration |  |                    | 23.5 
|Aerosol therapy               |  |                    | 16.3 
|                              |  |                    |      
|                              |  |                    | 100.0
|                              |  |                    |      

The following summarizes the
net book value of fixed assets at the respective locations as of December 31, 2002 and December 31, 2001 (amounts in thousands):

|                       |  | As of              |       
|---------------------- |  | ------------------ | ------
|                       |  |                    |       
|                       |  | December 31,  2002 |       
|                       |  |                    |       
|Ensenada, Mexico       |  | $                  | 1,210 
|Tecate, Mexico         |  |                    | 45    
|Stockholm, Sweden      |  |                    | 528   
|Kuala Lampur, Malaysia |  |                    | 792   
|United States          |  |                    | 43,194
|                       |  |                    |       
|                       |  | $                  | 45,769
|                       |  |                    |       

Holding presents segment
information externally based on how management uses financial data internally to make operating decisions and assess performance.  Holding has two operating segments:  United States, or guarantor, and international or non-guarantor. 
The non-guarantor subsidiaries consist principally of Hudson RCI AB and subsidiaries (whose operations are principally international).  Under SFAS 131, Disclosures about Segments of an Enterprise and Related Information,
Holdings operating segments are the same as its reporting segments.

Holding is the Majority 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 Holding and the Company and non-guarantor
subsidiaries (amounts in thousands):

F-27



---

##### Table of Contents

RIVER HOLDING CORP. AND SUBSIDIARIES GUARANTOR AND NON-GUARANTOR SUBSIDIARIES UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET

|                                                                                       |                                                    | As of December 31, 2002 |      
|-------------------------------------------------------------------------------------- | -------------------------------------------------- | ----------------------- | -----
|                                                                                       |                                                    |                         |      
|                                                                                       |                                                    | River                   |      
|                                                                                       |                                                    |                         |      
|ASSETS                                                                                 |                                                    |                         |      
|CURRENT ASSETS:                                                                        |                                                    |                         |      
|                                                                                       | Cash                                               |                         | $    
|                                                                                       | Accounts receivable                                |                         |      
|                                                                                       | Intercompany receivables                           |                         |      
|                                                                                       | Inventories                                        |                         |      
|                                                                                       | Other current assets                               |                         |      
|                                                                                       |                                                    |                         |      
|                                                                                       | Total current assets                               |                         |      
|PROPERTY, PLANT AND EQUIPMENT, net                                                     |                                                    |                         | 5,901
|                                                                                       | INTANGIBLE ASSETS, net                             |                         |      
|                                                                                       | DEFERRED FINANCING COSTS, net                      |                         |      
|                                                                                       | INVESTMENT IN NON -GUARANTOR SUBSIDIARIES, at cost |                         |      
|                                                                                       | OTHER ASSETS                                       |                         |      
|                                                                                       |                                                    |                         |      
|                                                                                       | Total other assets                                 |                         |      
|                                                                                       |                                                    |                         |      
|                                                                                       |                                                    | $                       | 5,566
|                                                                                       |                                                    |                         |      
|LIABILITIES, MANDATORILY REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS EQUITY (DEFICIT) |                                                    |                         |      
|CURRENT LIABILITIES:                                                                   |                                                    |                         |      
|                                                                                       | Notes payable to banks  current portion           |                         |      
|                                                                                       | Accounts payable                                   |                         | $    
|                                                                                       | Accrued liabilities                                |                         |      
|                                                                                       | Intercompany payables                              |                         |      
|                                                                                       |                                                    |                         |      
|                                                                                       | Total current liabilities                          |                         |      
|NOTE PAYABLE TO AFFILIATE                                                              |                                                    |                         |     
|NOTES PAYABLE TO BANKS, net of current portion                                         |                                                    |                         |     
|SENIOR SUBORDINATED NOTES PAYABLE                                                      |                                                    |                         |     
|OTHER NON-CURRENT LIABILITIES                                                          |                                                    |                         |     
|                                                                                       |                                                    |                         |      
|                                                                                       | Total liabilities                                  |                         |      
|                                                                                       |                                                    |                         |      
|Mandatorily-redeemable preferred stock                                                 |                                                    |                         |     
|STOCKHOLDERS DEFICIT                                                                  |                                                    |                         | 5,656
|                                                                                       |                                                    |                         |      
|                                                                                       |                                                    | $                       | 5,566
|                                                                                       |                                                    |                         |      
|                                                                                       |                                                    |                         |      

F-28



---

##### Table of Contents

RIVER HOLDING CORP. AND SUBSIDIARIES GUARANTOR AND NON-GUARANTOR SUBSIDIARIES UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET

|                                                                                       |                                                   | As of December 31, 2001 |      
|-------------------------------------------------------------------------------------- | ------------------------------------------------- | ----------------------- | -----
|                                                                                       |                                                   |                         |      
|                                                                                       |                                                   | River                   |      
|                                                                                       |                                                   |                         |      
|ASSETS                                                                                 |                                                   |                         |      
|CURRENT ASSETS:                                                                        |                                                   |                         |      
|                                                                                       | Cash                                              |                         | $    
|                                                                                       | Accounts receivable                               |                         |      
|                                                                                       | Intercompany receivables                          |                         |      
|                                                                                       | Inventories                                       |                         |      
|                                                                                       | Other current assets                              |                         |      
|                                                                                       |                                                   |                         |      
|                                                                                       | Total current assets                              |                         |      
|PROPERTY, PLANT AND EQUIPMENT, net                                                     |                                                   |                         | 7,345
|                                                                                       | INTANGIBLE ASSETS, net                            |                         |      
|                                                                                       | DEFERRED FINANCING COSTS, net                     |                         |      
|                                                                                       | INVESTMENT IN NON-GUARANTOR SUBSIDIARIES, at cost |                         |      
|                                                                                       | OTHER ASSETS                                      |                         |      
|                                                                                       |                                                   |                         |      
|                                                                                       | Total other assets                                |                         |      
|                                                                                       |                                                   |                         |      
|                                                                                       |                                                   | $                       | 7,050
|                                                                                       |                                                   |                         |      
|LIABILITIES, MANDATORILY REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS EQUITY (DEFICIT) |                                                   |                         |      
|CURRENT LIABILITIES:                                                                   |                                                   |                         |      
|                                                                                       | Notes payable to banks  current portion          |                         |      
|                                                                                       | Accounts payable                                  |                         | $    
|                                                                                       | Accrued liabilities                               |                         |      
|                                                                                       | Intercompany payables                             |                         |      
|                                                                                       |                                                   |                         |      
|                                                                                       | Total current liabilities                         |                         |      
|NOTE PAYABLE TO AFFILIATE                                                              |                                                   |                         |     
|NOTES PAYABLE TO BANKS, net of current portion                                         |                                                   |                         |     
|SENIOR SUBORDINATED NOTES PAYABLE                                                      |                                                   |                         |     
|OTHER NON-CURRENT LIABILITIES                                                          |                                                   |                         |     
|                                                                                       |                                                   |                         |      
|                                                                                       | Total liabilities                                 |                         |      
|                                                                                       |                                                   |                         |      
|Mandatorily-redeemable preferred stock                                                 |                                                   |                         |     
|STOCKHOLDERS DEFICIT                                                                  |                                                   |                         | 7,140
|                                                                                       |                                                   |                         |      
|                                                                                       |                                                   | $                       | 7,050
|                                                                                       |                                                   |                         |      
|                                                                                       |                                                   |                         |      

F-29



---

##### Table of Contents

RIVER HOLDING CORP. AND SUBSIDIARIES GUARANTOR AND NON-GUARANTOR SUBSIDIARIES UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

|                                     |                                                   | For the Year Ended December 31, 2002 |       
|------------------------------------ | ------------------------------------------------- | ------------------------------------ | ------
|                                     |                                                   |                                      |       
|                                     |                                                   | River                                |       
|                                     |                                                   |                                      |       
|NET SALES                            |                                                   |                                      |      
|COST OF SALES                        |                                                   | $                                    | 2,251 
|                                     |                                                   |                                      |       
|Gross profit                         |                                                   |                                      | (2,251
|OPERATING EXPENSES:                  |                                                   |                                      |       
|                                     | Selling, distribution, general and administrative |                                      |       
|                                     | Amortization of goodwill                          |                                      |       
|                                     | Research and development                          |                                      |       
|                                     |                                                   |                                      |       
|                                     |                                                   |                                      | 40    
|                                     |                                                   |                                      |       
|                                     | Income (loss) from operations                     |                                      |       
|INTEREST EXPENSE AND OTHER, net      |                                                   |                                      | (807  
|                                     |                                                   |                                      |       
|                                     | Loss before provision (benefit) for income taxes  |                                      |       
|PROVISION (BENEFIT) FOR INCOME TAXES |                                                   |                                      |      
|                                     |                                                   |                                      |       
|                                     | Net income (loss)                                 |                                      | $     
|                                     |                                                   |                                      |       



|                                     |                                                   | For the Year Ended December 31, 2001 |        
|------------------------------------ | ------------------------------------------------- | ------------------------------------ | -------
|                                     |                                                   |                                      |        
|                                     |                                                   | River                                |        
|                                     |                                                   |                                      |        
|NET SALES                            |                                                   | $                                    |       
|COST OF SALES                        |                                                   |                                      | 2,260  
|                                     |                                                   |                                      |        
|Gross profit                         |                                                   |                                      | (2,260 
|OPERATING EXPENSES:                  |                                                   |                                      |        
|                                     | Selling, distribution, general and administrative |                                      |        
|                                     | Amortization of goodwill                          |                                      |        
|                                     | Impairment of goodwill                            |                                      |        
|                                     | Impairment of fixed assets                        |                                      |        
|                                     | Research and development                          |                                      |        
|                                     |                                                   |                                      |        
|                                     |                                                   |                                      | 133,904
|                                     |                                                   |                                      |        
|                                     | Loss from operations                              |                                      |        
|                                     | INTEREST EXPENSE AND OTHER, net                   |                                      |        
|                                     |                                                   |                                      |        
|                                     | Loss before provision (benefit) for income taxes  |                                      |        
|PROVISION (BENEFIT) FOR INCOME TAXES |                                                   |                                      | (57,602
|                                     |                                                   |                                      |        
|                                     | Net loss                                          |                                      | $      
|                                     |                                                   |                                      |        
|                                     |                                                   |                                      |        

F-30



---

##### Table of Contents

RIVER HOLDING CORP. AND SUBSIDIARIES GUARANTOR AND NON-GUARANTOR SUBSIDIARIES UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

|                                                    |  | For the Year Ended December 31, 2002 |   
|--------------------------------------------------- |  | ------------------------------------ | --
|                                                    |  |                                      |   
|                                                    |  | River                                |   
|                                                    |  |                                      |   
|Net cash provided by operating activities           |  | $                                    |  
|Net cash (used in) provided by investing activities |  |                                      |  
|Net cash provided by financing activities           |  |                                      |  
|Effect of exchange rate changes on cash             |  |                                      |  
|                                                    |  |                                      |   
|NET INCREASE IN CASH                                |  |                                      |  
|CASH, beginning of year                             |  |                                      |  
|                                                    |  |                                      |   
|CASH, end of year                                   |  | $                                    | 
|                                                    |  |                                      |   



|                                                    |  | For the Year Ended December 31, 2001 |   
|--------------------------------------------------- |  | ------------------------------------ | --
|                                                    |  |                                      |   
|                                                    |  | River                                |   
|                                                    |  |                                      |   
|Net cash provided by operating activities           |  | $                                    |  
|Net cash (used in) provided by investing activities |  |                                      |  
|Net cash provided by financing activities           |  |                                      |  
|Effect of exchange rate changes on cash             |  |                                      |  
|                                                    |  |                                      |   
|NET INCREASE IN CASH                                |  |                                      |  
|CASH, beginning of year                             |  |                                      |  
|                                                    |  |                                      |   
|CASH, end of year                                   |  | $                                    | 
|                                                    |  |                                      |   

11.       Additional Paid In Capital

In May 2002, in conjunction with the debt restructuring the Company issued to Holdings majority stockholder and other shareholders
warrants to purchase 20 million shares of Company common stock.  Additionally, in December 2002, the Company issued to other existing shareholders warrants to purchase 2.1 million shares of Company common stock.  The warrants are
exercisable upon issuance for $1.00 per share and expire on May 15, 2009.  The warrants were valued at $881,000, based on the Black-Scholes valuation model. The fair value of these warrants was estimated at the date of grant with the following
assumptions; 5-year risk-free interest rate of 5.25%; no dividend yield; an average volatility factor of 50.0%; and weighted average expected lives of 7 years.  The warrant value was deferred and is being amortized to interest expense over the
term of the debt.

F-31



---

##### Table of Contents

12.       Unaudited Quarterly Financial Information

Summarized is the Holding quarterly financial data for the years ended December 31, 2002 and December 31, 2002 is as follows (amounts in
thousands):

|                  |  | 2002 Quarter Ended |       
|----------------- |  | ------------------ | ------
|                  |  |                    |       
|                  |  | March 31           |       
|                  |  |                    |       
|Net sales         |  | $                  | 42,985
|Gross profit      |  |                    | 17,495
|Net income (loss) |  |                    | (211  



|                  |  | 2001 Quarter Ended |        
|----------------- |  | ------------------ | -------
|                  |  |                    |        
|                  |  | March 31           |        
|                  |  |                    |        
|Net sales         |  | $                  | 37,805 
|Gross profit      |  |                    | 9,210  
|Net income (loss) |  |                    | (14,698

Fourth
Quarter 2001 Charges

As a result of significant losses in the fourth quarter and cumulative losses in recent years, Holding
reevaluated their ability to realize the future benefit of its net deferred tax assets held in light of the historical operating losses.  Accordingly, Holding recorded a full valuation allowance against its deferred tax assets of approximately
$11.3 million.

As a result of significant losses in the fourth quarter, Holding reassessed future cash flows and determined that
goodwill was not recoverable.  Accordingly, Holding recorded a goodwill impairment charge of approximately $161.6 million.

As
a result of Holdings analysis of fixed assets in the fourth quarter, it was determined that certain machinery and equipment was no longer needed to support current business operations and had no value.  Additionally, certain software
development costs incurred in 2001 related to the management information system failed to achieve their intended results and, as a result, were determined to have no future value.  As a result, Holding recorded an impairment charge of
approximately $4.7 million.

As a result of an analysis of product lines during the fourth quarter of 2001, Holding concluded that
it would no longer support a certain number of individual products, resulting in the related inventories of those products no longer having value.  Holding recorded charges of $4.6 million related to the destruction of obsolete inventory
resulting from this strategic decision.

Holding made a decision in the fourth quarter of 2001 to not pursue certain aged accounts
receivable for collection and to allocate resources to other customer receivables and collection activities.  As a result, Holding increased its provision for write-offs based on analysis of those aged customer receivables.

Holding recorded a charge of approximately $0.9 million related to the fourth quarter closure of its Atlanta distribution center.  This charge
primarily consisted of future rent commitments.

During fiscal 2001, Holding made a decision to relocate from its
manufacturing operation in Argyle, New York to Tecate, Mexico.  In addition, Holding made a decision to move certain product manufacturing from Temecula, California to Ensenada, Mexico.  Holding recorded approximately $0.9 million in
severance costs related to the relocations.

F-32



---

##### Table of Contents

Arthur Andersen LLP (Andersen) is the former auditor of the Holding.  As a
result of recent events at Andersen, Andersen declined Holdings request to reissue their audit report dated July 30, 2001 for the fiscal years ended December 31, 2000 and 1999 for inclusion in Holdings 10-K filing for the fiscal year
ended December 31, 2001.  As such, pursuant to the guidance given in the Temporary Final Rule and Final Rule: Requirements for Arthur Andersen LLP Auditing Clients, Release Nos. 33-8070; 34-45590; 35-27503; 39-2395; IA-2018; IC-25464; FR-62;
File No. S7-03-02, Holding is filing this copy of the latest signed and dated accountants report issued by Andersen for such periods.

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors and Stockholders of   River Holding Corp.:

We have audited the accompanying consolidated balance sheets of RIVER HOLDING CORP., (a Delaware Corporation) and subsidiaries as of December
31, 1999 and  2000, and the related consolidated statements of operations and comprehensive loss, stockholders equity and cash flows for the period from April 7, 1998 (inception) to December 25, 1998, and the years ended December 31, 1999
and 2000. These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in all material respects,
the financial position of River Holding Corp. and subsidiaries as of December 31, 1999 and 2000, and the results of their operations and their cash flows for the period from April 7, 1998 (inception) to December 25, 1998, and the years ended
December 31, 1999 and 2000 in conformity with accounting principles generally accepted in the United States.

|/s/ ARTHUR ANDERSEN LLP                 | 
|--------------------------------------- | 
|                                        | 
|Orange County, California July 30, 2001 | 

F-33



---

##### Table of Contents

RIVER HOLDING CORP. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS(In thousands)

|                                                                             |                                                                                                                                                                                       | December 31, 1999 |         | December 31, 2000 |  
|---------------------------------------------------------------------------- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ----------------- | ------- | ----------------- | -
|                                                                             |                                                                                                                                                                                       |                   |         |                   |  
|ASSETS                                                                       |                                                                                                                                                                                       |                   |         |                   |  
|CURRENT ASSETS:                                                              |                                                                                                                                                                                       |                   |         |                   |  
|                                                                             | Cash                                                                                                                                                                                  |                   | $       | 2,917             |  
|                                                                             | Accounts receivable, less allowance for doubtful accounts of $973 and 3,500 at December 31 1999 and 2000,
respectively                                                                |                   |         | 30,425            |  
|                                                                             | Inventories                                                                                                                                                                           |                   |         | 24,043            |  
|                                                                             | Other current assets                                                                                                                                                                  |                   |         | 4,945             |  
|                                                                             |                                                                                                                                                                                       |                   |         |                   |  
|                                                                             | Total current assets                                                                                                                                                                  |                   |         | 62,330            |  
|PROPERTY, PLANT AND EQUIPMENT, net                                           |                                                                                                                                                                                       |                   | 54,341  |                   |  
|OTHER ASSETS:                                                                |                                                                                                                                                                                       |                   |         |                   |  
|                                                                             | Deferred tax asset                                                                                                                                                                    |                   |         | 11,342            |  
|                                                                             | Deferred financing costs, net of accumulated amortization of $2,253 and 3,245 at December 31, 1999
and 2000, respectively                                                             |                   |         | 11,134            |  
|                                                                             | Other assets                                                                                                                                                                          |                   |         | 222               |  
|                                                                             | Goodwill, net of accumulated amortization of $8,197 and $13,277 at December 31, 1999 and 2000,
respectively                                                                           |                   |         | 205,592           |  
|                                                                             |                                                                                                                                                                                       |                   |         |                   |  
|                                                                             | Total other assets                                                                                                                                                                    |                   |         | 228,290           |  
|                                                                             |                                                                                                                                                                                       |                   |         |                   |  
|                                                                             | Total assets                                                                                                                                                                          |                   | $       | 344,961           |  
|                                                                             |                                                                                                                                                                                       |                   |         |                   |  
|LIABILITIES, MANDATORILY-REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS EQUITY |                                                                                                                                                                                       |                   |         |                   |  
|CURRENT LIABILITIES:                                                         |                                                                                                                                                                                       |                   |         |                   |  
|                                                                             | Notes payable to banks                                                                                                                                                                |                   | $       | 6,673             |  
|                                                                             | Accounts payable                                                                                                                                                                      |                   |         | 6,268             |  
|                                                                             | Accrued liabilities                                                                                                                                                                   |                   |         | 11,700            |  
|                                                                             | Note payable to affiliate                                                                                                                                                             |                   |         |                  |  
|                                                                             | Other current liabilities                                                                                                                                                             |                   |         | 1,485             |  
|                                                                             |                                                                                                                                                                                       |                   |         |                   |  
|                                                                             | Total current liabilities                                                                                                                                                             |                   |         | 26,126            |  
|NOTE PAYABLE TO AFFILIATE                                                    |                                                                                                                                                                                       |                   | 7,508   |                   |  
|NOTES PAYABLE TO BANKS, net of current portion                               |                                                                                                                                                                                       |                   | 82,513  |                   |  
|SENIOR SUBORDINATED NOTES PAYABLE                                            |                                                                                                                                                                                       |                   | 115,000 |                   |  
|                                                                             |                                                                                                                                                                                       |                   |         |                   |  
|                                                                             | Total liabilities                                                                                                                                                                     |                   |         | 231,147           |  
|                                                                             |                                                                                                                                                                                       |                   |         |                   |  
|COMMITMENTS AND CONTINGENCIES (Note 8)                                       |                                                                                                                                                                                       |                   |         |                   |  
|MANDATORILY-REDEEMABLE PREFERRED STOCK,                                      |                                                                                                                                                                                       |                   |         |                   |  
|                                                                             | $.01 par value: 1800 shares authorized; 356 and 398 shares issued and outstanding at December 31,
1999 and 2000, respectively; liquidation preference 35,558 and 39,783, respectively |                   |         | 34,558            |  
|                                                                             | Accrued preferred stock dividends, payable in kind                                                                                                                                    |                   |         | 863               |  
|                                                                             |                                                                                                                                                                                       |                   |         |                   |  
|                                                                             |                                                                                                                                                                                       |                   | 35,421  |                   |  
|                                                                             |                                                                                                                                                                                       |                   |         |                   |  
|STOCKHOLDERS EQUITY                                                         |                                                                                                                                                                                       |                   |         |                   |  
|                                                                             | Common stock, no par value: 15,000 shares authorized; 8,544 and 8,887 issued and outstanding at December 31, 1999 and
2000, respectively                                              |                   |         | 91,748            |  
|                                                                             | Cumulative translation adjustment                                                                                                                                                     |                   |         | (398              | )
|                                                                             | Accumulated deficit                                                                                                                                                                   |                   |         | (12,957           | )
|                                                                             |                                                                                                                                                                                       |                   |         |                   |  
|                                                                             | Total stockholders equity                                                                                                                                                            |                   |         | 78,393            |  
|                                                                             |                                                                                                                                                                                       |                   |         |                   |  
|                                                                             | Total liabilities, mandatorily-redeemable preferred stock and stockholders equity                                                                                                    |                   | $       | 344,961           |  
|                                                                             |                                                                                                                                                                                       |                   |         |                   |  
|                                                                             |                                                                                                                                                                                       |                   |         |                   |  

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

F-34



---

##### Table of Contents

RIVER HOLDING CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

FOR THE PERIOD FROM APRIL 7, 1998 (INCEPTION) TO DECEMBER 25, 1998 AND FOR THE YEARS
ENDED DECEMBER 31, 1999 AND 2000(In thousands)

|                                                 |                                   | 1998 |        | 1999   |   | 2000    |       
|------------------------------------------------ | --------------------------------- | ---- | ------ | ------ | - | ------- | ------
|                                                 |                                   |      |        |        |   |         |       
|NET SALES                                        |                                   | $    | 76,232 |        | $ | 128,803 |       
|COST OF SALES                                    |                                   |      | 44,662 |        |   | 77,678  |       
|                                                 |                                   |      |        |        |   |         |       
|                                                 | Gross profit                      |      |        | 31,570 |   |         | 51,125
|                                                 |                                   |      |        |        |   |         |       
|OPERATING EXPENSES:                              |                                   |      |        |        |   |         |       
|                                                 | Selling                           |      |        | 8,032  |   |         | 13,122
|                                                 | Distribution                      |      |        | 2,471  |   |         | 4,647 
|                                                 | General and administrative        |      |        | 7,129  |   |         | 14,732
|                                                 | Amortization of goodwill          |      |        | 3,785  |   |         | 5,080 
|                                                 | Research and development          |      |        | 726    |   |         | 2,031 
|                                                 |                                   |      |        |        |   |         |       
|                                                 |                                   |      | 22,143 |        |   | 39,612  |       
|                                                 |                                   |      |        |        |   |         |       
|                                                 | Income from operations            |      |        | 9,427  |   |         | 11,513
|INTEREST EXPENSE AND OTHER                       |                                   |      | 11,001 |        |   | 18,595  |       
|                                                 |                                   |      |        |        |   |         |       
|Loss before (benefit) provision for income taxes |                                   |      | (1,574 | )      |   | (7,082  | )     
|(BENEFIT) PROVISION FOR INCOME TAXES (Note 9)    |                                   |      | (614   | )      |   | (1,508  | )     
|                                                 |                                   |      |        |        |   |         |       
|Net loss                                         |                                   |      | (960   | )      |   | (5,574  | )     
|OTHER COMPREHENSIVE LOSS:                        |                                   |      |        |        |   |         |       
|                                                 | Foreign currency translation loss |      |        |       |   |         | (398  
|                                                 |                                   |      |        |        |   |         |       
|Comprehensive loss                               |                                   | $    | (960   | )      | $ | (5,972  | )     
|                                                 |                                   |      |        |        |   |         |       
|                                                 |                                   |      |        |        |   |         |       

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

F-35



---

##### Table of Contents

RIVER HOLDING CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY (In thousands)

|                           |                                       | Common Stock |       | Cumulative Translation Adjustment |   | Accumulated Deficit |        | Total |     
|-------------------------- | ------------------------------------- | ------------ | ----- | --------------------------------- | - | ------------------- | ------ | ----- | ----
|                           |                                       |              |       |                                   |   |                    
|                           |                                       | Shares       |       | Amount                            |   |                     |        |      
|                           |                                       |              |       |                                   |   |                     |        |       |     
|BALANCE, April 7, 1998     |                                       |              |      |                                   | $ |                    |        | $     |    
|                           | Sale of common stock                  |              |       | 6,313                             |   |                     | 63,125 |       |     
|                           | Pay-in-kind preferred stock dividends |              |       |                                  |   |                     |       |       |     
|                           | Net loss                              |              |       |                                  |   |                     |       |       |     
|                           |                                       |              |       |                                   |   |                     |        |       |     
|BALANCE, December 25, 1998 |                                       |              | 6,313 |                                   |   | 63,125              |        |       |    
|                           | Sale of common stock                  |              |       | 2,231                             |   |                     | 28,623 |       |     
|                           | Pay-in-kind preferred stock dividends |              |       |                                  |   |                     |       |       |     
|                           | Foreign currency translation loss     |              |       |                                  |   |                     |       |       |     
|                           | Net loss                              |              |       |                                  |   |                     |       |       |     
|                           |                                       |              |       |                                   |   |                     |        |       |     
|BALANCE, December 31, 1999 |                                       |              | 8,544 |                                   |   | 91,748              |        |       | (398
|                           | Sale of common stock                  |              |       | 343                               |   |                     | 6,000  |       |     
|                           | Pay-in-kind preferred stock dividends |              |       |                                  |   |                     |       |       |     
|                           | Foreign currency translation loss     |              |       |                                  |   |                     |       |       |     
|                           | Net loss                              |              |       |                                  |   |                     |       |       |     
|                           |                                       |              |       |                                   |   |                     |        |       |     
|BALANCE, December 31, 2000 |                                       |              | 8,887 |                                   | $ | 97,748              |        | $     | (687
|                           |                                       |              |       |                                   |   |                     |        |       |     

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

F-36



---

##### Table of Contents

RIVER HOLDING CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE PERIOD FROM APRIL 7, 1998 (INCEPTION) TO DECEMBER 25, 1998 AND FOR THE YEARS ENDED DECEMBER 31, 1999
AND 2000(In thousands)

|                                        |                                                                                                        | 1998 |     | 1999     |   | 2000  |        
|--------------------------------------- | ------------------------------------------------------------------------------------------------------ | ---- | --- | -------- | - | ----- | -------
|                                        |                                                                                                        |      |     |          |   |       |        
|CASH FLOWS FROM OPERATING ACTIVITIES:   |                                                                                                        |      |     |          |   |       |        
|                                        | Net loss                                                                                               |      | $   | (960     | ) | $     | (5,574 
|                                        | Adjustments to reconcile net loss to net cash provided by operating activities-                        |      |     |          |   |       |        
|                                        | Depreciation and amortization                                                                          |      |     | 8,507    |   |       | 15,655 
|                                        | Amortization of deferred financing costs                                                               |      |     |         |   |       | 1,374  
|                                        | (Loss) gain on disposal of equipment                                                                   |      |     |         |   |       | (5     
|                                        | Change in deferred tax asset                                                                           |      |     |         |   |       | (1,709 
|                                        | Changes in operating assets and liabilities:                                                           |      |     |          |   |       |        
|                                        | Accounts receivable                                                                                    |      |     | (7,089   | ) |       | (2,701 
|                                        | Inventories                                                                                            |      |     | (1,215   | ) |       | (2,865 
|                                        | Other current assets                                                                                   |      |     | 316      |   |       | (1,194 
|                                        | Other assets                                                                                           |      |     | 526      |   |       | 13     
|                                        | Accounts payable                                                                                       |      |     | 3,243    |   |       | (741   
|                                        | Accrued liabilities                                                                                    |      |     | 526      |   |       | 4,277  
|                                        | Other current liabilities                                                                              |      |     |         |   |       | 1,526  
|                                        | Other liabilities                                                                                      |      |     |         |   |       | (959   
|                                        |                                                                                                        |      |     |          |   |       |        
|                                        | Net cash provided by operating activities                                                              |      |     | 3,854    |   |       | 7,097  
|                                        |                                                                                                        |      |     |          |   |       |        
|CASH FLOWS FROM INVESTING ACTIVITIES:   |                                                                                                        |      |     |          |   |       |        
|                                        | Acquisition of majority interest in Hudson Respiratory Care Inc.                                       |      |     | (248,000 | ) |       |       
|                                        | Purchase of property, plant and equipment                                                              |      |     | (3,121   | ) |       | (10,973
|                                        | Proceeds from sale of property, plant and equipment                                                    |      |     |         |   |       | 23     
|                                        | (Additions) retirements of intangible assets                                                           |      |     |         |   |       | (354   
|                                        | Additions of deferred financing costs                                                                  |      |     |         |   |       | 154    
|                                        | Acquisition of certain assets of Gibeck, Inc.                                                          |      |     | (3,351   | ) |       |       
|                                        | Acquisition of certain assets of Medimex                                                               |      |     |         |   |       | (2,168 
|                                        | Acquisition of certain assets of Tyco                                                                  |      |     |         |   |       | (23,750
|                                        | Acquisition of Louis Gibeck AB stock, net of cash acquired of $8,208                                   |      |     |         |   |       | (38,750
|                                        |                                                                                                        |      |     |          |   |       |        
|                                        | Net cash used in investing activities                                                                  |      |     | (254,472 | ) |       | (75,818
|                                        |                                                                                                        |      |     |          |   |       |        
|CASH FLOWS FROM FINANCING ACTIVITIES:   |                                                                                                        |      |     |          |   |       |        
|                                        | Repayment of notes payable to bank                                                                     |      |     | (2,000   | ) |       | (17,355
|                                        | Proceeds from bank borrowings                                                                          |      |     | 46,000   |   |       | 59,376 
|                                        | Proceeds from senior subordinated notes payable                                                        |      |     | 115,000  |   |       |       
|                                        | Proceeds from note payable to affiliate                                                                |      |     |         |   |       | 22,000 
|                                        | Repayment of note payable to affiliate                                                                 |      |     |         |   |       | (14,492
|                                        | Net proceeds from sales of common and mandatorily-redeemable preferred stock, net of transaction
costs |      |     | 92,125   |   |       | 22,000 
|                                        |                                                                                                        |      |     |          |   |       |        
|                                        | Net cash provided by financing activities                                                              |      |     | 251,125  |   |       | 71,529 
|                                        |                                                                                                        |      |     |          |   |       |        
|Effect of exchange rate changes on cash |                                                                                                        |      |    |          |   | (398  | )      
|NET INCREASE IN CASH                    |                                                                                                        |      | 507 |          |   | 2,410 |        
|CASH, beginning of year                 |                                                                                                        |      |    |          |   | 507   |        
|                                        |                                                                                                        |      |     |          |   |       |        
|CASH, end of year                       |                                                                                                        | $    | 507 |          | $ | 2,917 |        
|                                        |                                                                                                        |      |     |          |   |       |        
|                                        |                                                                                                        |      |     |          |   |       |        

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

F-37



---

##### Table of Contents

|                                                   |                                     | 1998 |   | 1999  |  | 2000 |       
|-------------------------------------------------- | ----------------------------------- | ---- | - | ----- |  | ---- | ------
|                                                   |                                     |      |   |       |  |      |       
|SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: |                                     |      |   |       |  |      |       
|                                                   | Cash paid during the period for-    |      |   |       |  |      |       
|                                                   | Interest                            |      | $ | 8,742 |  | $    | 15,333
|                                                   |                                     |      |   |       |  |      |       
|                                                   | Income taxes                        |      | $ | 1,699 |  | $    | 27    
|                                                   |                                     |      |   |       |  |      |       
|DETAILS OF ACQUISITIONS (Note 3):                  |                                     |      |   |       |  |      |       
|                                                   | Acquisition price                   |      | $ | 3,351 |  | $    | 79,499
|                                                   | Less:                               |      |   |       |  |      |       
|                                                   | Common stock issued for acquisition |      |   |      |  |      | (6,623
|                                                   | Cash acquired                       |      |   |      |  |      | (8,208
|                                                   |                                     |      |   |       |  |      |       
|                                                   | Net cash paid for acquisition       |      | $ | 3,351 |  | $    | 64,668
|                                                   |                                     |      |   |       |  |      |       
|                                                   |                                     |      |   |       |  |      |       

NON-CASH OPERATING ACTIVITIES:

| | Net loss in 1999 and 2000 includes approximately $2,825,000 and $1,199,000 of non-cash expense related to the recognition of the portion of the purchase price allocation related
to acquired inventories.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

NON-CASH FINANCING ACTIVITIES:

| | The Company satisfies its preferred dividend requirements by the issuance of additional shares of preferred stock. Such accrued dividend requirements totaled $9,765,000 from the
date of issuance of the preferred stock through December 31, 2000; preferred stock with an approximate face value of $1,801,000 was issued in 1998, $3,757,000 was issued in 1999, $4,207,000 was issued in 2000.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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

F-38



---

##### Table of Contents

RIVER HOLDING CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

DECEMBER 31, 2000

1.          Company Background

River
Holding Corp. (Holding) is a Delaware corporation formed to purchase and hold a majority interest in Hudson Respiratory Care Inc. (Hudson or the Company), a California corporation founded in 1945.  Hudson is
a manufacturer and marketer of disposable medical products utilized in the respiratory care and anesthesia segments of the domestic and international health care markets.  Holding has no operations of its own, except the Company.  The
Companys respiratory care and anesthesia product lines include such products as oxygen masks, humidification systems, nebulizers, cannulae and tubing.  In the United States, the Company markets its products to a variety of health care
providers, including hospitals and alternate site service providers such as outpatient surgery centers, long-term care facilities, physician offices and home health care agencies.  Internationally, the Company sells its products to distributors
that market to hospitals and other health care providers.  The Companys products are sold to distributors and alternate site service providers throughout the United States and internationally.  The Companys respiratory product
operations are conducted from its primary facility in Temecula, California, facilities in Arlington Heights and Elk Grove, Illinois, and a facility in Ensenada, Mexico. The Companys anesthesia product operations are conducted from facilities
located principally in Sweden and Malaysia, which were acquired in July 1999 (see Note 3).

2.          Recapitalization

In April 1998, the Company consummated a plan pursuant to which a majority interest in the Company was sold in accordance with an
agreement and plan of merger (the Recapitalization).

Key components of the Recapitalization included:

|(1) | Common and preferred equity investments in consideration for an 80.8% ownership in the Companys common stock and preferred stock with an initial liquidation preference of
$30.0 million                                                      
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(2) | Issuance of 9-1/8% senior subordinated notes with a par value of $115.0 million, maturing in 2008 (see Note 6)                                                                                                                                 
|(3) | Execution of a new term loan facility and revolving loan facility (see Note 6)                                                                                                                                                                 
|(4) | Repayment of existing indebtedness                                                                                                                                                                                                             
|(5) | Payment of amounts due under the Equity Participation Plan                                                                                                                                                                                     
|(6) | Payment for common shares acquired from the existing shareholder; this shareholder retained a 19.2% interest in the common shares outstanding                                                                                                  
|(7) | Potential contingent payments based on 1998 performance, payable to the continuing shareholder and former participants in the Equity Participation Plan; however, as a result of
the Companys 1998 performance, no additional amounts were due

The Company has terminated
the Equity Participation Plan and has adopted an executive stock purchase plan. Additionally, Hudsons sole shareholder prior to the Recapitalization, who owned the remaining 21.0% of Industrias Hudson (Industrias), a subsidiary of
the Company, transferred this interest to the Company in consideration of one dollar. Because of the commonality of ownership, the 21.0% minority interest has been included in the financial statements for all periods presented.

F-39



---

##### Table of Contents



On April 7,
1998, Holding acquired a majority interest in Hudson, as described above. The investment in Hudson by Holding was accounted for as a purchase and the purchase price was allocated as follows based on managements estimate of relative fair value
of the assets acquired and liabilities assumed (amounts in thousands):



|Assets Acquired:              |  |   |        
|----------------------------- |  | - | -------
|Current assets and other      |  | $ | 33,044 
|Property, plant and equipment |  |   | 47,821 
|Deferred tax asset            |  |   | 9,020  
|Deferred financing costs      |  |   | 12,917 
|Goodwill                      |  |   | 152,442
|                              |  |   |        
|                              |  |   | 255,244
|Less liabilities assumed:     |  |   |        
|Current liabilities           |  |   | 7,244  
|                              |  |   |        
|Total purchase price paid     |  | $ | 248,000
|                              |  |   |        



The
Recapitalization resulted in no change to the carrying amounts of the Companys existing assets and liabilities. The Company recorded a deferred tax asset due to the conversion from S to C corporation status and a tax election to revalue the
basis of assets and liabilities for tax purposes.



Goodwill related to the Hudson acquisition is being amortized over a period of 25 years.



3.    Acquisitions



Gibeck, Inc.



During 1998, the Company acquired certain assets of Gibeck Inc. (Gibeck), a subsidiary of Louis Gibeck AB, for a cash purchase price of $3.4 million. Gibeck engages primarily in the business of manufacturing,
marketing, and selling custom anesthesia circuits. The acquisition was accounted for as a purchase and the purchase price was allocated as follows (amounts in thousands):



|Goodwill                |  | $ | 1,817
|----------------------- |  | - | -----
|Inventory               |  |   | 871  
|Machinery and equipment |  |   | 663  
|                        |  |   |      
|                        |  | $ | 3,351
|                        |  |   |      



Hudson RCI AB



On July 22, 1999, the Company acquired
substantially all of the outstanding capital stock of Hudson RCI AB (formerly Louis Gibeck AB or LGAB) and subsidiaries, a Swedish company engaged primarily in the business of manufacturing, marketing and selling respiratory and
anesthesia equipment. The purchase price was approximately $53.6 million, which included cash consideration of approximately $45.5 million (including approximately $8.2 million of cash acquired), a non-cash contribution of shares of common stock of
River of $6.6 million and transaction expenses of approximately $1.5 million.



The acquisition was funded with (i) a $22.0 million common stock sale to the Companys existing majority shareholder, (ii) a $22.0 million, 12.0% per annum unsecured note payable to an affiliate
of the Companys existing majority shareholder due August 1, 2006 and (iii) a $5.9 million unsecured bank loan bearing interest at the banks reference rate plus 1/4% per annum due July 30, 2006.



F-40



---

##### Table of Contents



The
acquisition of Hudson RCI AB was accounted for as a purchase and the purchase price was allocated based upon managements estimate of the assets acquired and liabilities assumed as follows (amounts in thousands):



|Cash                    |  | $ | 8,208  |  
|----------------------- |  | - | ------ | -
|Accounts receivable     |  |   | 1,823  |  
|Inventories             |  |   | 5,161  |  
|Fixed assets            |  |   | 1,206  |  
|Other assets            |  |   | 2,939  |  
|Current liabilities     |  |   | (4,856 | )
|Non-current liabilities |  |   | (4,123 | )
|Goodwill                |  |   | 43,223 |  
|                        |  |   |        |  
|                        |  | $ | 53,581 |  
|                        |  |   |        |  



Had this
acquisition and the acquisition of certain assets of Gibeck, Inc. occurred at the beginning of 1999, the unaudited pro forma net sales, net loss before extraordinary item and net loss would be as follows (amounts in thousands):



|          |  | 1999 |        
|--------- |  | ---- | -------
|Net sales |  | $    | 139,494
|Net loss  |  |      | (6,295 



Goodwill
related to the Hudson RCI AB acquisition is being amortized over a period of 20 years.



Acquisition of Product Lines



On November 8, 1999, the Company acquired certain assets of Tyco Healthcare Group LP (Tyco), including Tycos incentive breathing exerciser and pulmonary function monitor product lines, for a cash purchase price of
approximately $23.8 million.



On October 28,
2000, the Company acquired certain assets of Tyco, including Tycos Sheridan®endotracheal tube for a cash purchase price of approximately $18.0 million.



4.    Summary of Significant Accounting Policies



Principles of Consolidation



The accompanying consolidated financial statements include
the accounts of Hudson and its wholly-owned subsidiaries. All significant intercompany account balances and transactions have been eliminated in consolidation. Hudson and its wholly-owned subsidiaries are collectively referred to herein as the
Company.



Minority Interest



Holding owns approximately 85% of Hudson, while an unrelated
shareholder owns the remaining 15%. Because the stockholders deficit of Hudson, attributable the minority shareholder exceeds their investment, the entire minority interest is allocated to the majority interest.



Use of Estimates



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



F-41



---

##### Table of Contents



Inventories



Inventories are stated at the lower of cost
(first-in, first-out (FIFO) method) or market. At December 31, 1999 and December 31, 2000, inventories consisted of the following (amounts in thousands):



|                |  | 1999 |        | 2000
|--------------- |  | ---- | ------ | ----
|Raw materials   |  | $    | 5,901  |     
|Work-in-process |  |      | 5,682  |     
|Finished goods  |  |      | 12,460 |     
|                |  |      |        |     
|                |  | $    | 24,043 |     
|                |  |      |        |     



Raw
materials principally consist of bulk resins. Work-in-process and finished goods include raw materials, labor and overhead costs. Certain finished goods are purchased for resale and are not manufactured.



Foreign Currency Translation



The Company uses the local currency as the functional
currency of its operating subsidiaries. Accordingly, all assets and liabilities outside the United States are translated into U.S. dollars at the rate of exchange in effect at the balance sheet date. Income and expense items are translated at the
weighted-average exchange rate prevailing during the period.



Beginning in the second quarter of 1998, the Company commenced using the U.S. dollar as the functional currency of its Mexican operations since Mexico was considered a highly inflationary economy. Management believes that the effect
of not using the U.S. dollar as the functional currency from January 1, 1997 was not material to the financial statements. Beginning in January 1999, Mexico was no longer considered a highly inflationary economy and, accordingly, the Company resumed
using the Mexican Peso as the functional currency.



Revenue
Recognition



The Company recognizes revenue
when product is shipped. The Company establishes reserves for sales returns and other allowances based on historical experience. The Companys policy is to provide a reserve for estimated uncollectable trade accounts receivable. The Company has
reserved approximately $3.5 million for such accounts as of December 31, 2000.



Income Taxes



The Company
applies the asset and liability method in recording income taxes, under which deferred income tax assets and liabilities are determined, based on the differences between the financial reporting and tax bases of assets and liabilities and are
measured using currently enacted tax rates and laws. Additionally, deferred tax assets are evaluated and a valuation allowance is established if it is more likely than not that all or a portion of the deferred tax asset will not be realized.



Fiscal Year-End



The Company reported its operations on a 52-53 week fiscal
year ending on the Friday closest to December 31 for the fiscal years ended December 25, 1998 and December 31, 1999. Beginning in 2000, the Company adopted calendar year reporting, with the year ending on December 31, 2000.



New Accounting Pronouncements



In June 1998, the Financial Accounting Standards Board
(FASB) issued SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, (SFAS 133) 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.



F-42



---

##### Table of Contents



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 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 the Company is in compliance 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, 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 income before taxes in 2002 by
approximately $8.4 million. Other than ceasing the amortization of goodwill, the Company does not anticipate that the adoption of SFAS 142 will have a significant effect on its financial position or the results of our operations as the Company does
not currently anticipate any impairment charges for existing goodwill.



Also in June 2001, the FASB issued SFAS No. 143, Accounting for Retirement Obligations. SFAS 143 addresses financial accounting and reporting obligations associated with the retirement of tangible long-lived
assets and the associated asset retirement costs. It applies to legal obligations associated with the retirement of long-lived assets that result from the acquisition, construction, development and/or the normal operation of a long-lived asset,
except for certain obligations of lesees. SFAS 143 requires that the fair value of a liability for an asset retirement obligation be recognized in the period in which it is incurred if a reasonable estimate of fair value can be made. The associated
retirement costs are capitalized as part of the carrying amount of the long-lived asset. SFAS 143 is effective for financial statements issued for fiscal years beginning after June 15, 2002 (with earlier application being encouraged). Holding does
not expect the adoption of SFAS 143 to have a material impact on Holdings financial condition and results of operations.



5.    Preferred Stock



In connection with the Recapitalization, the Company issued 300,000 shares of mandatorily-redeemable 11-1/2% senior exchangeable
pay-in-kind (PIK) preferred stock due 2010. Net proceeds from the original issuance were $29.0 million. Dividends are payable semi-annually in arrears on April 15 and October 15 each year. Dividends will be payable in cash, except on
dividend payment dates occurring on or prior to April 15, 2003, for which the Company has the option to issue additional shares of preferred stock (including fractional shares) having an aggregate liquidation preference equal to the amount of such
dividends. The preferred stock will rank junior in right of payment to all obligations of the Company and its subsidiaries.



The Company issued PIK preferred stock with a liquidation preference of approximately $3,757,000 and $4,207,000 to satisfy the dividend
requirements in 1999 and 2000, respectively. As of December 31, 1999 and December 31, 2000 the Company accrued for PIK preferred stock dividends in the amount of $863,000 and $1,018,000, respectively.



F-43



---

##### Table of Contents



6.    Long-Term Debt Obligations



Summary of Amounts Outstanding



The Companys long-term debt obligations as of December 31, 1999 and 2000 consist of the following (amounts in thousands):



|                                                |  | 1999 |         |   | 2000 |  
|----------------------------------------------- |  | ---- | ------- | - | ---- | -
|Borrowing under revolving credit facility       |  | $    | 36,600  |   |      | $
|Term loan payable to domestic banks             |  |      | 35,000  |   |      |  
|Term and revolving loan payable to Swedish bank |  |      | 17,586  |   |      |  
|Senior subordinated notes                       |  |      | 115,000 |   |      |  
|Notes payable to affiliate                      |  |      | 7,508   |   |      |  
|                                                |  |      |         |   |      |  
|                                                |  |      | 211,694 |   |      |  
|Less: current portion                           |  |      | (6,673  | ) |      |  
|                                                |  |      |         |   |      |  
|Long term debt                                  |  | $    | 205,021 |   |      | $
|                                                |  |      |         |   |      |  



Credit Facility



In connection with the Recapitalization,
the Company entered into a new credit agreement (the Credit Facility) with a bank group, which provides for borrowings of up to $100.0 million. This agreement consists of two separate facilities as follows:



| | 1.) |  | Revolving creditmaximum borrowings of $60.0 million with a letter of credit sub-limit of $7.5 million. This facility must be prepaid upon payment in
full of the Term Loan facility.
| | --- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 2.) |  | Term loanmaximum borrowings of $40.0 million with quarterly installments to be made through maturity.
| | --- |  | ------------------------------------------------------------------------------------------------------



Interest on the Credit Facility is based, at the option of the
Company, upon either a eurodollar rate (as defined) plus 2.25%, or a base rate (as defined) plus 1.25% per annum. A commitment fee of 0.50% per annum is charged on the unused portion of the Credit Facility.



The following summarizes interest rate data on the Credit
Facility as of December 31, 1999 and 2000:



|                          |  | 1999             |  | 2000  
|------------------------- |  | ---------------- |  | ------
|Revolving credit facility |  | 8.5625% to 10.0% |  | 9.563%
|Term loan facility rate   |  | 8.75%            |  | 9.250%



Total
borrowings as of December 31, 2000 were $53.0 million and $29.5 million under the Revolving Credit Facility and Term Loan Facility, respectively. The Credit Facility will mature on April 7, 2004.



The agreement provides the bank a first security interest in
substantially all of the properties and assets of the Company and a pledge of 65.0% of the stock of Industrias, a wholly-owned subsidiary of the Company. The agreement also requires the Company to maintain certain financial ratios and financial
covenants, as defined in the agreement, the most restrictive of which and among other restrictions, prohibit additional indebtedness and limit dividend payments to the Companys stockholders. The Credit Facility is guaranteed by Holding.



As of December 31, 2000, the Company had
available credit under the Revolving Loan Facility in the amount of $7.0 million ($5.0 million of which is restricted for use on future acquisitions). No additional borrowing is available under the Term Loan Facility.



The Company is required under restrictive covenants of the
Credit Facility Agreement to maintain certain financial ratios, and meet certain operating cash flow tests for which the Company was not in compliance as of December 31, 2000 (see Note 13).



F-44



---

##### Table of Contents



Senior Subordinated Notes



Also related to the Recapitalization, the
Company issued under an Indenture $115.0 million of senior subordinated notes (the Notes). The Notes are fully transferable and are general unsecured obligations of the Company, subordinated in right of payment to all existing and future
senior debt, as defined, of the Company.



The
Notes bear interest at a rate equal to 9-1/8% per annum from the date of issuance of the Notes. Interest is payable semi-annually on April 15 and October 15 of each year, commencing October 15, 1998. The Notes will mature on April 15, 2008 and will
be redeemable at the option of the Company, in whole or in part, on or after April 15, 2003. The Notes are guaranteed by Industrias.



The fair value of the Companys senior subordinated notes at December 31, 2000 was approximately $69.0 million. The fair value is
estimated based on the quoted market prices for issues listed on exchanges and is not intended to, and does not, represent the underlying fair value of the Company. Subsequent to December 31, 2000, the Company was in default of certain financial
reporting requirements to the noteholders. Management believes that it has cured this default.



Note Payable to Affiliate



In connection with the acquisition of Hudson RCI AB during 1999, the Company borrowed $22.0 million under an unsecured 12% note payable to an affiliate of the Companys existing majority
stockholder. The note is due August 1, 2006. During 1999, the Company paid approximately $14.5 million in principal on the note. During 2000, the Company borrowed an additional $2 million from the existing majority shareholder under an unsecured 14%
note payable due on demand.



Bank Notes Payable



The Company has bank borrowings of $14.1
million outstanding at December 31, 2000, which are denominated in Swedish Krona. The borrowings bear interest at the 3-month STIBOR plus 0.75% to 1.75% (4.884% to 5.884% at December 31, 2000), are due December 21, 2003 and are secured by the common
stock of Hudson RCI AB.



Future Debt Principal Payments



As of December 31, 2000, future debt
principal payments on the aforementioned debt are as follows (amounts in thousands):



|Fiscal Year Ending: |  |   |        
|------------------- |  | - | -------
|2001                |  | $ | 12,686 
|2002                |  |   | 11,444 
|2003                |  |   | 13,444 
|2004                |  |   | 55,944 
|2005                |  |   | 5,130  
|Thereafter          |  |   | 123,266
|                    |  |   |        
|                    |  | $ | 221,914
|                    |  |   |        



F-45



---

##### Table of Contents



7.    Detail of Selected Balance Sheet Accounts



Property, Plant and Equipment



The following is a summary as of December 31, 1999 and 2000 (amounts in thousands):



|                                                 |  | 1999 |         |   | 2000 |  
|------------------------------------------------ |  | ---- | ------- | - | ---- | -
|Land                                             |  | $    | 4,007   |   |      | $
|Buildings                                        |  |      | 11,077  |   |      |  
|Leasehold improvements                           |  |      | 296     |   |      |  
|Machinery, equipment and purchased software      |  |      | 39,243  |   |      |  
|Furniture and fixtures                           |  |      | 1,427   |   |      |  
|                                                 |  |      |         |   |      |  
|                                                 |  |      | 56,050  |   |      |  
|Less  Accumulated depreciation and amortization |  |      | (13,409 | ) |      |  
|                                                 |  |      |         |   |      |  
|                                                 |  |      | 42,641  |   |      |  
|Equipment installation in progress               |  |      | 8,416   |   |      |  
|ERP software installation in progress            |  |      | 3,284   |   |      |  
|                                                 |  |      |         |   |      |  
|Property, plant and equipment, net               |  | $    | 54,341  |   |      | $
|                                                 |  |      |         |   |      |  



Depreciation of property, plant and equipment is provided using the straight-line method over the following estimated useful lives:



|Buildings                                   |  | 31.5 years                             
|------------------------------------------- |  | ---------------------------------------
|Leasehold improvements                      |  | Lessor of the useful life or lease term
|Machinery, equipment and purchased software |  | 5 to 7 years                           
|Furniture and fixtures                      |  | 3 to 7 years                           



Upon
retirement or disposal of depreciable assets, the cost and related accumulated depreciation are removed and the resulting gain or loss is reflected in income from operations. Major renewals and betterments are capitalized while maintenance costs and
repairs are expensed in the year incurred. ERP software installation costs are capitalized in accordance with Statement of Position (SOP) 98-1, Accounting for the Costs of Computer Software Developed or Obtained for Internal
Use. The Company implemented the new ERP system on April 1, 2000.



Total depreciation expense related to property, plant and equipment and amortization expense related to intangible and other assets was $8,507,000, $17,029,000 and $20,051,000 for the years ended December 25, 1998, December
31, 1999 and 2000, respectively.



Accrued Liabilities and
Accounts Payable



Accrued liabilities
consisted of the following as of December 31, 1999 and 2000 (amounts in thousands):



|                       |  | 1999 |        | 2000
|---------------------- |  | ---- | ------ | ----
|Interest               |  | $    | 4,162  |     
|Payroll and related    |  |      | 4,095  |     
|Vacation               |  |      | 1,509  |     
|Pension                |  |      | 1,353  |     
|Medical self-insurance |  |      | 577    |     
|Other                  |  |      | 4      |     
|                       |  |      |        |     
|                       |  | $    | 11,700 |     
|                       |  |      |        |     



F-46



---

##### Table of Contents



Accounts
payable includes a book overdraft of approximately $0.9 million and $1.2 million at December 31, 1999 and 2000.



8.    Commitments and Contingencies



The Company leases certain facilities, automobiles and office equipment under non-cancelable leases, with the majority of the automobile
leases having a term of one year with annual renewal provisions. All of these leases have been classified as operating leases. As of December 31, 2000, the Company had future obligations under operating leases as follows (amounts in thousands):



|Fiscal Year Ending: |  |  
|------------------- |  | -
|2001                |  | $
|2002                |  |  
|2003                |  |  
|2004                |  |  
|2005                |  |  
|Thereafter          |  |  
|                    |  |  
|                    |  | $
|                    |  |  



Rental
expense was approximately $1,506,000, $2,052,000 and $3,115,000 in fiscal 1998, 1999 and 2000, respectively.



The Company self-insures the majority of its medical benefit programs. Reserves for losses totaling approximately $577,000 and $569,000 at
December 31, 1999 and December 31, 2000, respectively, were established based upon estimated obligations and are included in accrued liabilities in the accompanying balance sheets. The Company maintains excess coverage on an aggregate claim basis.



The Company is party to lawsuits and other
proceedings, including suits relating to product liability and patent infringement. While the results of such lawsuits and other proceedings cannot be predicted with certainty, management does not expect that the ultimate liabilities, if any, will
have a material adverse effect on the financial position or results of operations of the Company.



9.     Income Taxes



Holding is a C corporation and the Company became a C corporation upon occurence of the Recapitalization discussed in Note 1. Holdings effective income tax rate approximates the combined federal
and statutory rate of 39%. During 1999, the Company revised its estimate of the combined effective tax rate to approximately 40%.



The tax provision (benefit) for 1998, 1999 and 2000 consists of the following (amounts in thousands):



|                                                                                                |  | 1998 |      |   | 1999 |   |        | 2000 | 
|----------------------------------------------------------------------------------------------- |  | ---- | ---- | - | ---- | - | ------ | ---- | 
|Income taxes at a combined statutory rate of approximately 39% in 1998 and 40% in 1999
and 2000 |  | $    | (614 | ) |      | $ | (2,833 | )    | 
|Domestic losses not benefited                                                                   |  |      |     |   |      |   |       |      | 
|Foreign taxes                                                                                   |  |      |     |   |      |   |       |      | 
|Foreign losses not benefited                                                                    |  |      |     |   |      |   | 1,443  |      | 
|Other                                                                                           |  |      |     |   |      |   | (118   | )    | 
|                                                                                                |  |      |      |   |      |   |        |      | 
|                                                                                                |  | $    | (614 | ) |      | $ | (1,508 | )    | 
|                                                                                                |  |      |      |   |      |   |        |      | 



F-47



---

##### Table of Contents



The provision
(benefit) for income taxes consists of the following (amounts in thousands):



|         |  | United States |        |   | Foreign |   |       | Total | 
|-------- |  | ------------- | ------ | - | ------- | - | ----- | ----- | 
|2000     |  |               |        |   |         |   |       |       | 
|Current  |  | $             |       |   |         | $ | 3,203 |       | 
|Deferred |  |               |       |   |         |   |      |       | 
|         |  |               |        |   |         |   |       |       | 
|         |  |               |       |   |         | $ | 3,203 |       | 
|         |  |               |        |   |         |   |       |       | 
|1999     |  |               |        |   |         |   |       |       | 
|Current  |  | $             |       |   |         | $ | 340   |       | 
|Deferred |  |               | (1,370 | ) |         |   | (478  | )     | 
|         |  |               |        |   |         |   |       |       | 
|         |  | $             | (1,370 | ) |         | $ | (138  | )     | 
|         |  |               |        |   |         |   |       |       | 
|1998     |  |               |        |   |         |   |       |       | 
|Current  |  | $             |       |   |         | $ |      |       | 
|Deferred |  |               | (614   | ) |         |   |      |       | 
|         |  |               |        |   |         |   |       |       | 
|         |  | $             | (614   | ) |         | $ |      |       | 
|         |  |               |        |   |         |   |       |       | 



The
components of the deferred tax asset as of December 31, 1999 and 2000 are (amounts in thousands):



|                                                                     |  | 1999 |        |   | 2000 |  
|-------------------------------------------------------------------- |  | ---- | ------ | - | ---- | -
|Basis differences arising from Section 338(h)(10) election           |  | $    | 11,381 |   |      | $
|Net operating loss carryforwards                                     |  |      | 9,019  |   |      |  
|Liabilities and allowances not currently deductible for tax purposes |  |      | 2,443  |   |      |  
|Accelerated tax depreciation                                         |  |      | (3,961 | ) |      |  
|Other                                                                |  |      | 266    |   |      |  
|                                                                     |  |      |        |   |      |  
|                                                                     |  |      | 19,148 |   |      |  
|Valuation allowance                                                  |  |      | (7,806 | ) |      |  
|                                                                     |  |      |        |   |      |  
|                                                                     |  | $    | 11,342 |   |      | $
|                                                                     |  |      |        |   |      |  



Net
operating loss carryforwards expire on various dates through 2019. In managements opinion, the net deferred tax asset is more likely than not to be realized.



10.    Deferred Compensation and Benefit Plans



Pension Plan



The Company has a defined-contribution pension plan covering
substantially all its employees. Amounts charged to expense relating to this plan totaled approximately $810,000, $972,000 and $914,000 for the fiscal years ended 1998, 1999 and 2000, respectively.



Deferred Compensation



Effective December 1, 1994, the Company established a
deferred compensation plan for certain key employees. As of December 31, 2000 no material amount of compensation has been deferred.



11.    Geographic, Segment and Major Customer Information



The Company presents segment information externally the same way management uses financial data internally to
make operating decisions and assess performance. The Company also reports information about the revenues derived from the enterprises products or services (or groups of similar products and services), about the countries in which the
enterprise earns revenues and holds assets and about major customers regardless of whether that information is used in making operating decisions.



F-48



---

##### Table of Contents



The Company
sells respiratory care products to distributors and medical facilities throughout the United States and internationally. During 1998, 1999 and 2000, the Company had foreign sales of approximately $20,148,000, $28,497,000 and $31,383,000
respectively, which constituted approximately 20.0%, 22.1% and 19.7% of total sales, respectively.



The Companys percentage of sales by geographic region for the fiscal years ended 1998, 1999 and 2000 are as follows:



|                    |  | 1998  |   |  | 1999  |   |  | 2000  |  
|------------------- |  | ----- | - |  | ----- | - |  | ----- | -
|Domestic            |  | 79.9  | % |  | 77.9  | % |  | 80.3  | %
|Europe              |  | 7.8   |   |  | 10.1  |   |  | 9.0   |  
|Pacific Rim         |  | 6.2   |   |  | 6.1   |   |  | 5.8   |  
|Canada              |  | 2.0   |   |  | 1.9   |   |  | 1.6   |  
|Other International |  | 4.1   |   |  | 4.0   |   |  | 3.3   |  
|                    |  |       |   |  |       |   |  |       |  
|                    |  | 100.0 | % |  | 100.0 | % |  | 100.0 | %
|                    |  |       |   |  |       |   |  |       |  



The
following summarizes the net book value of fixed assets at the respective locations as of December 31, 1999 and 2000 (amounts in thousands):



|                       |  | 1999 |        | 2000
|---------------------- |  | ---- | ------ | ----
|Ensenada, Mexico       |  | $    | 1,134  |     
|Stockholm, Sweden      |  |      | 342    |     
|Kuala Lumpur, Malaysia |  |      | 741    |     
|United States          |  |      | 52,124 |     
|                       |  |      |        |     
|                       |  | $    | 54,341 |     
|                       |  |      |        |     



For the
fiscal years ended 1998, 1999 and 2000, the Company had sales to one domestic distributor in the amount of $24,940,000, $24,491,000 and $32,184,000 which represented approximately 24.8%, 19.0% and 20.2% of sales, respectively. Additionally, the
Company had sales to another domestic distributor of $14,775,000 and $16,936,000, that accounted for approximately 11.5% and 10.6% of sales in 1999 and 2000, respectively.



F-49



---

##### Table of Contents



12.      Unaudited Consolidated Quarterly Data



|             |  | 1999 Quarters Ended |       
|------------ |  | ------------------- | ------
|             |  | March 26            |       
|Net Sales    |  | $                   | 27,169
|Gross Profit |  |                     | 11,729
|Net Loss     |  |                     | (820  



|                  |  | 2000 Quarters Ended |       
|----------------- |  | ------------------- | ------
|                  |  | March 31            |       
|Net Sales         |  | $                   | 40,807
|Gross Profit      |  |                     | 18,304
|Net (loss) income |  |                     | (498  



13.    Subsequent Events



As discussed in Note 6, the Company was not in compliance with certain restrictive covenants of the Credit Facility at December 31, 2000. Subsequently, the Company amended its Credit Facility covenants so that under the
amended terms, the Company was in compliance as of December 31, 2000 and expects to remain in compliance throughout the term of the agreement. As part of this amendment (1) the Companys shareholders committed to invest an additional $18
million, of which approximately $11.4 million was invested in April and May of 2001 and $6.5 million was invested in August of 2001 and (2) interest rate margins increased.



On March 22, 2001, the Company replaced its existing lending agreement denominated in Swedish Krona with a
new loan that allows for borrowings up to approximately $19,100,000. 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 a pledge of Hudson Euro SárL stock, a wholly-owned subsidiary of the Company and 100% owner of Hudson RCI AB, Hudson RCI UK Ltd. and Hudson RCI France S.A.S.



In April and May of 2001, the Company issued for cash
unsecured senior subordinated convertible notes to certain managers and shareholders in the amount of $9,451,250. In August 2001, the Company issued for cash unsecured senior subordinated convertible notes to certain managers and stockholders 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 note holder. Additionally, in August
of 2001 existing shareholders purchased $3,000,000 in redeemable preferred stock of Holding (which Holding invested in preferred stock of the Company).



F-50



---

##### Table of Contents

HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

INDEX TO CONSOLIDATED FINANCIAL
STATEMENTS

|                                                                                                                                            | PAGE
|------------------------------------------------------------------------------------------------------------------------------------------- | ----
|                                                                                                                                            |     
|CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEARS ENDED DECEMBER 31, 2002 AND DECEMBER 31, 2001                                               |     
|                                                                                                                                            |     
|Report of Independent Auditors                                                                                                              | F-52
|                                                                                                                                            |     
|Consolidated Balance Sheets as of December 31, 2002 and December 31, 2001                                                                   | F-53
|                                                                                                                                            |     
|Consolidated Statements of Operations and Comprehensive Gain (Loss) for the years ended December 31, 2002 and December 31, 2001             | F-55
|                                                                                                                                            |     
|Consolidated Statements of Stockholders Deficit for the years ended December 31, 2002 and December 31, 2001                                | F-56
|                                                                                                                                            |     
|Consolidated Statements of Cash Flows for the years ended December 31, 2002 and December 31, 2001                                           | F-57
|                                                                                                                                            |     
|Notes to Consolidated Financial Statements                                                                                                  | F-59
|                                                                                                                                            |     
|CONSOLIDATED STATEMENTS FOR THE YEARS ENDED DECEMBER 31, 2000, DECEMBER 31, 1999 AND DECEMBER 13, 1998                                      |     
|                                                                                                                                            |     
|Report of Independent Public Accountants                                                                                                    | F-83
|                                                                                                                                            |     
|Consolidated Balance Sheets as of December 31, 1999 and December 31, 2000                                                                   | F-84
|                                                                                                                                            |     
|Consolidated Statements of Operations and Comprehensive Loss for the years ended December 31, 1998, December 31, 1999 and December 31, 2000 | F-85
|                                                                                                                                            |     
|Consolidated Statements of Stockholders Equity (Deficit) for the years ended December 25, 1998, December 31, 1999 and December 31, 2000    | F-86
|                                                                                                                                            |     
|Consolidated Statements of Cash Flows for the years ended December 31, 1998, December 31, 1999 and December 31, 2000                        | F-87
|                                                                                                                                            |     
|Notes to Consolidated Financial Statements                                                                                                  | F-89

F-51



---

##### Table of Contents

REPORT OF INDEPENDENT AUDITORS

To the Board of Directors of     Hudson Respiratory Care Inc.:

We have audited the accompanying consolidated balance sheets of Hudson Respiratory Care Inc., (a California Corporation and a majority-owned subsidiary of
River Holding Corp.) and subsidiaries as of December 31, 2002 and December 31, 2001, and the related consolidated statements of operations and comprehensive gain (loss), stockholders deficit and cash flows for the years then ended.  Our
audits also included the 2002 and 2001 financial statement schedules listed in Item 15.  These financial statements and financial statement schedules are the responsibility of the Companys management. Our responsibility is to express an
opinion on these financial statements and financial statement schedules based on our audits.  The financial statements and financial statement schedules of Hudson Respiratory Care Inc. as of December 31, 2002, and for the year then ended,
before the inclusion of the transitional disclosure discussed in Note 2 to the financial statements, were audited by other auditors who have ceased operations.  Those auditors expressed an unqualified opinion on those financial statements and
stated that such 2000 financial statement schedule, when considered in relation to the 2000 basic financial statements taken as a whole, presented fairly, in all material respects, the information set forth therein in their report dated July 30,
2001.

We conducted our audits in accordance with auditing standards generally accepted in the United States of America. 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, such 2002 and 2001 financial statements present fairly, in all
material respects, the financial position of Hudson Respiratory Care Inc. and subsidiaries as of December 31, 2002 and December 31, 2001, and the results of their operations and their cash flows for the years then ended in conformity with accounting
principles generally accepted in the United States of America.  Also, in our opinion, such 2002 and 2001 financial statement schedules, when considered in relation to the basic 2002 and 2001 consolidated financial statements taken as a whole,
presents fairly, in all material respects, the information set forth therein.

As discussed above, the consolidated financial
statements of Hudson Respiratory Care Inc. and subsidiaries as of December 31, 2000 and for the year then ended were audited by other auditors who have ceased operations. As described in Note 2, these consolidated financial statements have
been revised to include certain transitional disclosures required by Statement of Financial Accounting Standards (Statement) No. 142, Goodwill and Other Intangibles Assets, which was adopted by Hudson Respiratory Care Inc. as of January 1,
2002. Our audit procedures with respect to the disclosure in Note 2 pertaining to 2000 included (i) agreeing the previously reported net loss to the previously issued financial statements and the adjustments to reported net loss
representing amortization expense, net of related tax effects, recognized in those periods related to goodwill, which is no longer amortized as a result of initially applying Statement No. 142, to the Hudson Respiratory Care Inc. underlying
records obtained from management; (ii) agreeing the amounts of goodwill to the Hudson Respiratory Care Inc. underlying records obtained from management and (iii) testing the mathematical accuracy of the reconciliation of adjusted net loss
to reported net loss. In our opinion, the disclosure for 2000 in Note 2, as described above, is appropriate. However, we were not engaged to audit, review, or apply any procedures to the 2000 financial statements of Hudson Respiratory Care Inc.
other than with respect to such disclosure and accordingly, we do not express an opinion or any other form of assurance on the 2000 financial statements taken as a whole.

As discussed in Note 2 to the consolidated financial statements, the Company changed its method of accounting for goodwill as a result of adopting Statement of
Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets, effective January 1, 2002.

DELOITTE & TOUCHE LLP

Costa Mesa, California March 14, 2003

F-52



---

##### Table of Contents

HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES (A majority-owned subsidiary of River Holding Corp.)

CONSOLIDATED BALANCE SHEETS

ASSETS

(amounts in thousands)

|                                   |                                                                                                                                                   | December 31, 2002 |        | December 31, 2001 | 
|---------------------------------- | ------------------------------------------------------------------------------------------------------------------------------------------------- | ----------------- | ------ | ----------------- | 
|                                   |                                                                                                                                                   |                   |        |                   | 
|CURRENT ASSETS:                    |                                                                                                                                                   |                   |        |                   | 
|                                   | Cash                                                                                                                                              |                   | $      | 6,425             | 
|                                   | Accounts receivable, less allowance for doubtful accounts of $1,331 and $1,801 at December 31, 2002
and December 31, 2001, respectively           |                   |        | 24,214            | 
|                                   | Inventories, net                                                                                                                                  |                   |        | 22,624            | 
|                                   | Other current assets                                                                                                                              |                   |        | 1,717             | 
|                                   |                                                                                                                                                   |                   |        |                   | 
|                                   | Total current assets                                                                                                                              |                   |        | 54,980            | 
|PROPERTY, PLANT AND EQUIPMENT, net |                                                                                                                                                   |                   | 39,868 |                   | 
|OTHER ASSETS:                      |                                                                                                                                                   |                   |        |                   | 
|                                   | Goodwill, net                                                                                                                                     |                   |        | 34,137            | 
|                                   | Deferred financing and other costs, net of accumulated amortization of $7,107 and $5,981 at
December 31, 2002 and December 31, 2001, respectively |                   |        | 7,888             | 
|                                   | Other assets                                                                                                                                      |                   |        | 1,064             | 
|                                   |                                                                                                                                                   |                   |        |                   | 
|                                   | Total other assets                                                                                                                                |                   |        | 43,089            | 
|                                   |                                                                                                                                                   |                   |        |                   | 
|                                   | Total assets                                                                                                                                      |                   | $      | 137,937           | 
|                                   |                                                                                                                                                   |                   |        |                   | 
|                                   |                                                                                                                                                   |                   |        |                   | 

See notes to consolidated financial statements

F-53



---

##### Table of Contents

HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES (A majority-owned subsidiary of River Holding Corp.)

CONSOLIDATED BALANCE SHEETS

LIABILITIES, MANDATORILY-REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS DEFICIT

(amounts in thousands, except per share amounts)

|                                                                                                                                                                                                                                                |                                                                                                                                              | December 31, 2002 |         | December 31, 2001 |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | -------------------------------------------------------------------------------------------------------------------------------------------- | ----------------- | ------- | ----------------- | -
|                                                                                                                                                                                                                                                |                                                                                                                                              |                   |         |                   |  
|CURRENT LIABILITIES:                                                                                                                                                                                                                            |                                                                                                                                              |                   |         |                   |  
|                                                                                                                                                                                                                                                | Notes payable to bank                                                                                                                        |                   | $       | 13,783            |  
|                                                                                                                                                                                                                                                | Accounts payable                                                                                                                             |                   |         | 10,379            |  
|                                                                                                                                                                                                                                                | Accrued liabilities                                                                                                                          |                   |         | 22,392            |  
|                                                                                                                                                                                                                                                |                                                                                                                                              |                   |         |                   |  
|                                                                                                                                                                                                                                                | Total current liabilities                                                                                                                    |                   |         | 46,554            |  
|NOTE PAYABLE TO AFFILIATE                                                                                                                                                                                                                       |                                                                                                                                              |                   | 39,317  |                   |  
|NOTES PAYABLE TO BANK, net of current portion                                                                                                                                                                                                   |                                                                                                                                              |                   | 55,792  |                   |  
|SENIOR SUBORDINATED NOTES PAYABLE                                                                                                                                                                                                               |                                                                                                                                              |                   | 115,000 |                   |  
|OTHER NON-CURRENT LIABILITIES                                                                                                                                                                                                                   |                                                                                                                                              |                   | 1,961   |                   |  
|                                                                                                                                                                                                                                                |                                                                                                                                              |                   |         |                   |  
|                                                                                                                                                                                                                                                | Total liabilities                                                                                                                            |                   |         | 258,624           |  
|COMMITMENTS AND CONTINGENCIES (Note 7)                                                                                                                                                                                                          |                                                                                                                                              |                   |         |                   |  
|MANDATORILY-REDEEMABLE PREFERRED STOCK, $0.01 par value; 1,200 shares authorized; 497 and 445
shares issued and outstanding at December 31, 2002 and December 31, 2001, respectively; liquidation preference --$49,735 and $44,474 respectively |                                                                                                                                              |                   | 49,189  |                   |  
|                                                                                                                                                                                                                                                | Accrued preferred stock dividend, payable in kind                                                                                            |                   |         | 1,192             |  
|                                                                                                                                                                                                                                                |                                                                                                                                              |                   |         |                   |  
|                                                                                                                                                                                                                                                |                                                                                                                                              |                   | 50,381  |                   |  
|STOCKHOLDERS EQUITY (DEFICIT):                                                                                                                                                                                                                 |                                                                                                                                              |                   |         |                   |  
|                                                                                                                                                                                                                                                | Junior preferred stock, $0.01 par value; 10 shares authorized; 3 shares outstanding at December 31,
2002 and December 31, 2001, respectively |                   |         | 3,524             |  
|                                                                                                                                                                                                                                                | Common stock, $0.01 par value; 15,000 shares authorized; 10,654 issued and outstanding at December 31, 2002 and
December 31, 2001            |                   |         | 98,258            |  
|                                                                                                                                                                                                                                                | Additional paid in capital                                                                                                                   |                   |         | 881               |  
|                                                                                                                                                                                                                                                | Cumulative translation adjustment                                                                                                            |                   |         | 2,276             |  
|                                                                                                                                                                                                                                                | Accumulated deficit                                                                                                                          |                   |         | (276,007          | )
|                                                                                                                                                                                                                                                |                                                                                                                                              |                   |         |                   |  
|                                                                                                                                                                                                                                                | Total stockholders deficit                                                                                                                  |                   |         | (171,068          | )
|                                                                                                                                                                                                                                                |                                                                                                                                              |                   |         |                   |  
|                                                                                                                                                                                                                                                | Total liabilities, mandatorily-redeemable preferred stock and stockholders deficit                                                          |                   | $       | 137,937           |  
|                                                                                                                                                                                                                                                |                                                                                                                                              |                   |         |                   |  
|                                                                                                                                                                                                                                                |                                                                                                                                              |                   |         |                   |  

See notes to consolidated financial statements

F-54



---

##### Table of Contents

HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES (A majority-owned subsidiary of River Holding Corp.)

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMREHENSIVE GAIN (LOSS)

(amounts in thousands)

|                            |                                                 | Fiscal Year Ended |        
|--------------------------- | ----------------------------------------------- | ----------------- | -------
|                            |                                                 |                   |        
|                            |                                                 | December 31, 2002 |        
|                            |                                                 |                   |        
|NET SALES                   |                                                 | $                 | 171,959
|COST OF SALES               |                                                 |                   | 102,511
|                            |                                                 |                   |        
|                            | Gross Profit                                    |                   |        
|OPERATING EXPENSES:         |                                                 |                   |        
|                            | Selling                                         |                   |        
|                            | Distribution                                    |                   |        
|                            | General and administrative                      |                   |        
|                            | Amortization of goodwill                        |                   |        
|                            | Impairment of goodwill                          |                   |        
|                            | Impairment of fixed assets                      |                   |        
|                            | Research and development                        |                   |        
|                            | Provision for bad debts                         |                   |        
|                            |                                                 |                   |        
|                            |                                                 |                   | 50,671 
|                            |                                                 |                   |        
|                            | Income (loss) from operations                   |                   |        
|OTHER EXPENSES:             |                                                 |                   |        
|                            | Interest expense                                |                   |        
|                            | (Gain) loss on sale of assets                   |                   |        
|                            | Other, net                                      |                   |        
|                            |                                                 |                   |        
|                            |                                                 |                   | 18,544 
|                            |                                                 |                   |        
|                            | Income (loss) before provision for income taxes |                   |        
|PROVISION FOR INCOME TAXES  |                                                 |                   | 1,897  
|                            |                                                 |                   |        
|                            | Net loss                                        |                   | $      
|                            |                                                 |                   |        
|OTHER COMPREHENSIVE INCOME: |                                                 |                   |        
|                            | Foreign currency translation gain               |                   |        
|                            |                                                 |                   |        
|                            | Comprehensive gain (loss)                       |                   | $      
|                            |                                                 |                   |        
|                            |                                                 |                   |        

See notes to consolidated financial statements

F-55



---

##### Table of Contents

HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES(a majority-owned subsidiary of River Holding Corp.)

CONSOLIDATED STATEMENT OF STOCKHOLDERS DEFICIT (In thousands)

|                                                        |  |                        |        |        |   |        |  |   |   |  |   |       |  | Other Comprehensive Loss-- Cumulative Translation Adjustment |        | Additional Paid-In Capital |   | Accumulated Deficit |  | Total |         
|------------------------------------------------------- |  | ---------------------- | ------ | ------ | - | ------ |  | - | - |  | - | ----- |  | ------------------------------------------------------------ | ------ | -------------------------- | - | ------------------- |  | ----- | --------
|                                                        |  |                        |        |        |   |        |  |   |   | 
|                                                        |  |                        |        |        |   |        |  |   |   | 
|Common Stock                                            |  | Junior Preferred Stock
|                                                        |  |                       
|Shares                                                  |  | Amount                 |        | Shares |   | Amount
|                                                        |  |                        |        |        |   |        |  |   |   |  |   |       |  |                                                              |        |                            |  
|BALANCE, December 31, 2000                              |  |                        | 10,644 |        | $ | 98,158 |  | $ |   |  |   |       |  |                                                              | (1,151 | )                          |   |                     |  | $     | (119,782
|Issuance of common stock                                |  |                        | 10     |        |   | 100    |  |   |   |  |   |       |  |                                                              |        |                            |   |                     |  |       |         
|Issuance of junior preferred stock                      |  |                        |        |        |   |        |  |   | 3 |  | $ | 3,000 |  |                                                              |        |                            |   |                     |  |       |         
|Pay-in-kind junior preferred stock dividends            |  |                        |        |        |   |        |  |   |   |  |   | 137   |  |                                                              |        |                            |   |                     |  |       | (137    
|Foreign currency translation gain                       |  |                        |        |        |   |        |  |   |   |  |   |       |  |                                                              | 453    |                            |   |                     |  |       |         
|Issued or accrued pay-in-kind preferred stock dividends |  |                        |        |        |   |        |  |   |   |  |   |       |  |                                                              |        |                            |   |                     |  |       | (4,566  
|Accretion of preferred stock issuance costs             |  |                        |        |        |   |        |  |   |   |  |   |       |  |                                                              |        |                            |   |                     |  |       | (362    
|Net loss                                                |  |                        |        |        |   |        |  |   |   |  |   |       |  |                                                              |        |                            |   |                     |  |       | (143,671
|                                                        |  |                        |        |        |   |        |  |   |   |  |   |       |  |                                                              |        |                            |   |                     |  |       |         
|BALANCE, December 31, 2001                              |  |                        | 10,654 |        | $ | 98,258 |  |   | 3 |  | $ | 3,137 |  | $                                                            | (698   | )                          |   |                    |  | $     | (268,518
|                                                        |  |                        |        |        |   |        |  |   |   |  |   |       |  |                                                              |        |                            |   |                     |  |       |         
|Pay-in-kind junior preferred stock dividends            |  |                        |        |        |   |        |  |   |   |  |   | 387   |  |                                                              |        |                            |   |                     |  |       | (387    
|Foreign currency translation gain                       |  |                        |        |        |   |        |  |   |   |  |   |       |  |                                                              | 2,974  |                            |   |                     |  |       |         
|Issued or accrued pay-in-kind preferred stock dividends |  |                        |        |        |   |        |  |   |   |  |   |       |  |                                                              |        |                            |   |                     |  |       | (5,315  
|Accretion of preferred stock issuance costs             |  |                        |        |        |   |        |  |   |   |  |   |       |  |                                                              |        |                            |   |                     |  |       | (123    
|Issuance of warrants                                    |  |                        |        |        |   |        |  |   |   |  |   |       |  |                                                              |        |                            |   | 881                 |  |       |         
|Net loss                                                |  |                        |        |        |   |        |  |   |   |  |   |       |  |                                                              |        |                            |   |                     |  |       | (1,664  
|                                                        |  |                        |        |        |   |        |  |   |   |  |   |       |  |                                                              |        |                            |   |                     |  |       |         
|BALANCE, December 31, 2002                              |  |                        | 10,654 |        | $ | 98,258 |  |   | 3 |  | $ | 3,524 |  | $                                                            | 2,276  |                            | $ | 881                 |  | $     | (276,007
|                                                        |  |                        |        |        |   |        |  |   |   |  |   |       |  |                                                              |        |                            |   |                     |  |       |         

See notes to consolidated financial statements

F-56



---

##### Table of Contents

HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES (A majority-owned subsidiary of River Holding Corp.)

CONSOLIDATED STATEMENTS OF CASH FLOWS

(amount in thousands)

|                                        |                                                                                                               | Fiscal Year Ended |      
|--------------------------------------- | ------------------------------------------------------------------------------------------------------------- | ----------------- | -----
|                                        |                                                                                                               |                   |      
|                                        |                                                                                                               | December 31, 2002 |      
|                                        |                                                                                                               |                   |      
|CASH FLOWS FROM OPERATING ACTIVITIES:   |                                                                                                               |                   |      
|                                        | Net loss                                                                                                      |                   | $    
|                                        | Adjustments to reconcile net loss to net cash provided by operating activities-                               |                   |      
|                                        | Depreciation and amortization                                                                                 |                   |      
|                                        | Amortization of deferred financing costs and other                                                            |                   |      
|                                        | (Gain) loss on disposal of property and equipment                                                             |                   |      
|                                        | Change in deferred tax asset                                                                                  |                   |      
|                                        | Provision for bad debts                                                                                       |                   |      
|                                        | Impairment of goodwill                                                                                        |                   |      
|                                        | Impairment of fixed assets                                                                                    |                   |      
|                                        | Change in operating assets and liabilities:                                                                   |                   |      
|                                        | Accounts receivable                                                                                           |                   |      
|                                        | Inventories                                                                                                   |                   |      
|                                        | Other current assets                                                                                          |                   |      
|                                        | Other assets                                                                                                  |                   |      
|                                        | Accounts payable                                                                                              |                   |      
|                                        | Accrued liabilities                                                                                           |                   |      
|                                        | Other non-current liabilities                                                                                 |                   |      
|                                        |                                                                                                               |                   |      
|                                        | Net cash provided by operating activities                                                                     |                   |      
|CASH FLOWS FROM INVESTING ACTIVITIES:   |                                                                                                               |                   |      
|                                        | Purchases of property, plant and equipment                                                                    |                   |      
|                                        | Proceeds from sales of property, plant and equipment                                                          |                   |      
|                                        |                                                                                                               |                   |      
|                                        | Net cash used in investing activities                                                                         |                   |      
|CASH FLOWS FROM FINANCING ACTIVITIES:   |                                                                                                               |                   |      
|                                        | Repayment of notes payable to bank                                                                            |                   |      
|                                        | Proceeds from bank borrowings                                                                                 |                   |      
|                                        | Repayment of notes payable to affiliates                                                                      |                   |      
|                                        | Payment of capital lease obligations                                                                          |                   |      
|                                        | Proceeds from notes payable to affiliates                                                                     |                   |      
|                                        | Net proceeds from sale of common, mandatorily-redeemable and junior preferred stock, net of transaction
costs |                   |      
|                                        | Bank overdraft                                                                                                |                   |      
|                                        | Additions of deferred financing costs                                                                         |                   |      
|                                        |                                                                                                               |                   |      
|                                        | Net cash (used in) provided by financing activities                                                           |                   |      
|Effect of exchange rate changes on cash |                                                                                                               |                   | (997 
|                                        |                                                                                                               |                   |      
|NET DECREASE IN CASH                    |                                                                                                               |                   | (660 
|CASH, beginning of period               |                                                                                                               |                   | 7,085
|                                        |                                                                                                               |                   |      
|CASH, end of period                     |                                                                                                               | $                 | 6,425
|                                        |                                                                                                               |                   |      
|                                        |                                                                                                               |                   |      

See notes to consolidated financial statements

F-57



---

##### Table of Contents

|                                                  |                                                              | Fiscal Year Ended |  
|------------------------------------------------- | ------------------------------------------------------------ | ----------------- | -
|                                                  |                                                              |                   |  
|                                                  |                                                              | December 31, 2002 |  
|                                                  |                                                              |                   |  
|SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: |                                                              |                   |  
|                                                  | Cash paid during the period for:                             |                   |  
|                                                  | Interest                                                     |                   | $
|                                                  |                                                              |                   |  
|                                                  | Income taxes (primarily foreign)                             |                   | $
|                                                  |                                                              |                   |  
|NON-CASH FINANCING ACTIVITIES:                    |                                                              |                   |  
|                                                  | Preferred dividends accrued or paid-in-kind                  |                   | $
|                                                  |                                                              |                   |  
|                                                  | Capital lease obligations incurred for purchase of equipment |                   | $
|                                                  |                                                              |                   |  
|                                                  | Issuance of warrants in connection with debt                 |                   | $
|                                                  |                                                              |                   |  

See notes to consolidated financial statements

F-58



---

##### Table of Contents

HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES (A majority-owned subsidiary of River Holding Corp.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.        General

Hudson Respiratory Care Inc. (Hudson or the Company), a California corporation founded in 1945, is a manufacturer and marketer of
disposable medical products utilized in the respiratory care and anesthesia segments of the domestic and international health care markets.  The Company is a majority-owned subsidiary of River Holding Corp., a Delaware corporation
(Holding).  Holding has no operations of its own, other than its investment in the Company.  The Companys respiratory care and anesthesia product lines include such products as oxygen masks, humidification systems,
nebulizers, cannulae and tubing.  In the United States, the Company markets its products to a variety of health care providers, including hospitals and alternate site service providers, such as outpatient surgery centers, long-term care
facilities, physician offices and home health care agencies.  Internationally, the Company sells its products to distributors that market to hospitals and other health care providers.  The Companys products are sold to distributors
and alternate site service providers throughout the United States and internationally.  The Companys respiratory product operations are conducted from its primary facility in Temecula, California; facilities in Arlington Heights and Elk
Grove, Illinois; Argyle, New York and facilities in Tecate and Ensenada, Mexico.

Management Plans to Improve Financial Condition
and Results of Operations

The accompanying consolidated financial statements have been prepared on a going concern basis,
which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.  As shown in the financial statements, during the years ended December 31, 2002 and December 31, 2001, the Company incurred net
losses of $1.7 million and $143.7 million, respectively.  The Company historically has had sufficient assets to continue operations despite the losses.

Management believes that the Companys continuation as a going concern is dependent upon its ability to generate sufficient cash flow to meet its
obligations on a timely basis, to comply with the terms and covenants of its financing agreements, to obtain additional financing as may be required and, ultimately to attain profitable operations.  As further discussed in Note 6, on May 14,
2002, the Company reached an agreement with its senior lenders to amend the Credit Facility to bring the Company into compliance with all terms and provisions of this agreement.  As part of this amendment, the Company issued $20.0 million in
new senior term notes with warrants to the majority stockholder of the Companys parent, River Holding Corp.

Management has
taken numerous actions to improve the operating performance of the Company.  Such actions included: the elimination of a distribution warehouse, sales of non-essential land and buildings, elimination of non-essential management personnel,
reductions in inventory levels, aggressive collection of accounts receivable and elimination of individual products that did not attain acceptable levels of profitability.

Management believes that the results of its plans and the agreement reached and funding received on May 14, 2002 discussed above and operating results in line
with current forecasts will enable the Company to meet its ongoing obligations on a timely basis and continue operations for at least the next twelve months.  If the Company does not generate sufficient cash flow from operations in line with
its current forecasts, the Company would have to initiate measures to raise cash through additional debt or equity issuances, additional asset sales and/or curtail operations. The Company currently has no commitments for additional debt or equity
financing and no assurance can be given as to whether or on what terms additional debt or equity investments could be obtained, if required.

F-59



---

##### Table of Contents

Failure to achieve expected cash flows or, if necessary, to obtain additional debt or equity investment would have a material adverse effect on the Company.

Reporting Requirements

The Company is privately owned and has no class of securities registered under the Securities Act of 1934 or any publicly traded equity securities.  The
Company complies with Securities and Exchange Commission (SEC) filing requirements on a voluntary basis as required in the indenture for its senior subordinated notes.

2.        Summary of Significant Accounting Policies

Fiscal Year-End

The
Company reports its operations on a calendar year basis, with the year ending on December 31.

Principles of
Consolidation

The accompanying consolidated financial statements include the accounts of Hudson and its wholly-owned
subsidiaries.  Intercompany account balances and transactions have been eliminated in consolidation. Hudson and its wholly-owned subsidiaries are collectively referred to herein as the Company.

Accounts Receivable

Accounts receivable are stated net of allowances for doubtful accounts of approximately $1.3 million and $1.8 million at December 31, 2002 and December
31, 2001, respectively, for those accounts from which payment is not expected to be received, although services were provided and revenue was earned.  Management performs periodic analyses to evaluate the net realizable value of accounts
receivable.  Specifically, management considers historical realization data, accounts receivable aging trends, other operating trends and relevant business conditions.

Inventories

Inventories are stated at the lower of cost (first-in, first-out (FIFO) method) or market and consisted of the following (amounts in
thousands):

|                           |  | As of             |       
|-------------------------- |  | ----------------- | ------
|                           |  |                   |       
|                           |  | December 31, 2002 |       
|                           |  |                   |       
|Raw materials              |  |                   | 5,266 
|Work-in-process            |  |                   | 4,983 
|Finished goods             |  |                   | 13,926
|                           |  |                   |       
|                           |  |                   | 24,175
|Provision for obsolescence |  |                   | (1,551
|                           |  |                   |       
|                           |  | $                 | 22,624
|                           |  |                   |       

Raw materials
principally consist of bulk resins. Work-in-process and finished goods include raw materials, labor and overhead costs.  Certain finished goods are purchased for resale and are not manufactured.  The Company considers deterioration,
obsolescence and historical trends in evaluating net realizable value of inventory.

F-60



---

##### Table of Contents

Internal Software Development Costs

The Company capitalizes costs incurred to develop internal-use computer software in accordance with Statement of Position (SOP) 98-1
Accounting for the Costs of Computer Software Developed or Obtained for Internal Use.  Such costs are amortized on a straight-line basis over the economic useful lives of the software, which range from three to five years.  The
Company applies the provisions of SOP 98-1 in assessing any potential impairment of its capitalized software costs.

Property, Plant and Equipment

Property is stated at cost.  Major renewals and betterments are capitalized while maintenance costs and repairs are expensed in the year
incurred.  Depreciation and amortization are computed using the straight-line method over the estimated useful lives of the assets or term of the related lease, if shorter.  Estimated useful lives range from 3 to 7 years for furniture and
fixtures; 5 to 7 years for machinery, equipment and purchased software; and 31.5 years for buildings. Total depreciation expense related to property, including depreciation for heaters was $9,370,000 and $8,733,000 for the years ended December 31,
2002 and December 31, 2001, respectively.

The Company places heaters at customer locations typically on a no-charge lease
basis.  The heaters support the sale of disposable products used in conjunction with the heaters and are depreciated over a 5-year life.  The net book value of heaters was $6.9 million and $6.0 million as of December 31, 2002 and December
31, 2001, respectively.

In October 2001, the Company sold two ten-acre parcels of land and associated buildings, resulting in
a gain of approximately $2.3 million.  The Company is currently leasing back one of the buildings under a short-term lease that expires in October 2003 and the Company recognized the entire gain at the time of sale.

The Company reviews property for impairment whenever events or changes in circumstances indicate that an assets book value exceeds the
undiscounted expected future cash flows to be derived from that asset.  Whenever undiscounted expected future cash flows are less than the book value, the asset will be reduced to fair value and an impairment loss will be recognized.

Goodwill and Other Intangible Assets

The Company adopted Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets, as of January 1, 2002 and
discontinued amortization of goodwill and other intangible assets except those with finite lives.  Amortization expense related to goodwill and other intangibles was approximately $400,000 and $3,490,000 for the years ended December 31, 2002
and December 31, 2001, respectively.  Prior to January 1, 2002, goodwill and other intangible assets were amortized under a straight-line method over the estimated useful lives.  The following table presents the effects on previously
reported net loss if the Company had adopted the non-amortization provisions of SFAS No. 142 as of the beginning of each periods:

|                                |  | For the Year Ended December 31, |       
|------------------------------- |  | ------------------------------- | ------
|                                |  |                                 |       
|                                |  | 2002                            |       
|                                |  |                                 |       
|Reported net loss               |  | $                               | (1,664
|Add back: goodwill amortization |  |                                 |      
|                                |  |                                 |       
|Adjusted net loss               |  | $                               | (1,664
|                                |  |                                 |       

The Company periodically reviews the recoverability of the carrying value of
goodwill, intangibles and other long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the asset may not be recoverable.  Recoverability of these assets is determined by analysis of the
assets fair value by comparing the forecasted future undiscounted net cash flows from the operations to which the assets relate, based on managements best estimates using the appropriate assumptions and projections at the time, to the
carrying amount of the assets.  If the carrying value is determined not to be recoverable from future operating cash

F-61



---

##### Table of Contents

flows, the asset is deemed impaired and an impairment loss is recognized equal to the amount by which the carrying amount exceeds the estimated fair value of the assets. 
The Company completed its annual impairment test of goodwill as of December 31, 2002, which indicates no impairment of existing goodwill.  In the fourth quarter of 2001, as a result of significant losses from operations, the Company reassessed
future cash flows and operating results and recorded a goodwill impairment charge of approximately $33,128,000.  The change in the goodwill amount for fiscal year 2002 was solely attributable to changes in foreign currency exchange
rates.

Revenue Recognition

The Company recognizes revenue net of reserves when product is shipped and title passes to the customer as the earnings process is substantially complete at
that time. The Company establishes reserves for sales returns for shipping errors or damaged goods, rebates and other allowances based on historical experience.  The Company sells its products to its distributors without right of return based
on a listed price.  Distributors charge the service providers, or the distributors end customers, a contract price (which is determined by their group purchasing organization affiliation or individual contract price) plus a service
margin.  As is customary within the industry, the Company rebates the difference between the list price and the specific contract price to the distributor.  The Company records revenue and receivables net of rebatable amounts, based on
historical experience. In the event no rebate is payable, the rebate amount is reversed and recognized as revenue.

Income
Taxes

The Company applies the asset and liability method in recording income taxes, under which deferred income tax assets and liabilities are determined based on the differences between the
financial reporting and tax bases of assets and liabilities and are measured using currently enacted tax rates and laws. Additionally, deferred tax assets are evaluated for recoverability and a valuation allowance is established to appropriately
reduce such assets to that amount which will more likely than not be realized.

Foreign Currency Translation

The Company uses the local currency of its foreign operating subsidiaries as the functional currency for such subsidiaries.  Accordingly,
all assets and liabilities at the Companys subsidiaries located outside the United States are translated into U.S. dollars at the rate of exchange in effect at the balance sheet date.  Income and expense items are translated at the
weighted-average exchange rate prevailing during the period.  The resulting translation gains and losses are recorded as other comprehensive income (loss) in stockholders deficit in the accompanying consolidated financial
statements.

Concentration of Credit Risk

The Company sells its products primarily to customers in the United States and Europe.  Historically, the Company has not experienced significant losses
related to trade receivables from concentrations of individual customers or from groups of customers in any geographic area. The Company has three customers that collectively accounted for 39.3% of 2002 net sales and 31.8% net receivables at
December 31, 2002. To the extent the company loses one of its significant customers, the impact on the Company could be material.

Financial instruments that potentially subject the Company to significant concentrations of credit risk consist principally of cash and accounts
receivable.  The Company places its cash investments with high quality financial institutions and limits the amount of credit exposure to any one institution.

Fair Value of Financial Instruments

The fair value of long-term debt is determined based on quoted market prices for issues listed on exchanges.  The carrying amounts of cash, accounts
receivable, accounts payable and accrued liabilities approximate fair value because of their short maturity.

F-62



---

##### Table of Contents

Use of Estimates

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

Stock-Based Compensation

SFAS No. 123, Accounting for Stock-Based Compensation (SFAS 123) issued by the Financial Accounting Standards Board
(FASB) encourages, but does not require, companies to record compensation expense for stock-based compensation at fair value.  The Company has chosen to account for stock-based compensation using the intrinsic method prescribed in
Accounting Principals Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees (APB 25) and related interpretations.  Accordingly, compensation cost for stock options is measured as the excess, if
any, of the determined market price of the Companys stock at the date of the grant over the amount an employee must pay to acquire the stock (see Note 9).

New Accounting Pronouncements

In
June 2001, the FASB issued SFAS 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 SFAS 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.  Any acquisitions made by the Company after June 2001 will be recorded in accordance with SFAS 141.

Effective January
1, 2002 the Company adopted SFAS 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 is no longer amortized and is assessed at least annually for impairment using a fair value methodology.  The Company stopped amortizing goodwill, effective January 1, 2002, and as a result, no charges for goodwill amortization are
included in the 2002 financial statements. The Company completed its annual impairment test of goodwill as of December 31, 2002, which indicates no impairment of existing goodwill.  The Company operates in two reporting units; North American
operations (known as the guarantor) and international operations (known as the non-guarantor). These two reporting units are identical to the operating segments described in Note 10.

Also in June 2001, the FASB issued SFAS No. 143, Accounting for Asset Retirement Obligations (SFAS 143).  SFAS 143 addresses
financial accounting and reporting obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs.  It requires entities to record the fair value of a liability for an asset retirement
obligation in the period in which it is incurred.  When the liability is initially recorded, the entity capitalizes a disposal cost by increasing the carrying amount of the related long-lived asset.  Over time, the liability is accreted to
its present value each period, and the capitalized disposal cost is depreciated over the useful life of the related asset. Upon settlement of the liability, an entity either settles the obligation for its recorded amount or incurs gain or loss upon
settlement.  SFAS 143 is effective January 1, 2003.  The Company does not expect the adoption of SFAS 143 to have a material impact on the Companys financial statements.

Effective January 1, 2002, the Company adopted SFAS 144 Accounting for the Impairment or Disposal of Long-Lived Assets.  This statement
addresses financial accounting and reporting for the impairment or disposal of long-lived assets.  This statement supercedes SFAS No. 121, Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
Of, and the accounting and reporting provisions of APB Opinion No. 30, Reporting the Results of Operations  Reporting the Effects of a Disposal of a Segment of a Business and

F-63



---

##### Table of Contents

Extraordinary, Unusual and Infrequently Occurring Events and Transactions, for the disposal of a segment of a business (as previously defined in that Opinion).  The
adoption of SFAS 144 did not have a material impact on the Companys financial statements.

In April 2002, the FASB issued
SFAS 145, Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB Statement No. 13 and Technical Corrections (SFAS 145).  SFAS 145 updates and clarifies existing accounting pronouncements related to gains and
losses from extinguishment of debt and requires that certain lease modifications be accounted for in the same manner as sale-leaseback transactions.  The Company will adopt the provisions of SFAS 145 as of January 1, 2003.  The adoption of
this statement is not expected to have a material impact on the Companys consolidated financial statements.

In July 2002,
the FASB issued SFAS 146, Accounting for Costs Associated with Exit or Disposal Activities, which addresses financial accounting and reporting for costs associated with exit or disposal activities and supersedes Emerging Issues Task
Force (EITF) Issue 94-3, Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring). SFAS 146 requires that a liability for a cost associated
with an exit or disposal activity be recognized when the liability is incurred. Under EITF 94-3, a liability for an exit cost was recognized at the date of an entitys commitment to an exit plan. SFAS 146 also establishes that the liability
should initially be measured and recorded at fair value. The Company will apply the provisions of SFAS 146 to all exit or disposal activities that are initiated after December 31, 2002.

In November 2002, the FASB issued Interpretation No. 45, Guarantors Accounting and Disclosure requirements for Guarantee, Including Indirect
Guarantees of Indebtedness of Others (FIN 45).  FIN 45 is an interpretation of FASB Statements No. 5, 57 and 107 and rescission of FASB Interpretation No. 34.  This interpretation elaborates on the disclosures to be made
by a guarantor in its interim and annual financial statements about its obligations under certain guarantees that it has issued.  FIN 45 also clarifies that a guarantor is required to recognize, at the inception of a guarantee, a liability for
the fair value of the obligation undertaken in issuing the guarantee.  This interpretation also incorporates, without change, the guidance in FASB Interpretation No. 34, Disclosure of Indirect Guarantees of Indebtedness of Others,
which is being superseded.  The Company will apply the guidance provided in FIN 45 for any guarantees issued after December 31, 2002 and has adopted disclosure requirements for the current reporting period.

In December 2002, the FASB issued SFAS No. 148, Accounting for Stock-Based Compensation Transition and Disclosure (SFAS 148), an
amendment of SFAS No. 123 Accounting for Stock-Based Compensation (SFAS 123).  SFAS 148 amends SFAS 123 to provide alternative methods for a voluntary change to the fair value based method of accounting for stock-based
employee compensation.  In addition, the statement amends the disclosure requirements of SFAS 123 to require prominent disclosures for both annual and interim financial statements about the method of accounting for stock-based employee
compensation and the effect of the methods used on reported results.  The annual disclosure requirements of SFAS 148 are included in Note 9 and the interim transition reporting requirements of SFAS 148 are effective for the Companys
fiscal year 2003.  The Company does not expect SFAS 148 to have a material impact on its consolidated results of operations or financial position.

In January 2003, the FASB issued Interpretation No. 46, Consolidation of Variable Interest Entities (FIN 46), an interpretation of
Accounting Research Bulletin No. 51.  FIN 46 requires that a company consolidate variable interest entities if that company is subject to a majority of the risk of loss from the entitys activities or the company receives a majority of the
entitys residual returns.  FIN 46 also requires certain disclosure about variable interest entities in which the company has a significant interest, regardless of whether consolidation is required.  The Company will adopt the
provisions of FIN 46 as of January 1, 2003, while the disclosure provisions will become effective for the interim period ending March 31, 2003.  The adoption of this interpretation is not expected to have a material effect on the Companys
consolidated financial statements.

F-64



---

##### Table of Contents

Reclassifications

Certain 2001 amounts have been reclassed for consistency with 2002 presentation.

3.        Detail of Selected Balance Sheet Accounts

Property, Plant and Equipment

The
following is a summary of property, plant and equipment (amounts in thousands):

|                                                 |  | As of             |        
|------------------------------------------------ |  | ----------------- | -------
|                                                 |  |                   |        
|                                                 |  | December 31, 2002 |        
|                                                 |  |                   |        
|Land                                             |  | $                 | 444    
|Buildings                                        |  |                   | 10,400 
|Leasehold improvements                           |  |                   | 2,931  
|Machinery, equipment and purchased software      |  |                   | 95,747 
|Furniture and fixtures                           |  |                   | 2,602  
|                                                 |  |                   |        
|                                                 |  |                   | 112,124
|Less  Accumulated depreciation and amortization |  |                   | (74,186
|                                                 |  |                   |        
|                                                 |  |                   | 37,938 
|Construction in process                          |  |                   | 1,930  
|                                                 |  |                   |        
|Property and equipment, net                      |  | $                 | 39,868 
|                                                 |  |                   |        

Goodwill

The following is a summary of goodwill and accumulated amortization (amounts in thousands):

|                                |  | As of             |        
|------------------------------- |  | ----------------- | -------
|                                |  |                   |        
|                                |  | December 31, 2002 |        
|                                |  |                   |        
|Goodwill                        |  | $                 | 44,395 
|Less  Accumulated amortization |  |                   | (10,258
|                                |  |                   |        
|                                |  | $                 | 34,137 
|                                |  |                   |        

The change in goodwill and
accumulated amortization for the year ended December 31, 2002 is entirely due to foreign currency exchange differences.

F-65



---

##### Table of Contents

Accrued Liabilities

Accrued liabilities consisted of the following (amounts in thousands):

|                                  |  | As of             |       
|--------------------------------- |  | ----------------- | ------
|                                  |  |                   |       
|                                  |  | December 31, 2002 |       
|                                  |  |                   |       
|Payroll and related               |  | $                 | 5,917 
|Interest                          |  |                   | 7,153 
|Closure of manufacturing facility |  |                   | 1,829 
|Vacation                          |  |                   | 1,642 
|Taxes                             |  |                   | 423   
|Pension                           |  |                   | 1,120 
|Medical self-insurance            |  |                   | 1,160 
|GPO fees                          |  |                   | 1,473 
|Closure of distribution facility  |  |                   |      
|Insurance                         |  |                   | 316   
|Freight                           |  |                   | 579   
|Other                             |  |                   | 780   
|                                  |  |                   |       
|                                  |  | $                 | 22,392
|                                  |  |                   |       

4.        Mandatorily-Redeemable Preferred
Stock

In connection with a recapitalization of the Company in April 1998, the Company issued 300,000 shares of
mandatorily-redeemable 11-1/2% senior exchangeable pay-in-kind (PIK) preferred stock due 2010. Net proceeds from the issuance were $29.0 million.  The preferred stock is exchangeable for subsequent offerings of Company preferred
stock or subordinated notes.  Dividends are payable semi-annually in arrears on April 15 and October 15 each year. Dividends will be payable in cash, as amended, except on dividend payment dates occurring on or prior to April 15, 2004, for
which the Company has the option to issue additional shares of preferred stock (excluding fractional shares) having an aggregate liquidation preference equal to the amount of such dividends. The stock is mandatorily redeemable as of 2010 at the then
effective liquidation preference.  Accordingly, the Company is accreting the original issuance costs of $1,000,000 over a 10-year period to PIK preferred stock to current redemption value on the consolidated financial statements through a
charge to accumulated deficit.  As of December 31, 2002 and December 31, 2001, the Company had accreted to PIK preferred stock $450,000 and $373,000, respectively, of the issuance costs.  The preferred stock ranks junior in right of
payment to all obligations of the Company and its subsidiaries.

5.        Junior Preferred Stock

In August 2001, the Company issued 3,000 shares of 12% Junior Convertible Cumulative Preferred Stock (the Junior Preferred Stock) to Holding for
cash consideration of $3,000,000.  Each share of the Junior Preferred Stock may be redeemed from time to time, in whole or in part, at the option of the Company at the redemption price of 100% of the Liquidation Preference of the Junior
Preferred Stock or $1,000 per share plus accumulated and unpaid dividends that would be payable on such shares of Junior Preferred Stock.  Each share of Junior Convertible Cumulative Preferred Stock is convertible, without any additional
consideration by the holder thereof and at the option of the holder thereof, at any time after the date of issuance of such shares into such number of fully paid and nonassessable shares of Company common stock as determined by dividing $1,000 by
the conversion price in effect at the time of conversion.  In addition, each holder of Junior Preferred Stock shall also receive in respect of each share converted all accrued and unpaid dividends on such share payable at the election of the
holder, either (i) in a number of shares of Common Stock obtained by dividing the amount of accrued and unpaid dividends on each share of Junior Preferred Stock by the conversion price in effect at the time of the conversion or (ii) in cash in the
amount of such accrued and unpaid dividends on such shares of Junior Preferred Stock.  The initial conversion price at which the shares of common stock shall be deliverable upon conversion shall be $10.00 per share and shall be subject to
adjustments for stock splits, stock or other dividends, combinations of stocks, mergers and reorganizations.

F-66



---

##### Table of Contents

6.        Long-Term Debt Obligations

The Companys long-term debt obligations consist of the following (amounts in thousands):

|                                                                                    |  | As of             |        
|----------------------------------------------------------------------------------- |  | ----------------- | -------
|                                                                                    |  |                   |        
|                                                                                    |  | December 31, 2002 |        
|                                                                                    |  |                   |        
|Borrowings under acquisition facility                                               |  | $                 | 40,000 
|Borrowings under revolving credit facility                                          |  |                   | 9,300  
|Term loan payable to domestic banks                                                 |  |                   | 6,250  
|Term loan payable to domestic banks to be exchanged for notes payable to affiliates |  |                   |       
|Term and revolving loan payable to Swedish bank                                     |  |                   | 14,025 
|Senior subordinated notes                                                           |  |                   | 115,000
|Note payable to affiliate                                                           |  |                   | 39,317 
|                                                                                    |  |                   |        
|                                                                                    |  |                   | 223,892
|Lesscurrent portion                                                                |  |                   | (13,783
|                                                                                    |  |                   |        
|Long-term debt                                                                      |  | $                 | 210,109
|                                                                                    |  |                   |        

Credit
Facility

The Credit Facility consists of a $55.0 million Revolving Loan Facility and a $40.0 million Term Loan Facility and
matures, as amended, on June 30, 2004.  The Revolving Loan Facility permits borrowings of up to $40.0 million (all of which has been borrowed and is outstanding) which may be used for permitted acquisitions (the Acquisition
Facility) and up to $15 million (of which $9.3 million is outstanding and $4.4 million is available for borrowing) (the Working Capital portion), which may be used for general corporate purposes (other than acquisitions).  The
Revolving Loan Facility has a letter of credit sublimit of $7.5 million, of which $1.3 million is currently utilized. The Term Loan Facility requires principal installments totaling $6.3 million in 2003.  The Acquisition Facility requires
principal installments totaling $3.0 million in 2003 and $37.0 million in 2004.  The Revolving Loan Facility matures on June 30, 2004.

On May 14, 2002, the Company reached an agreement with its senior lenders to amend the Credit Facility to bring the Company into compliance with all terms and
provisions of this agreement.  Under the terms of the amendment to the Credit Facility, the lenders and the Company agreed to (i) waive all existing events of default; (ii) extend the final maturity of the Credit Facility to June 30, 2004;
(iii) amend existing amortization to $3.8 million in 2002, $9.3 million in 2003 and $37.0 million in 2004; and (iv) amend future financial covenants.  As a result of the amendment, as of December 31, 2002, the Company is in compliance with the
amended terms and provisions of the Credit Facility.  In conjunction with the amendment, the Company and its subsidiary HRC Holding Inc. (HRC) issued an aggregate of $20 million in new senior term notes with warrants to
Holdings majority stockholder, $12.0 million of which was exchanged for bank term loans previously acquired.  The notes bear interest at 12% annually with interest and principal due upon maturity on December 31, 2004. The remaining $8.0
million in proceeds from the senior notes were used to pay interest due under the Subordinated Notes, fund expenses associated with the amendment and provide funds for ongoing working capital purposes.

F-67



---

##### Table of Contents

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 | 
|                             |                          |           | 
|Through June 2002            |                          |           | 
|                             | Term and Working Capital |           | 
|                             | Acquisition              |           | 
|July 2002 through March 2003 |                          |           | 
|                             | Term and Working Capital |           | 
|                             | Acquisition              |           | 
|Thereafter                   |                          |           | 
|                             | Term and Working Capital |           | 
|                             | Acquisition              |           | 

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

The following summarizes interest rate data on the Credit Facility:

|                                        |  | As of             |               
|--------------------------------------- |  | ----------------- | --------------
|                                        |  |                   |               
|                                        |  | December 31, 2002 |               
|                                        |  |                   |               
|Revolving credit facility rate          |  |                   | 5.938         
|Term and acquisition loan facility rate |  |                   | 5.938 to 6.625

Borrowings under the Credit
Facility are required to be prepaid from Excess Cash Flow (as defined in the Credit Agreement).

The Credit Facility is secured by
a first priority lien on 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.  The Credit Facility is guaranteed jointly and severally by Holding and certain of the Companys subsidiaries.

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) engage in mergers, acquisitions and asset
sales, and (viii) engage in transactions with affiliates.  The Company is also required to comply with financial covenants with respect to (a) limits on annual aggregate capital expenditures (as defined) and (b) a minimum EBITDA test.

Total borrowings as of December 31, 2002 were $9.3 million and $40.0 million under the Revolving Loan Facility and Acquisition
Facility, respectively, and $6.3 million under the Term Loan Facility.  As of December 31, 2002, $4.4 million was available for borrowing under the Revolving Credit Facility and none is available for borrowing under the acquisition
facility.  No additional borrowing is available under the Term Loan Facility.  As of December 31, 2002 and December 31, 2001 the fair value of the Term Loan facility and Revolving Credit facility approximated the face value.

Bank Notes Payable

On March 21, 2001, the Companys primary European subsidiary, Hudson RCI AB, replaced its existing lending agreement denominated in Swedish krona with a
new loan that allows for borrowings (the Hudson AB

F-68



---

##### Table of Contents

Bank Notes) of up to approximately $17.0 million.  The principal is amortized over 18 equal quarterly payments commencing June 30, 2001 with a final maturity of
September 30, 2005.  Interest is based on the STIBOR rate (3.81% as of December 31, 2002) plus 1.25% to 1.85%, based on the outstanding balance of the loan.  The loan is guaranteed jointly and severally by Hudson Euro SárL, a
wholly-owned subsidiary of the Company and 100% owner of Hudson RCI AB and subsidiaries, Hudson RCI UK Ltd. and Hudson France S.A.S. The loan contains certain affirmative and restrictive provisions including, but not limited to, restrictions on
additional indebtedness and compliance with certain financial covenants.  The loan also restricts Hudson RCI ABs ability to dividend to its parent companies.  As of December 31, 2001, Hudson RCI AB was not in compliance with the
terms and conditions of the Hudson RCI AB Bank Notes.

In September 2002, the Companys wholly-owned subsidiary, Hudson RCI
AB, reached an agreement with its lenders to amend the credit agreement and waive all non-compliance.  As a part of the agreement, (i) Hudson RCI AB agreed to pay down $1.0 million in principal on the term loan facility and (ii) certain
financial covenants were amended.  As of December 31, 2002, Hudson RCI AB was in compliance with all terms and conditions of the Hudson RCI AB Bank Notes.

At December 31, 2002 and December 31, 2001, borrowings under the Hudson AB Bank Notes equaled $14.0 million and $16.9 million, respectively.

The interest rate on the Bank Notes Payable as of December 31, 2002 and December 31, 2001 was 6.66% and 5.74%, respectively.

The following summarizes future principal amounts payable on all of the Companys debt as of December 31, 2002 (amounts in
thousands):

|2003       |  |   | 13,783  | 
|---------- |  | - | ------- | 
|2004       |  |   | 72,933  | 
|2005       |  |   | 17,217  | 
|2006       |  |   | 2,266   | 
|2007       |  |   |        | 
|Thereafter |  |   | 117,693 | 
|           |  |   |         | 
|           |  | $ | 223,892 | 
|           |  |   |         | 

Senior Subordinated
Notes

The Company has $115.0 million of senior subordinated notes (the Notes). The Notes are fully transferable
and are general unsecured obligations of the Company, subordinated in right of payment to all existing and future senior debt, as defined, of the Company.  The Notes bear interest at a rate equal to 9-1/8% per annum from the date of issuance of
the Notes. Interest is payable semi-annually on April 15 and October 15 of each year, commencing October 15, 1998. The Notes mature on April 15, 2008 and will be redeemable at the option of the Company, in whole or in part, on or after April 15,
2003 at a redemption price of 100.0% to 104.6% of face value depending on the date of the redemption.  The Notes are guaranteed jointly and severally by Hudson Respiratory Care Inc. and its Mexican subsidiaries.

The fair value of the Companys senior subordinated notes at December 31, 2002 and December 31, 2001 was approximately $61.0 and $77.1 million,
respectively. The fair value is estimated based on the quoted market prices for issues listed on exchanges and is not intended to, and does not, represent the underlying fair value of the Company.

F-69



---

##### Table of Contents

Notes Payable to Affiliates

As of December 31, 2002, the Company and HRC had an aggregate of $39.3 million in notes payable to the majority shareholder of the Companys parent,
current shareholders of the Company and certain members of management.  The following table summarizes these notes (amounts in thousands):

|Issue Date    |                  | Maturity  Date |               | Interest Rate |  | Note Amount |   | Warrants Issued In Connection With Note (shares) |       
|------------- | ---------------- | -------------- | ------------- | ------------- |  | ----------- | - | ------------------------------------------------ | ------
|              |                  |                |               |               |  |             |   |                                                  |       
|April 2001    |                  |                | March 2005    |               |  | 10.0        | % | $                                                | 6,451 
|August 2001   |                  |                | March 2005    |               |  | 10.0        |   |                                                  | 8,500 
|May 2002      |                  |                | December 2004 |               |  | 12.0        |   |                                                  | 12,000
|              |                  |                |               |               |  |             |   |                                                  |       
|              | Issued by Hudson |                |               |               |  |             |   |                                                  |       
|              |                  |                |               |               |  |             |   |                                                  |       
|July 1999     |                  |                | August 2006   |               |  | 12.0        |   |                                                  | 2,266 
|May 2002      |                  |                | December 2004 |               |  | 12.0        |   |                                                  | 8,000 
|December 2002 |                  |                | December 2004 |               |  | 12.0        |   |                                                  | 2,100 
|              |                  |                |               |               |  |             |   |                                                  |       
|              | Issued by HRC    |                |               |               |  |             |   |                                                  |       
|              |                  |                |               |               |  |             |   |                                                  |       
|              | Total            |                |               |               |  |             |   |                                                  | $     
|              |                  |                |               |               |  |             |   |                                                  |       
|              |                  |                |               |               |  |             |   |                                                  |       

All warrants, including those issued in connection with HRC notes, are for the common stock of
Hudson. The notes issued in April and August of 2001 have a conversion provision allowing the holder, at their demand, to exchange the notes for Company common stock at $10.00 per share.

The Notes issued by the Hudson and HRC are unsecured and rank pari-passu to the Senior Subordinated Notes.

As of December 31, 2002 the fair value of the notes to affiliates approximates their face value.

7.
        Commitments and Contingencies

The Company has capital and operating leases for
certain facilities, automobiles and office equipment under non-cancelable leases, with the majority of the automobile leases having a term of one year with annual renewal provisions.  Rental expense for the years ended December 31, 2002 and
December 31, 2001 amounted to $3,113,000 and  $4,657,000, respectively.

F-70



---

##### Table of Contents

The following is a schedule, by year, of the future minimum payments under capital and operating leases,
together with the present value of the net minimum payments as of December 31, 2002 (amounts in thousands).  Capital lease amounts are included in non-current liabilities on the accompanying consolidated balance sheet:

|                                                  |            | Capital Leases |     | Operating Leases |  
|------------------------------------------------- | ---------- | -------------- | --- | ---------------- | -
|                                                  |            |                |     |                  |  
|Year ending December 31,                          |            |                |     |                  |  
|                                                  | 2003       |                | $   | 71               |  
|                                                  | 2004       |                |     | 71               |  
|                                                  | 2005       |                |     | 71               |  
|                                                  | 2006       |                |     | 12               |  
|                                                  | 2007       |                |     | 10               |  
|                                                  | Thereafter |                |     |                 |  
|                                                  |            |                |     |                  |  
|Total minimum lease payments                      |            |                | 235 |                  | $
|                                                  |            |                |     |                  |  
|Less amount representing interest                 |            |                | 48  |                  |  
|                                                  |            |                |     |                  |  
|Total present value of minimum payment            |            |                | 187 |                  |  
|Less current portion of such obligations          |            |                | 51  |                  |  
|                                                  |            |                |     |                  |  
|Long-term obligations with interest rate of 11.0% |            | $              | 136 |                  |  
|                                                  |            |                |     |                  |  

Assets recorded under capital leases as of December 31, 2002 and December 31, 2001 are as
follows (amounts in thousands):

|                                  |  | As of             |    
|--------------------------------- |  | ----------------- | ---
|                                  |  |                   |    
|                                  |  | December 31, 2002 |    
|                                  |  |                   |    
|Machinery and equipment           |  | $                 | 267
|Less accumulated depreciation     |  |                   | (64
|                                  |  |                   |    
|Net property, plant and equipment |  | $                 | 203
|                                  |  |                   |    

Self-Insurance

The Company
self-insures the majority of its medical benefit programs. Reserves for medical claim losses (including retiree benefits) totaling approximately $1,160,000 and $876,000 at December 31, 2002 and December 31, 2001, respectively, were established based
upon estimated obligations and are included in accrued liabilities in the accompanying consolidated balance sheet. The Company maintains excess coverage on an aggregate claim basis.  Effective November 1, 2001, the Company became self-insured
for workers compensation.  Reserves for workers compensation claim losses totaling approximately $353,000 and $350,000 at December 31, 2002 and December 31, 2001, respectively, were established based upon estimated obligations and
are included in accrued liabilities in the accompanying consolidated balance sheet.

Legal

The Company is not party to any material lawsuits or other proceedings.  While the results of the Companys other existing lawsuits and proceedings
cannot be predicted with certainty, management does not expect that the ultimate liabilities arising from settlement or loss, if any, will have a material adverse effect on the financial position or results of operations of the Company.

F-71



---

##### Table of Contents

Accrued Severance Costs

In 2001, the decision was made to close the Argyle manufacturing facility and relocate that facilitys operations to Tecate, Mexico by April 2003.  As
of December 31, 2002, 147 employees had been notified that their positions would be eliminated with an estimated severance cost of $2,160,360.  The following summarizes the activity of accrued severance costs (amounts in thousands, except for
employees) as of and for the two year period ended December 31, 2002:

|                                        |  | EmployeesAffected |     | Accrued Severance |  
|--------------------------------------- |  | ----------------- | --- | ----------------- | -
|                                        |  |                   |     |                   |  
|As of December 31, 2000                 |  |                   |    |                   | $
|Position eliminations announced         |  |                   | 83  |                   |  
|Positions eliminated and severance paid |  |                   |    |                   |  
|                                        |  |                   |     |                   |  
|Balance remaining at December 31, 2001  |  |                   | 83  |                   |  
|Position eliminations announced         |  |                   | 64  |                   |  
|Positions eliminated and severance paid |  |                   | (46 | )                 |  
|                                        |  |                   |     |                   |  
|Balance remaining at December 31, 2002  |  |                   | 101 |                   | $
|                                        |  |                   |     |                   |  

Guarantees

The Company self-insures the majority of its medical benefit programs whereby the Company directly assumes the liability for employee medical
and dental claims presented, subject to per-claim and aggregate maximums. A third-party administrator processes all employee medical claims and requires the Company to collateralize a portion of its potential payment liability through the use of
standby letters of credit.  The standby letters of credit are issued for one-year periods with automatic annual extensions until such time the third-party administrator determines all outstanding claims for the policy period have been paid. As
of December 31, 2002, the company had issued two such standby letters of credit totaling approximately $1,200,000.

Additionally,
the Company has issued a standby letter of credit totaling $135,000 in support of an operating lease obligation.  The letter of credit expires on September 24, 2004.

The Companys wholly owned Mexican subsidiaries and their parent, IH Holdings, LLC, a United States based holding company are guarantors of the
Companys Credit Facility and Senior Subordinated Notes.  Under such guarantees, the subsidiaries would also be liable for the entire amount outstanding under the Credit Facility and Subordinated Notes Payable. As of December 31, 2002,
amounts outstanding under these facilities totaled $170.6 million

The Company currently guarantees the facility lease for one of
its wholly owned Mexican subsidiaries. Under this guaranty, the Company is liable for lease payments extending through March 31, 2005 with minimum lease payments totaling $945,000.

Additionally, during its normal course of business, the Company has made certain indemnities, commitments and guarantees under which it may be required to make payments in relation
to certain transactions. These include, (i) intellectual property indemnities to the Companys customers and licensees in connection with the use, sales and/or license of Company products, (ii) indemnities to various lessors in connection with
facility leases for certain claims arising from such facilities or leases, (iii) indemnities to vendors and service providors pertaining to claims based on the negligence or willful misconduct of the Company, (iv) indemnities involving the accuracy
if representations and warranties in certain contracts and (v) indemnities to directors and officers of the Company to the maximum extent permitted under the laws of the State of California. In addition, the Company has made contractual commitments
to several employees providing for payments upon the occurrence of certain prescribed events. The majority of these indemnities, commitments and guarantees do not provide for any limitation of the maximum potential for future payments the Company
could be obligated to make. The Company has not recorded any liability for these indemnities, commitments and other guarantees in the accompanying consolidated balance sheets.

F-72



---

##### Table of Contents

8.        Income Taxes

The Company is included in the consolidated income tax returns of its parent. The Company provides for income taxes on a stand-alone basis in accordance with
the asset and liability method pursuant to an informal tax-sharing agreement.

The components of the deferred tax asset are
(amounts in thousands):

|                                                           |  | As of             |         
|---------------------------------------------------------- |  | ----------------- | --------
|                                                           |  |                   |         
|                                                           |  | December 31, 2002 |         
|                                                           |  |                   |         
|Basis differences arising from Section 338(h)(10) election |  | $                 | 60,674  
|Net operating loss carryforwards                           |  |                   | 47,308  
|Other                                                      |  |                   | 633     
|                                                           |  |                   |         
|                                                           |  |                   | 108,615 
|Valuation allowance                                        |  |                   | (108,615
|                                                           |  |                   |         
|                                                           |  | $                 |        
|                                                           |  |                   |         

As of December 31, 2002 and
December 31, 2001, the Company had net deferred tax assets before any valuation allowance of $108.6 million and $98.2 million, respectively.  This asset relates primarily to basis differences in goodwill and net operating loss carryforwards for
tax purposes.  As of December 31, 2002, the Company had federal and state net operating loss carryforwards of approximately $108.0 million and $91.0 million, which begin to expire in 2018 and 2003, respectively.

Under SFAS No. 109, Accounting for Income Taxes, the Company is required to place a valuation allowance against any deferred tax assets unless it is
more likely than not that the asset will be realized.  In accordance with this standard, the Company has placed a valuation allowance against its deferred tax assets of approximately $108.6 million as of December 31, 2002.

The reconciliation of the actual tax expense to tax computed at the statutory federal (amounts in thousands):

|                               |  | As of             |      
|------------------------------ |  | ----------------- | -----
|                               |  |                   |      
|                               |  | December 31, 2002 |      
|                               |  |                   |      
|Income taxes at statutory rate |  | $                 | 80   
|Other                          |  |                   | 31   
|Foreign taxes                  |  |                   | (484 
|Valuation allowance            |  |                   | 2,270
|                               |  |                   |      
|                               |  | $                 | 1,897
|                               |  |                   |      

F-73



---

##### Table of Contents

The provision for income taxes for the years ended December 31, 2002 and December 31, 2001 consists of the
following (amounts in thousands):

|         |  | Fiscal Year 2002 |    
|-------- |  | ---------------- | ---
|         |  |                  |    
|         |  | United States    |    
|         |  |                  |    
|Current  |  | $                |   
|Deferred |  |                  | 235
|         |  |                  |    
|         |  | $                | 235
|         |  |                  |    

|         |  | Fiscal Year 2001 |       
|-------- |  | ---------------- | ------
|         |  |                  |       
|         |  | United States    |       
|         |  |                  |       
|Current  |  | $                |      
|Deferred |  |                  | 68,895
|         |  |                  |       
|         |  | $                | 68,895
|         |  |                  |       

9.        Deferred Compensation and Benefit
Plans

Pension and 401(k) Plans

The Company has a defined-contribution pension plan covering substantially all its employees who are 21 years of age with two or more years of service. 
The Company contributes an amount equal to 6% of employees basic compensation.  Contribution expense relating to this plan totaled approximately $943,000 for the fiscal year ended December 31, 2001.  In 2002, the plan was frozen and
replaced with a new plan that covers substantially all of its employees who are 18 years of age with two or more years of service.  No contributions will be made to the old plan after December 31, 2001.  Company contributions to the new
plan will be made at the Companys discretion.  As of December 31, 2002, the Company had provided $1,034,000 for future contributions relating to the new plan.

During 2001, the Company determined that the pension plan for 1999 and 2000 was not fully funded.  The Company paid $331,275 in associated penalties and
fully funded the plan through 2000.

The Company has a 401(k) plan covering substantially all of its employees who are 21 years of
age with 30 days or more of service.  Participants may contribute up to 10% of their base compensation to this plan, subject to certain Internal Revenue Code (IRC) limitations, each year.  The plan does not require matching contributions
by the Company and to date, none have been made.

Deferred Compensation

Effective December 1, 1994, the Company established a deferred compensation plan for certain key employees. As of December 31, 2002 no material amount of
compensation has been deferred.

Management Bonus Plans

In 2002 and 2001, the Company offered a management bonus plan for its executives and senior management.  The plan is based on attainment of financial goals
as well as individual performance objectives. The financial objectives were based on attainment of minimum EBITDA levels, and provided for bonus amounts to increase as EBITDA increases.  The Company periodically offers additional incentive
compensation to individuals who demonstrate superior performance.  The Company has put a similar plan into place for 2003.

F-74



---

##### Table of Contents

Stock Subscription Plans

In April 1998, Holding adopted an Employee Stock Subscription Plan and an Executive Stock Subscription Plan (collectively, the Stock Subscription
Plans) pursuant to which executives of the Company purchased 800,000 shares of common stock of Holding valued at $10.00 per share.  The Stock Subscription Plans provide for a repurchase option in favor of Holding upon termination of
employment at stated repurchase prices.  In addition, the Stock Subscription Plans provide for restrictions on the transferability of shares prior to the fifth anniversary of the recapitalization or Hudson RCIs initial public
offering.  The shares are also subject to a right of first refusal in favor of Holding, as well as obligations to sell at the request of Freeman Spogli and co-sale rights if Freeman Spogli sells its shares to a third party.  No additional
shares of Holding common stock were sold under the Stock Subscription Plans in fiscal 2002 or 2001.

Shareholder
Agreement

Helen Hudson Lovaas (The Continuing Shareholder) and Holding have entered into a Shareholders
Agreement, as amended (the Shareholders Agreement).  The Shareholder Agreement provides that i) Holding and the Continuing Shareholder have the right to purchase their pro rata share of certain new issuances, ii) in
consideration for the contribution of consideration received from Holding for certain issuances of the common stock of Holding, the Company will issue equivalent shares of Company common stock to Holding, iii) in the event of a sale of Company stock
by Holding or Freeman Spogli, the Continuing Shareholder is obligated to sell all or part of her shares at the request of Holding and the Continuing Shareholder has the right to participate in such sale on a pro rata basis, iv) the restriction on
the transferability of the shares for a two year period following the recapitalization and provides for a right of first offer on the Continuing Shareholders common stock and v) in the event the Company participates in an IPO, the Company will
exchange all of the Companys existing common stock for newly issued common stock.

2001 Non-Qualified Stock Option
Plan

In 2001, the Board of Directors of the Company approved adoption of a Stock Option plan for eligible employees, officers
and consultants of the Company.  The plan reserves for the issuance of up to 5,000,000 shares of Company common stock in the form of unqualified or incentive stock options.  The Board of Directors shall determine the exercise price, which
shall not be less than 100% and 85% of fair market value of the underlying stock for incentive and non-statutory options, respectively on the date of grant.  The option term and vesting periods will also be determined by the Board of Directors
on the date of grant.  A summary of the stock option activity for the year ended December 31, 2002, is as follows:

|                                         |  | Number of Shares |           | Weighted Average Exercise Price Per Share |  
|---------------------------------------- |  | ---------------- | --------- | ----------------------------------------- | -
|                                         |  |                  |           |                                           |  
|Options outstanding at December 31, 2001 |  |                  |          |                                           | $
|Options issued                           |  |                  | 3,550,000 |                                           |  
|Options cancelled                        |  |                  | (50,000   | )                                         |  
|Options exercised                        |  |                  |          |                                           |  
|                                         |  |                  |           |                                           |  
|Options outstanding at December 31, 2002 |  |                  | 3,500,000 |                                           | $
|                                         |  |                  |           |                                           |  
|Options exercisable at December 31, 2002 |  |                  | 2,625,000 |                                           | $
|                                         |  |                  |           |                                           |  
|Weighted average remaining life (years)  |  |                  | 3.25      |                                           |  
|                                         |  |                  |           |                                           |  

F-75



---

##### Table of Contents

The Company adopted the disclosure requirements of SFAS 123, but elected to measure compensation expense in
accordance with APB 25.  Accordingly, no compensation expense for stock options granted has been recognized.  The following table discloses the effect on net income if compensation expense had been determined based on the estimated fair
value of the options granted in fiscal year 2002 consistent with the methodology of SFAS 123 (amounts in thousands):

|                                                                                                                    |  | Year Ended December 31,
|------------------------------------------------------------------------------------------------------------------- |  | -----------------------
|                                                                                                                    | 
|                                                                                                                    |  | 2002                   
|                                                                                                                    |  |                        
|Net income, as reported                                                                                             |  | $                      
|Deduct: Total stock-based employee compensation expense determined under the fair value based method for all awards |  |                        
|                                                                                                                    |  |                        
|Pro forma net income                                                                                                |  | $                      
|                                                                                                                    |  |                        

The fair value of these options was estimated at the date of grant using the
Black-Scholes valuation model with the following assumptions: 5-year risk-free interest rate of 2.83%; no dividend yield; an average volatility factor of 50.0%; and weighted average expected lives of 4 years.

Retiree Medical Benefits

Six
retirees were provided continued medical benefits under the Companys existing medical benefits program.  Based on the estimated obligations, a reserve of $325,000 was recorded as of December 31, 2002 and December 31, 2001.  As of
January 1, 2003, the plan was frozen and no future retirees will participate in the plan.

10.        Geographic, Major Customer and Segment Information

The Company sells respiratory care products to distributors and medical facilities throughout the United States and internationally. During 2002 and 2001, the
Company had foreign sales of approximately $46,766,000 and $40,772,000, respectively.  This represented approximately 27.2% and 25.8% of total sales in 2002 and 2001, respectively.

Operating results of the Companys various product lines have been aggregated because of their common characteristics and their reliance on shared
operating functions. Within the consumer products industry, the Company operates primarily in the U.S. (referred to herein as domestic) and in Europe.

The Companys percentage of sales by geographic region for the fiscal years ending December 31, 2002 and December 31, 2001 is as follows:

|                                                           |  | Fiscal Year Ended |      
|---------------------------------------------------------- |  | ----------------- | -----
|                                                           |  |                   |      
|                                                           |  | December 31, 2002 |      
|                                                           |  |                   |      
|Domestic                                                   |  |                   | 72.6 
|Europe                                                     |  |                   | 14.4 
|Pacific Rim (Japan, Southeast Asia, Australia/New Zealand) |  |                   | 7.2  
|Canada                                                     |  |                   | 1.4  
|Other international                                        |  |                   | 4.4  
|                                                           |  |                   |      
|                                                           |  |                   | 100.0
|                                                           |  |                   |      

F-76



---

##### Table of Contents

The Companys percentage of sales by product category for the fiscal years ending December 31,
2002 and December 31, 2001 is as follows:

|                              |  | Fiscal Year Ended |      
|----------------------------- |  | ----------------- | -----
|                              |  |                   |      
|                              |  | December 31, 2002 |      
|                              |  |                   |      
|Oxygen therapy                |  |                   | 32.1 
|Airway management             |  |                   | 28.1 
|Humidification and filtration |  |                   | 23.5 
|Aerosol therapy               |  |                   | 16.3 
|                              |  |                   |      
|                              |  |                   | 100.0
|                              |  |                   |      

The following
summarizes the net book value of fixed assets at the respective locations as of December 31, 2002 and December 31, 2001 (amounts in thousands):

|                       |  | As of             |       
|---------------------- |  | ----------------- | ------
|                       |  |                   |       
|                       |  | December 31, 2002 |       
|                       |  |                   |       
|Ensenada, Mexico       |  | $                 | 1,210 
|Tecate, Mexico         |  |                   | 45    
|Stockholm, Sweden      |  |                   | 528   
|Kuala Lampur, Malaysia |  |                   | 792   
|United States          |  |                   | 37,293
|                       |  |                   |       
|                       |  | $                 | 39,868
|                       |  |                   |       

The Company presents
segment information externally based on how management uses financial data internally to make operating decisions and assess performance.  The company has two operating segments:  United States, or guarantor, and international or
non-guarantor.  The non-guarantor subsidiaries consist principally of Hudson RCI AB and subsidiaries (whose operations are principally international).  Under SFAS 131, Disclosures about Segments of an Enterprise and Related
Information, the Companys operating segments are the same as its reporting segments.

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 and non-guarantor subsidiaries
(amounts in thousands):

F-77



---

##### Table of Contents

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

|                                                                                       |                                                  | December 31, 2002 |         
|-------------------------------------------------------------------------------------- | ------------------------------------------------ | ----------------- | --------
|                                                                                       |                                                  |                   |         
|                                                                                       |                                                  | Guarantor         |         
|                                                                                       |                                                  |                   |         
|ASSETS                                                                                 |                                                  |                   |         
|CURRENT ASSETS:                                                                        |                                                  |                   |         
|                                                                                       | Cash                                             |                   | $       
|                                                                                       | Accounts receivable                              |                   |         
|                                                                                       | Intercompany receivables                         |                   |         
|                                                                                       | Inventories                                      |                   |         
|                                                                                       | Other current assets                             |                   |         
|                                                                                       |                                                  |                   |         
|                                                                                       | Total current assets                             |                   |         
|PROPERTY, PLANT AND EQUIPMENT, NET                                                     |                                                  |                   | 38,548  
|OTHER ASSETS:                                                                          |                                                  |                   |         
|                                                                                       | Goodwill                                         |                   |         
|                                                                                       | Deferred financing and other costs, net          |                   |         
|                                                                                       | Investment in non-guarantor subsidiaries at cost |                   |         
|                                                                                       | Other                                            |                   |         
|                                                                                       |                                                  |                   |         
|                                                                                       | Total other assets                               |                   |         
|                                                                                       |                                                  |                   |         
|                                                                                       |                                                  | $                 | 117,983 
|                                                                                       |                                                  |                   |         
|LIABILITIES, MANDATORILY REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS EQUITY (DEFICIT) |                                                  |                   |         
|CURRENT LIABILITIES:                                                                   |                                                  |                   |         
|                                                                                       | Notes payable to bank                            |                   | $       
|                                                                                       | Accounts payable                                 |                   |         
|                                                                                       | Intercompany payables                            |                   |         
|                                                                                       | Accrued liabilities                              |                   |         
|                                                                                       |                                                  |                   |         
|                                                                                       | Total current liabilities                        |                   |         
|OTHER LIABILITIES:                                                                     |                                                  |                   |         
|                                                                                       | Note payable to affiliate                        |                   |         
|                                                                                       | Notes payable to bank, net of current portion    |                   |         
|                                                                                       | Senior subordinated notes payable                |                   |         
|                                                                                       | Other non-current liabilities                    |                   |         
|                                                                                       |                                                  |                   |         
|                                                                                       | Total liabilities                                |                   |         
|Mandatorily-redeemable preferred stock                                                 |                                                  |                   | 50,381  
|                                                                                       |                                                  |                   |         
|STOCKHOLDERS EQUITY (DEFICIT)                                                         |                                                  |                   | (158,580
|                                                                                       |                                                  |                   |         
|                                                                                       |                                                  | $                 | 117,983 
|                                                                                       |                                                  |                   |         
|                                                                                       |                                                  |                   |         

F-78



---

##### Table of Contents

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

|                                                                                       |                                               | December 31, 2001 |         
|-------------------------------------------------------------------------------------- | --------------------------------------------- | ----------------- | --------
|                                                                                       |                                               |                   |         
|                                                                                       |                                               | Guarantor         |         
|                                                                                       |                                               |                   |         
|ASSETS                                                                                 |                                               |                   |         
|CURRENT ASSETS:                                                                        |                                               |                   |         
|                                                                                       | Cash                                          |                   | $       
|                                                                                       | Accounts receivable                           |                   |         
|                                                                                       | Intercompany receivables                      |                   |         
|                                                                                       | Inventories                                   |                   |         
|                                                                                       | Other current assets                          |                   |         
|                                                                                       |                                               |                   |         
|                                                                                       | Total current assets                          |                   |         
|PROPERTY, PLANT AND EQUIPMENT, NET                                                     |                                               |                   | 45,125  
|OTHER ASSETS:                                                                          |                                               |                   |         
|                                                                                       | Intangible assets, net                        |                   |         
|                                                                                       | Deferred financing and other costs, net       |                   |         
|                                                                                       | Investment in non-guarantor subsidiaries      |                   |         
|                                                                                       | Other                                         |                   |         
|                                                                                       |                                               |                   |         
|                                                                                       | Total other assets                            |                   |         
|                                                                                       |                                               |                   |         
|                                                                                       |                                               | $                 | 131,309 
|                                                                                       |                                               |                   |         
|LIABILITIES, MANDATORILY REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS EQUITY (DEFICIT) |                                               |                   |         
|CURRENT LIABILITIES:                                                                   |                                               |                   |         
|                                                                                       | Notes payable to bank                         |                   | $       
|                                                                                       | Accounts payable                              |                   |         
|                                                                                       | Intercompany payables                         |                   |         
|                                                                                       | Accrued liabilities                           |                   |         
|                                                                                       |                                               |                   |         
|                                                                                       | Total current liabilities                     |                   |         
|OTHER LIABILITIES:                                                                     |                                               |                   |         
|                                                                                       | Note payable to affiliate                     |                   |         
|                                                                                       | Notes payable to bank, net of current portion |                   |         
|                                                                                       | Senior subordinated notes payable             |                   |         
|                                                                                       | Other non-current liabilities                 |                   |         
|                                                                                       |                                               |                   |         
|                                                                                       | Total liabilities                             |                   |         
|Mandatorily-redeemable preferred stock                                                 |                                               |                   | 44,989  
|                                                                                       |                                               |                   |         
|STOCKHOLDERS EQUITY (DEFICIT)                                                         |                                               |                   | (149,211
|                                                                                       |                                               |                   |         
|                                                                                       |                                               | $                 | 131,309 
|                                                                                       |                                               |                   |         
|                                                                                       |                                               |                   |         

F-79



---

##### Table of Contents

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

|                                 |                                                   | Fiscal Year Ended December 31, 2002 |        
|-------------------------------- | ------------------------------------------------- | ----------------------------------- | -------
|                                 |                                                   |                                     |        
|                                 |                                                   | Guarantor                           |        
|                                 |                                                   |                                     |        
|NET SALES                        |                                                   | $                                   | 150,044
|COST OF SALES                    |                                                   |                                     | 99,206 
|                                 |                                                   |                                     |        
|                                 | Gross Profit                                      |                                     |        
|OPERATING EXPENSES:              |                                                   |                                     |        
|                                 | Selling, distribution, general and administrative |                                     |        
|                                 | Amortization of goodwill                          |                                     |        
|                                 | Research and development                          |                                     |        
|                                 |                                                   |                                     |        
|                                 |                                                   |                                     | 38,933 
|                                 |                                                   |                                     |        
|                                 | Income from operations                            |                                     |        
|INTEREST EXPENSE AND OTHER, net: |                                                   |                                     | 16,591 
|                                 |                                                   |                                     |        
|                                 | (Loss) income before provision for income taxes   |                                     |        
|PROVISION FOR INCOME TAXES       |                                                   |                                     | 207    
|                                 |                                                   |                                     |        
|Net (loss) income                |                                                   | $                                   | (4,893 
|                                 |                                                   |                                     |        



|                                 |                                                   | Fiscal Year Ended December 31, 2001 |         
|-------------------------------- | ------------------------------------------------- | ----------------------------------- | --------
|                                 |                                                   |                                     |         
|                                 |                                                   | Guarantor                           |         
|                                 |                                                   |                                     |         
|NET SALES                        |                                                   | $                                   | 144,511 
|COST OF SALES                    |                                                   |                                     | 106,745 
|                                 |                                                   |                                     |         
|                                 | Gross Profit                                      |                                     |         
|OPERATING EXPENSES:              |                                                   |                                     |         
|                                 | Selling, distribution, general and administrative |                                     |         
|                                 | Amortization of goodwill                          |                                     |         
|                                 | Impairment of goodwill                            |                                     |         
|                                 | Impairment of fixed assets                        |                                     |         
|                                 | Research and development                          |                                     |         
|                                 |                                                   |                                     |         
|                                 |                                                   |                                     |         
|                                 |                                                   |                                     |         
|                                 | Income from operations                            |                                     |         
|INTEREST EXPENSE AND OTHER, net: |                                                   |                                     | 19,895  
|                                 |                                                   |                                     |         
|                                 | Income before provision for income taxes          |                                     |         
|PROVISION FOR INCOME TAXES       |                                                   |                                     | 69,097  
|                                 |                                                   |                                     |         
|Net Income                       |                                                   | $                                   | (131,745
|                                 |                                                   |                                     |         

F-80



---

##### Table of Contents

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

|                                                    |  | Fiscal Year Ended December 31, 2002 |       
|--------------------------------------------------- |  | ----------------------------------- | ------
|                                                    |  |                                     |       
|                                                    |  | Guarantor                           |       
|                                                    |  |                                     |       
|Net cash provided by (used in) operating activities |  | $                                   | 8,314 
|Net cash used in investing activities               |  |                                     | 409   
|Net cash (used in) provided by financing activities |  |                                     | (9,968
|Effect of exchange rate changes on cash             |  |                                     | 100   
|                                                    |  |                                     |       
|NET DECREASE IN CASH                                |  |                                     | (1,145
|CASH, beginning of period                           |  |                                     | 4,713 
|                                                    |  |                                     |       
|CASH, end of period                                 |  | $                                   | 3,568 
|                                                    |  |                                     |       



|                                                    |  | Fiscal Year Ended December 31, 2001 |       
|--------------------------------------------------- |  | ----------------------------------- | ------
|                                                    |  |                                     |       
|                                                    |  | Guarantor                           |       
|                                                    |  |                                     |       
|Net cash used in operating activities               |  | $                                   | 3,740 
|Net cash (used in) provided by investing activities |  |                                     | (8,366
|Net cash provided by financing activities           |  |                                     | 8,902 
|Effect of exchange rate changes on cash             |  |                                     |      
|                                                    |  |                                     |       
|NET DECREASE IN CASH                                |  |                                     | 4,276 
|CASH, beginning of period                           |  |                                     | 437   
|                                                    |  |                                     |       
|CASH, end of period                                 |  | $                                   | 4,713 
|                                                    |  |                                     |       

11.        Additional Paid In Capital

In May 2002, in conjunction with the debt restructuring the Company issued to Holdings majority stockholder and other shareholders
warrants to purchase 20 million shares of common stock.  Additionally, in December 2002, the Company issued to other existing shareholders warrants to purchase 2.1 million shares of common stock.  The warrants are exercisable upon issuance
for $1.00 per share and expire on May 15, 2009.  The warrants were valued at $881,000, based on the Black-Scholes valuation model. The fair value of these warrants was estimated at the date of grant with the following assumptions; 5-year
risk-free interest rate of 5.25%; no dividend yield; an average volatility factor of 50.0%; and weighted average expected lives of 7 years.  The warrant value was deferred and is being amortized to interest expense over the term of the
debt.

12.        Unaudited Quarterly Financial Information

The following is unaudited summarized quarterly financial data (amounts in thousands):

|                  |  | 2002 Quarter Ended |       
|----------------- |  | ------------------ | ------
|                  |  |                    |       
|                  |  | March 31           |       
|                  |  |                    |       
|Net sales         |  | $                  | 42,985
|Gross profit      |  |                    | 18,060
|Net income (loss) |  |                    | 354   



|                  |  | 2001 Quarter Ended |        
|----------------- |  | ------------------ | -------
|                  |  |                    |        
|                  |  | March 31           |        
|                  |  |                    |        
|Net sales         |  | $                  | 37,805 
|Gross profit      |  |                    | 9,775  
|Net income (loss) |  |                    | (12,863

F-81



---

##### Table of Contents

Fourth Quarter 2001 Adjustments

As a result of significant losses in the fourth quarter and cumulative losses in recent years, the Company has reevaluated its ability to realize the
future benefit of its net deferred tax assets held in light of the historical operating losses.  Accordingly, the Company recorded a full valuation allowance against its deferred tax assets of approximately $68.9 million.

As a result of significant losses in the fourth quarter, the Company reassessed future cash flows and determined that goodwill was not
recoverable.  Accordingly, the Company recorded a goodwill impairment charge of approximately $33.1 million.

As a
result of the Companys analysis of fixed assets in the fourth quarter, it was determined that certain machinery and equipment was no longer needed to support current business operations and had no value.  Additionally, certain software
development costs incurred in 2001 related to the management information system failed to achieve their intended results and, as a result, were determined to have no future value.  As a result, the Company recorded an impairment charge of
approximately $4.5 million.

As a result of an analysis of product lines during the fourth quarter of 2001, the Company
concluded that it would no longer support a certain number of individual products, resulting in the related inventories of those products no longer having value.   The Company recorded charges of $4.6 million related to the destruction of
obsolete inventory resulting from this strategic decision.

The Company made a decision in the fourth quarter of 2001 to not
pursue certain aged accounts receivable for collection and to allocate resources to other customer receivables and collection activities.  As a result, the Company increased its provision for write-offs based on analysis of those aged customer
receivables.

The Company recorded a charge of approximately $0.9 million related to the fourth quarter closure of its Atlanta
distribution center.  This charge primarily consisted of future rent commitments.

During fiscal 2001, the Company
made a decision to relocate from its manufacturing operation in Argyle, New York to Tecate, Mexico.  In addition, the Company made a decision to move certain product manufacturing from Temecula, California to Ensenada, Mexico.  The Company
recorded approximately $0.9 million in severance costs related to the relocations.

F-82



---

##### Table of Contents

Arthur Andersen LLP (Andersen) is the former auditor of the Company.  As a result of recent events
at Andersen, Andersen declined the Companys request to reissue their audit report dated July 30, 2001 for the fiscal years ended December 31, 2000 and 1999 for inclusion in the Companys 10-K filing for the fiscal year ended December 31,
2001.  As such, pursuant to the guidance given in the Temporary Final Rule and Final Rule: Requirements for Arthur Andersen LLP Auditing Clients, Release Nos. 33-8070; 34-45590; 35-27503; 39-2395; IA-2018; IC-25464; FR-62; File No. S7-03-02,
the Company is filing this copy of the latest signed and dated accountants report issued by Andersen for such periods.

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors of     Hudson Respiratory Care Inc.:

We have audited the accompanying consolidated balance sheets of HUDSON RESPIRATORY CARE INC., (a California Corporation) and subsidiaries as of December 31, 1999 and
2000, and the related consolidated statements of operations and comprehensive loss, stockholders equity (deficit) and cash flows for the years ended December 25, 1998, December 31, 1999 and 2000.  These financial statements are the
responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Hudson Respiratory Care Inc.
and subsidiaries as of December 31, 1999 and 2000, and the results of their operations and their cash flows for the years ended December 25, 1998, December 31, 1999 and 2000 in conformity with accounting principles generally accepted in the United
States.

|/s/ ARTHURANDERSEN LLP                  | 
|--------------------------------------- | 
|                                        | 
|Orange County, California July 30, 2001 | 

F-83



---

##### Table of Contents

HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands)

ASSETS

|                                   |                                                                                                                                         | December 31, 1999 |        | December 31, 2000 | 
|---------------------------------- | --------------------------------------------------------------------------------------------------------------------------------------- | ----------------- | ------ | ----------------- | 
|                                   |                                                                                                                                         |                   |        |                   | 
|CURRENT ASSETS:                    |                                                                                                                                         |                   |        |                   | 
|                                   | Cash                                                                                                                                    |                   | $      | 2,917             | 
|                                   | Accounts receivable, less allowance for doubtful accounts of $973 and $3,500 at December 31, 1999
and 2000, respectively                |                   |        | 30,425            | 
|                                   | Inventories                                                                                                                             |                   |        | 24,043            | 
|                                   | Other current assets                                                                                                                    |                   |        | 4,612             | 
|                                   |                                                                                                                                         |                   |        |                   | 
|                                   | Total current assets                                                                                                                    |                   |        | 61,997            | 
|                                   |                                                                                                                                         |                   |        |                   | 
|PROPERTY, PLANT AND EQUIPMENT, net |                                                                                                                                         |                   | 42,476 |                   | 
|                                   |                                                                                                                                         |                   |        |                   | 
|OTHER ASSETS:                      |                                                                                                                                         |                   |        |                   | 
|                                   | Intangible assets, net                                                                                                                  |                   |        | 66,970            | 
|                                   | Deferred financing costs, net of accumulated amortization of $2,528 and $4,306 at December 31, 1999
and December 31, 2000, respectively |                   |        | 11,134            | 
|                                   | Deferred tax asset                                                                                                                      |                   |        | 68,943            | 
|                                   | Other assets                                                                                                                            |                   |        | 299               | 
|                                   |                                                                                                                                         |                   |        |                   | 
|                                   | Total other assets                                                                                                                      |                   |        | 147,346           | 
|                                   |                                                                                                                                         |                   |        |                   | 
|                                   | Total assets                                                                                                                            |                   | $      | 251,819           | 
|                                   |                                                                                                                                         |                   |        |                   | 
|                                   |                                                                                                                                         |                   |        |                   | 

LIABILITIES, MANDATORILY-REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS EQUITY (DEFICIT)

|CURRENT LIABILITIES:                                                                                                                                                                                                                     |                                                                                                                                                   |  |         |          |   |         |         
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------- | -------- | - | ------- | --------
|                                                                                                                                                                                                                                         | Notes payable to banks                                                                                                                            |  | $       | 6,673    |   | $       | 10,686  
|                                                                                                                                                                                                                                         | Accounts payable                                                                                                                                  |  |         | 6,168    |   |         | 20,320  
|                                                                                                                                                                                                                                         | Accrued liabilities                                                                                                                               |  |         | 11,700   |   |         | 12,707  
|                                                                                                                                                                                                                                         | Notes payable to affiliates                                                                                                                       |  |         |         |   |         | 2,000   
|                                                                                                                                                                                                                                         |                                                                                                                                                   |  |         |          |   |         |         
|                                                                                                                                                                                                                                         | Other current liabilities                                                                                                                         |  |         | 1,485    |   |         | 3,007   
|                                                                                                                                                                                                                                         |                                                                                                                                                   |  |         |          |   |         |         
|Total current liabilities                                                                                                                                                                                                                |                                                                                                                                                   |  | 26,026  |          |   | 48,720  |         
|NOTE PAYABLE TO AFFILIATE, net of current portion                                                                                                                                                                                        |                                                                                                                                                   |  | 7,508   |          |   | 8,266   |         
|NOTES PAYABLE TO BANKS, net of current portion                                                                                                                                                                                           |                                                                                                                                                   |  | 82,513  |          |   | 85,962  |         
|SENIOR SUBORDINATED NOTES PAYABLE                                                                                                                                                                                                        |                                                                                                                                                   |  | 115,000 |          |   | 115,000 |         
|                                                                                                                                                                                                                                         |                                                                                                                                                   |  |         |          |   |         |         
|                                                                                                                                                                                                                                         | Total liabilities                                                                                                                                 |  |         | 231,047  |   |         | 257,948 
|                                                                                                                                                                                                                                         |                                                                                                                                                   |  |         |          |   |         |         
|COMMITMENTS AND CONTINGENCIES (Note 7)                                                                                                                                                                                                   |                                                                                                                                                   |  |         |          |   |         |         
|MANDATORILY-REDEEMABLE PREFERRED STOCK,$.01 par value: 1,800 shares authorized; 356 and 398 shares issued and
outstanding at December 31, 1999 and 2000, respectively; liquidation preference--$35,558 and $39,783 respectively (Note 4) |                                                                                                                                                   |  | 34,558  |          |   | 39,043  |         
|Accrued preferred stock dividends, payable in kind                                                                                                                                                                                       |                                                                                                                                                   |  | 863     |          |   | 1,018   |         
|                                                                                                                                                                                                                                         |                                                                                                                                                   |  |         |          |   |         |         
|                                                                                                                                                                                                                                         |                                                                                                                                                   |  | 35,421  |          |   | 40,061  |         
|                                                                                                                                                                                                                                         |                                                                                                                                                   |  |         |          |   |         |         
|STOCKHOLDERS EQUITY (DEFICIT):                                                                                                                                                                                                          |                                                                                                                                                   |  |         |          |   |         |         
|                                                                                                                                                                                                                                         | Common stock, no par value: 15,000 shares authorized; 10,044 and 10,387 shares issued and outstanding at December 31,
1999 and 2000, respectively |  |         | 92,158   |   |         | 98,158  
|                                                                                                                                                                                                                                         | Cumulative translation adjustment                                                                                                                 |  |         | (862     | ) |         | (1,151  
|                                                                                                                                                                                                                                         | Accumulated deficit                                                                                                                               |  |         | (105,945 | ) |         | (119,782
|                                                                                                                                                                                                                                         |                                                                                                                                                   |  |         |          |   |         |         
|                                                                                                                                                                                                                                         | Total stockholders equity (deficit)                                                                                                              |  |         | (14,649  | ) |         | (22,775 
|                                                                                                                                                                                                                                         |                                                                                                                                                   |  |         |          |   |         |         
|                                                                                                                                                                                                                                         | Total liabilities, mandatorily-redeemable preferred stock and stockholders equity (deficit)                                                      |  | $       | 251,819  |   | $       | 275,234 
|                                                                                                                                                                                                                                         |                                                                                                                                                   |  |         |          |   |         |         
|                                                                                                                                                                                                                                         |                                                                                                                                                   |  |         |          |   |         |         

The accompanying notes are an integral part of these consolidated balance sheets.

F-84



---

##### Table of Contents

HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(In thousands)

|                                                                       |                                   | For the Years Ended |         
|---------------------------------------------------------------------- | --------------------------------- | ------------------- | --------
|                                                                       |                                   |                     |         
|                                                                       |                                   | December 25, 1998   |         
|                                                                       |                                   |                     |         
|NET SALES                                                              |                                   | $                   | 100,498 
|COST OF SALES                                                          |                                   |                     | 56,802  
|                                                                       |                                   |                     |         
|                                                                       | Gross profit                      |                     |         
|                                                                       |                                   |                     |         
|OPERATING EXPENSES:                                                    |                                   |                     |         
|                                                                       | Selling                           |                     |         
|                                                                       | Distribution                      |                     |         
|                                                                       | General and administrative        |                     |         
|                                                                       | Amortization of goodwill          |                     |         
|                                                                       | Research and development          |                     |         
|                                                                       |                                   |                     |         
|                                                                       | Total operating expenses          |                     |         
|                                                                       |                                   |                     |         
|PROVISION FOR EQUITY PARTICIPATION PLAN AND RETENTION PAYMENTS         |                                   |                     | (68,693 
|                                                                       | (Loss) Income from operations     |                     |         
|OTHER EXPENSES:                                                        |                                   |                     |         
|                                                                       | Interest expense                  |                     |         
|                                                                       | Other, net                        |                     |         
|                                                                       |                                   |                     |         
|                                                                       |                                   |                     | (11,733)
|                                                                       |                                   |                     |         
|(Loss) income before provision for income taxes and extraordinary item |                                   |                     | (61,676 
|PROVISION FOR INCOME TAXES                                             |                                   |                     | 8,405   
|                                                                       |                                   |                     |         
|Loss before extraordinary item                                         |                                   |                     | (70,081 
|EXTRAORDINARY ITEM-loss on extinguishment of debt                      |                                   |                     | 104     
|                                                                       |                                   |                     |         
|Net loss                                                               |                                   |                     | (70,185 
|OTHER COMPREHENSIVE LOSS:                                              |                                   |                     |         
|                                                                       | Foreign currency translation loss |                     |         
|                                                                       |                                   |                     |         
|Comprehensive loss                                                     |                                   | $                   | (70,304 
|                                                                       |                                   |                     |         
|                                                                       |                                   |                     |         

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

F-85



---

##### Table of Contents

HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY (DEFICIT)

(In thousands)

|                           |                                                                                                  | Common Stock |        | Cumulative  Translation  Adjustment |   | Retained Earnings  (Accumulated) Deficit |        | Total |       
|-------------------------- | ------------------------------------------------------------------------------------------------ | ------------ | ------ | ----------------------------------- | - | ---------------------------------------- | ------ | ----- | ------
|                           |                                                                                                  |              |       
|                           |                                                                                                  | Shares       |        | Amount                              |  
|                           |                                                                                                  |              |        |                                     |   |                                          |        |       |       
|BALANCE, December 25, 1997 |                                                                                                  |              | 14,469 |                                     | $ | 3,789                                    |        | $     | (345  
|                           | Stockholder redemption                                                                           |              |        | (12,969                             | ) |                                          | (3,379 | )     |       
|                           | Foreign currency translation loss                                                                |              |        |                                    |   |                                          |       |       |       
|                           | Recapitalization investment                                                                      |              |        | 6,300                               |   |                                          | 63,000 |       |       
|                           | Issuance of common stock                                                                         |              |        | 13                                  |   |                                          | 125    |       |       
|                           | Pay-in-kind preferred stock dividends                                                            |              |        |                                    |   |                                          |       |       |       
|                           | Effect of Section 338(h)(10) election on deferred taxes                                          |              |        |                                    |   |                                          |       |       |       
|                           | Net loss                                                                                         |              |        |                                    |   |                                          |       |       |       
|                           |                                                                                                  |              |        |                                     |   |                                          |        |       |       
|BALANCE, December 25, 1998 |                                                                                                  |              | 7,813  |                                     |   | 63,535                                   |        |       | (464  
|                           | Issuance of common stock to parent for cash and contribution of Hudson RCI AB Stock (see Note 2) |              |        | 2,231                               |   |                                          | 28,623 |       |       
|                           | Foreign currency translation loss                                                                |              |        |                                    |   |                                          |       |       |       
|                           | Pay-in-kind preferred stock dividends                                                            |              |        |                                    |   |                                          |       |       |       
|                           | Net loss                                                                                         |              |        |                                    |   |                                          |       |       |       
|                           |                                                                                                  |              |        |                                     |   |                                          |        |       |       
|BALANCE, December 31, 1999 |                                                                                                  |              | 10,044 |                                     |   | 92,158                                   |        |       | (862  
|                           | Issuance of common stock to parent for cash                                                      |              |        | 343                                 |   |                                          | 6,000  |       |       
|                           | Foreign currency translation loss                                                                |              |        |                                    |   |                                          |       |       |       
|                           | Pay-in-kind preferred stock dividends                                                            |              |        |                                    |   |                                          |       |       |       
|                           | Net loss                                                                                         |              |        |                                    |   |                                          |       |       |       
|                           |                                                                                                  |              |        |                                     |   |                                          |        |       |       
|BALANCE, December 31, 2000 |                                                                                                  |              | 10,387 |                                     | $ | 98,158                                   |        | $     | (1,151
|                           |                                                                                                  |              |        |                                     |   |                                          |        |       |       
|                           |                                                                                                  |              |        |                                     |   |                                          |        |       |       

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

F-86



---

##### Table of Contents

HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

|                                        |                                                                                                       | For the Years Ended |     
|--------------------------------------- | ----------------------------------------------------------------------------------------------------- | ------------------- | ----
|                                        |                                                                                                       |                     |     
|                                        |                                                                                                       | December 25, 1998   |     
|                                        |                                                                                                       |                     |     
|CASH FLOWS FROM OPERATING ACTIVITIES:   |                                                                                                       |                     |     
|                                        | Net loss                                                                                              |                     | $   
|                                        | Adjustments to reconcile net loss to net cash (used in) provided by operating
activities             |                     |     
|                                        | Depreciation and amortization                                                                         |                     |     
|                                        | Amortization/write-off of deferred financing costs and other                                          |                     |     
|                                        | Loss (gain) on disposal of equipment                                                                  |                     |     
|                                        | Change in deferred tax asset                                                                          |                     |     
|                                        | Changes in operating assets and liabilities:                                                          |                     |     
|                                        | Accounts receivable                                                                                   |                     |     
|                                        | Inventories                                                                                           |                     |     
|                                        | Other current assets                                                                                  |                     |     
|                                        | Other assets                                                                                          |                     |     
|                                        | Accounts payable                                                                                      |                     |     
|                                        | Accrued liabilities                                                                                   |                     |     
|                                        | Management bonus accrual                                                                              |                     |     
|                                        | Other current liabilities                                                                             |                     |     
|                                        | Other non-current liabilities                                                                         |                     |     
|                                        | Accrued equity participation plan (EPP)                                                               |                     |     
|                                        | Payment of EPP liabilities and retention bonuses                                                      |                     |     
|                                        |                                                                                                       |                     |     
|                                        | Net cash (used in) provided by operating activities                                                   |                     |     
|                                        |                                                                                                       |                     |     
|CASH FLOWS FROM INVESTING ACTIVITIES:   |                                                                                                       |                     |     
|                                        | Purchases of property, plant and equipment                                                            |                     |     
|                                        | Proceeds from sale of property, plant and equipment                                                   |                     |     
|                                        | (Advances) collections on notes receivable and other                                                  |                     |     
|                                        | Acquisition of certain assets of Gibeck, Inc.                                                         |                     |     
|                                        | Acquisition of certain assets of Medimex                                                              |                     |     
|                                        | Acquisition of certain assets of Tyco                                                                 |                     |     
|                                        | Acquisition of Louis Gibeck AB stock, net of cash acquired of $ 8,208                                 |                     |     
|                                        |                                                                                                       |                     |     
|                                        | Net cash used in investing activities                                                                 |                     |     
|                                        |                                                                                                       |                     |     
|CASH FLOWS FROM FINANCING ACTIVITIES:   |                                                                                                       |                     |     
|                                        | Repayment of notes payable to bank                                                                    |                     |     
|                                        | Proceeds from bank borrowings                                                                         |                     |     
|                                        | Additions to deferred financing costs                                                                 |                     |     
|                                        | Redemption of stockholder interest                                                                    |                     |     
|                                        | Proceeds from senior subordinated notes payable                                                       |                     |     
|                                        | Proceeds from note payable to affiliate                                                               |                     |     
|                                        | Repayment of note payable to affiliate                                                                |                     |     
|                                        | Net proceeds from sale of common and mandatorily-redeemable preferred stock, net of transaction
costs |                     |     
|                                        |                                                                                                       |                     |     
|                                        | Net cash provided by financing activities                                                             |                     |     
|                                        |                                                                                                       |                     |     
|Effect of exchange rate changes on cash |                                                                                                       |                     | (119
|NET INCREASE IN CASH                    |                                                                                                       |                     | 37  
|CASH, beginning of year                 |                                                                                                       |                     | 470 
|                                        |                                                                                                       |                     |     
|CASH, end of year                       |                                                                                                       | $                   | 507 
|                                        |                                                                                                       |                     |     
|                                        |                                                                                                       |                     |     

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

F-87



---

##### Table of Contents

|                                                   |                                                                                                                                                                                                                                                                                                                                                                                                     | For the Years Ended |  
|-------------------------------------------------- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ------------------- | -
|                                                   |                                                                                                                                                                                                                                                                                                                                                                                                     |                     |  
|                                                   |                                                                                                                                                                                                                                                                                                                                                                                                     | December 25, 1999   |  
|                                                   |                                                                                                                                                                                                                                                                                                                                                                                                     |                     |  
|SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: |                                                                                                                                                                                                                                                                                                                                                                                                     |                     |  
|                                                   | Cash paid during the year for                                                                                                                                                                                                                                                                                                                                                                      |                     |  
|                                                   | Interest                                                                                                                                                                                                                                                                                                                                                                                            |                     | $
|                                                   |                                                                                                                                                                                                                                                                                                                                                                                                     |                     |  
|                                                   | Income taxes                                                                                                                                                                                                                                                                                                                                                                                        |                     | $
|                                                   |                                                                                                                                                                                                                                                                                                                                                                                                     |                     |  
|DETAILS OF ACQUISITIONS (Note 2):                  |                                                                                                                                                                                                                                                                                                                                                                                                     |                     |  
|                                                   | Acquisition price                                                                                                                                                                                                                                                                                                                                                                                   |                     | $
|                                                   | Less:                                                                                                                                                                                                                                                                                                                                                                                               |                     |  
|                                                   | Common stock issued for acquisition                                                                                                                                                                                                                                                                                                                                                                 |                     |  
|                                                   | Cash acquired                                                                                                                                                                                                                                                                                                                                                                                       |                     |  
|                                                   |                                                                                                                                                                                                                                                                                                                                                                                                     |                     |  
|                                                   | Net cash paid for acquisitions                                                                                                                                                                                                                                                                                                                                                                      |                     | $
|                                                   |                                                                                                                                                                                                                                                                                                                                                                                                     |                     |  
|NON-CASH OPERATING ACTIVITIES:                     |                                                                                                                                                                                                                                                                                                                                                                                                     |                     |  
|                                                   | Net income includes approximately $2,825,000 and $1,199,000 of non-cash expense related to the recognition of the
portion of the purchase price allocation related to acquired inventories in 1999 and 2000, respectively.                                                                                                                                                                          |                     |  
|NON-CASH FINANCING ACTIVITIES:                     |                                                                                                                                                                                                                                                                                                                                                                                                     |                     |  
|                                                   | The Company satisfies its preferred dividend requirements by the issuance of additional shares of preferred stock.
Such accrued dividend requirements totaled $9,765,000 from the date of issuance of the preferred stock through December 31, 2000; preferred stock with an approximate face value of $1,801,000 was issued in 1998, $3,757,000 was issued in 1999,
$4,207,000 was issued in 2000. |                     |  
|                                                   | The Company issued common stock to its parent in partial consideration for the contribution of
Hudson RCI AB stock (see Note 2).                                                                                                                                                                                                                                                                    |                     |  
|                                                   |                                                                                                                                                                                                                                                                                                                                                                                                     |                     |  

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

F-88



---

##### Table of Contents

HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

DECEMBER 31, 2000

1.       Company Background

Hudson Respiratory Care Inc.
(Hudson or the Company), a California corporation founded in 1945, is a manufacturer and marketer of disposable medical products utilized in the respiratory care and anesthesia segments of the domestic and international
health care markets.  The Company is a wholly-owned subsidiary of River Holding Corp., a Delaware corporation (River).  River has no operations of its own, except the Company.  The Companys respiratory care and
anesthesia product lines include such products as oxygen masks, humidification systems, nebulizers, cannulae and tubing.  In the United States, the Company markets its products to a variety of health care providers, including hospitals and
alternate site service providers such as outpatient surgery centers, long-term care facilities, physician offices and home health care agencies.  Internationally, the Company sells its products to distributors that market to hospitals and other
health care providers.  The Companys products are sold to distributors and alternate site service providers throughout the United States and internationally.  The Companys respiratory product operations are conducted from its
primary facility in Temecula, California, facilities in Arlington Heights and Elk Grove, Illinois, and a facility in Ensenada, Mexico. The Companys anesthesia product operations are conducted from facilities located principally in Sweden and
Malaysia, which were acquired in July 1999 (see Note 2).

Recapitalization

In
April 1998, the Company consummated a plan pursuant to which a majority interest in the Company was sold in accordance with an agreement and plan of merger (the Recapitalization).

Key
components of the Recapitalization included:

| | (1) | Common and preferred equity investments in consideration for an 80.8% ownership in the Companys common stock and preferred stock with an initial liquidation preference of
$30.0 million                                                      
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | (2) | Issuance of 9-1/8% senior subordinated notes with a par value of $115.0 million, maturing in 2008 (see Note 5)                                                                                                                                 
| | (3) | Execution of a new term loan facility and revolving loan facility (see Note 5)                                                                                                                                                                 
| | (4) | Repayment of existing indebtedness                                                                                                                                                                                                             
| | (5) | Payment of amounts due under the Equity Participation Plan (see Note 10)                                                                                                                                                                       
| | (6) | Payment for common shares acquired from the existing shareholder; this shareholder retained a 19.2% interest in the common shares outstanding                                                                                                  
| | (7) | Potential contingent payments based on 1998 performance, payable to the continuing shareholder and former participants in the Equity Participation Plan; however, as a result of
the Companys 1998 performance, noadditional amounts were due.

The Company has terminated the Equity
Participation Plan and has adopted an executive stock purchase plan. Additionally, Hudsons sole shareholder prior to the Recapitalization, who owned the remaining 21.0% of Industrias Hudson (Industrias), a subsidiary of the
Company, transferred this interest to the Company in consideration of one dollar. Because of the commonality of ownership, the 21.0% minority interest has been included in the financial statements for all periods presented.

The Company effected a 245:1 stock split concurrent with the Recapitalization.  The stock split has been reflected in the stock amounts shown herein for
all periods presented.

F-89



---

##### Table of Contents

The Recapitalization resulted in no change to the carrying amounts of the Companys existing assets and
liabilities. The Company recorded a deferred tax asset due to the conversion from S to C corporation status and a tax election to revalue the basis of assets and liabilities for tax purposes.

2.       Acquisitions

Gibeck, Inc.

During 1998, the Company acquired certain assets of Gibeck Inc. (Gibeck), a subsidiary of Louis Gibeck AB, for a cash purchase price of $3.4 million.
Gibeck engages primarily in the business of manufacturing, marketing, and selling custom anesthesia circuits. The acquisition was accounted for as a purchase and the purchase price was allocated as follows (amounts in thousands):

|Goodwill                |  | $ | 1,817 | 
|----------------------- |  | - | ----- | 
|Inventory               |  |   | 871   | 
|Machinery and equipment |  |   | 663   | 
|                        |  |   |       | 
|                        |  | $ | 3,351 | 
|                        |  |   |       | 

Hudson RCI AB

On July 22, 1999, the Company acquired substantially all of the outstanding capital stock of Hudson RCI AB (formerly  Louis Gibeck AB or LGAB)
and subsidiaries, a Swedish company engaged primarily in the business of manufacturing, marketing and selling respiratory and anesthesia equipment.  The purchase price was approximately $53.6 million, which included cash consideration of
approximately $45.5 million (including approximately $8.2 million of cash acquired), a non-cash contribution of shares of common stock of River of $6.6 million and transaction expenses of approximately $1.5 million.

The acquisition was funded with (i) a $22.0 million common stock sale to the Companys existing majority shareholder, (ii) a
$22.0 million, 12.0% per annum unsecured note payable to an affiliate of the Companys existing majority shareholder due August 1, 2006 and (iii) a $5.9 million unsecured bank loan bearing interest at the banks
reference rate plus 1/4% per annum due July 30, 2006.

The acquisition of Hudson RCI AB was accounted for as a purchase and the
purchase price was allocated based upon managements estimate of the assets acquired and liabilities assumed as follows (amounts in thousands):

|Cash                    |  | $ | 8,208  |  
|----------------------- |  | - | ------ | -
|Accounts receivable     |  |   | 1,823  |  
|Inventories             |  |   | 5,161  |  
|Fixed assets            |  |   | 1,206  |  
|Other assets            |  |   | 2,939  |  
|Current liabilities     |  |   | (4,856 | )
|Non-current liabilities |  |   | (4,123 | )
|Goodwill                |  |   | 43,223 |  
|                        |  |   |        |  
|                        |  | $ | 53,581 |  
|                        |  |   |        |  

F-90



---

##### Table of Contents

Had this acquisition and the acquisition of certain assets of Gibeck, Inc. occurred at the beginning of 1998 and
1999, the unaudited pro forma net sales, net loss before extraordinary item and net loss would be as follows (amounts in thousands):

|                                   |  | Year Ended        |        
|---------------------------------- |  | ----------------- | -------
|                                   |  |                   |        
|                                   |  | December 25, 1998 |        
|                                   |  |                   |        
|Net sales                          |  | $                 | 122,819
|Net loss before extraordinary item |  |                   | (66,344
|Net loss                           |  |                   | (66,448

Goodwill related to
the Hudson RCI AB acquisition is being amortized over a period of 20 years.

Acquisition of Product Lines

On November 8, 1999, the Company acquired certain assets of Tyco Healthcare Group LP (Tyco), including Tycos incentive breathing exerciser and
pulmonary function monitor product lines, for a cash purchase price of approximately $23.8 million.

On October 28, 2000, the
Company acquired certain assets of Tyco, including Tycos Sheridan® endotracheal tube for a cash purchase price of approximately $18.0 million.

3.       Summary of Significant Accounting Policies

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of Hudson and its wholly-owned subsidiaries.  All significant intercompany account
balances and transactions have been eliminated in consolidation. Hudson and its wholly-owned subsidiaries are collectively referred to herein as the Company.

Use of Estimates

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

Inventories

Inventories are stated at the lower of cost (first-in, first-out (FIFO) method) or market. At December 31, 1999 and December 31, 2000, inventories consisted of the
following (amounts in thousands):

|                |  | 1999 |        | 2000 |  
|--------------- |  | ---- | ------ | ---- | -
|                |  |      |        |      |  
|Raw materials   |  | $    | 5,901  |      | $
|Work-in-process |  |      | 5,682  |      |  
|Finished goods  |  |      | 12,460 |      |  
|                |  |      |        |      |  
|                |  | $    | 24,043 |      | $
|                |  |      |        |      |  

F-91



---

##### Table of Contents

Raw materials principally consist of bulk resins. Work-in-process and finished goods include raw materials, labor
and overhead costs.  Certain finished goods are purchased for resale and are not manufactured.

Foreign Currency Translation

The Company uses the local currency as the functional currency of its operating subsidiaries.  Accordingly, all assets and liabilities outside the United States
are translated into U.S. dollars at the rate of exchange in effect at the balance sheet date.  Income and expense items are translated at the weighted-average exchange rate prevailing during the period.

Beginning in the second quarter of 1998, the Company commenced using the U.S. dollar as the functional currency of its Mexican operations since Mexico was considered
a highly inflationary economy. Management believes that the effect of not using the U.S. dollar as the functional currency from January 1, 1997 was not material to the financial statements. Beginning in January 1999, Mexico was no longer considered
a highly inflationary economy and, accordingly, the Company resumed using the Mexican Peso as the functional currency.

Revenue Recognition

The Company recognizes revenue when product is shipped. The Company establishes reserves for sales returns and other allowances based on historical experience. 
The Companys policy is to provide a reserve for estimated uncollectable trade accounts receivable. During 2000, the Company provided approximately $3.5 million for such accounts.

Income
Taxes

The Company applies the asset and liability method in recording income taxes, under which deferred income tax assets and
liabilities are determined, based on the differences between the financial reporting and tax bases of assets and liabilities and are measured using currently enacted tax rates and laws. Additionally, deferred tax assets are evaluated and a valuation
allowance is established if it is more likely than not that all or a portion of the deferred tax asset will not be realized.

Fiscal Year-End

The Company reported its operations on a 52-53 week fiscal year ending on the Friday closest to December 31 for the fiscal years ended December 25,
1998 and December 31, 1999.  Beginning in 2000, the Company adopted calendar year reporting, with the year ending on December 31, 2000.

New 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.

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 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 the Company is in compliance with this
pronouncement.

F-92



---

##### Table of Contents

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.

Reclassifications

Certain reclassifications have been made in the 1998 and 1999 statements to conform to the 2000 presentation.

4.       Preferred Stock

In connection with the Recapitalization, the
Company issued 300,000 shares of mandatorily-redeemable 11-1/2% senior exchangeable pay-in-kind (PIK) preferred stock due 2010. Net proceeds from the original issuance were $29.0 million. Dividends are payable semi-annually in arrears on
April 15 and October 15 each year. Dividends will be payable in cash, except on dividend payment dates occurring on or prior to April 15, 2003, for which the Company has the option to issue additional shares of preferred stock (including fractional
shares) having an aggregate liquidation preference equal to the amount of such dividends. The preferred stock will rank junior in right of payment to all obligations of the Company and its subsidiaries.

The Company issued PIK preferred stock with a liquidation preference of approximately $3,757,000 and $4,207,000 to satisfy the dividend requirements in 1999 and 2000,
respectively. As of December 31, 1999 and December 31, 2000 the Company accrued for PIK preferred stock dividends in the amount of  $863,000 and $1,018,000, respectively.

5.       Long-Term Debt Obligations

Summary of Amounts Outstanding

F-93



---

##### Table of Contents

The Companys long-term debt obligations as of December 31, 1999 and December 31, 2000 consist of the
following (amounts in thousands):

|                                                |  | 1999 |         | 2000 |  
|----------------------------------------------- |  | ---- | ------- | ---- | -
|                                                |  |      |         |      |  
|Borrowings under revolving credit facility      |  | $    | 36,600  |      | $
|Term loan payable to domestic banks             |  |      | 35,000  |      |  
|Term and revolving loan payable to Swedish bank |  |      | 17,586  |      |  
|Senior subordinated notes                       |  |      | 115,000 |      |  
|Note payable to affiliate                       |  |      | 7,508   |      |  
|                                                |  |      |         |      |  
|                                                |  |      | 211,694 |      |  
|Lesscurrent portion                            |  |      | (6,673  | )    |  
|                                                |  |      |         |      |  
|Long-term debt                                  |  | $    | 205,021 |      | $
|                                                |  |      |         |      |  

Credit Facility

In connection with the Recapitalization, the Company entered into a new credit agreement (the Credit Facility) with a bank group, which provides for borrowings of up
to $100.0 million. This agreement consists of two separate facilities as follows:

| | 1.) | Revolving creditmaximum borrowings of $60.0 million with a letter of credit sub-limit of $7.5 million.
| | --- | -------------------------------------------------------------------------------------------------------
| |     | This facility must be prepaid upon payment in full of the Term Loan facility.                          
| | 2.) | Term loanmaximum borrowings of $40.0 million with quarterly installments to be made through maturity. 

Interest on the Credit Facility is based, at the option of the Company, upon either a eurodollar rate (as defined) plus 2.25%, or a base rate (as defined) plus 1.25%
per annum. A commitment fee of 0.50% per annum is charged on the unused portion of the Credit Facility.

The following summarizes
interest rate data on the Credit Facility as of December 31, 1999 and 2000:

|                               |  | 1999            |  | 2000 |       
|------------------------------ |  | --------------- |  | ---- | ------
|                               |  |                 |  |      |       
|Revolving credit facility rate |  | 8.5625% to10.0% |  |      | 9.563%
|Term loan facility rate        |  | 8.75%           |  |      | 9.250%

Total borrowings as of December 31,
2000 were $53.0 million and $29.5 million under the Revolving Credit Facility and Term Loan Facility, respectively. The Credit Facility will mature on April 7, 2004.

The agreement provides the bank a first security interest in substantially all of the properties and assets of the Company and a pledge of 65.0% of the stock of
Industrias, a wholly-owned subsidiary of the Company.  The agreement also requires the Company to maintain certain financial ratios and financial covenants, as defined in the agreement, the most restrictive of which and among other
restrictions, prohibit additional indebtedness and limit dividend payments to the Companys stockholders. The Credit Facility is guaranteed by the Companys parent.

As of December 31, 2000, the Company had available credit under the Revolving Loan Facility in the amount of $7.0 million ($5.0 million of which is restricted for use
on future acquisitions). No additional borrowing is available under the Term Loan Facility.

The Company is required under restrictive
covenants of the Credit Facility Agreement to maintain certain financial ratios, and meet certain operating cash flow tests for which the Company was not in compliance as of  December 31, 2000 (see Note 15).

F-94



---

##### Table of Contents

Senior Subordinated Notes

Also related to the
Recapitalization, the Company issued under an Indenture $115.0 million of senior subordinated notes (the Notes). The Notes are fully transferable and are general unsecured obligations of the Company, subordinated in right of payment to
all existing and future senior debt, as defined, of the Company.

The Notes bear interest at a rate equal to 9-1/8% per annum from
the date of issuance of the Notes. Interest is payable semi-annually on April 15 and October 15 of each year, commencing October 15, 1998. The Notes will mature on April 15, 2008 and will be redeemable at the option of the Company, in whole or
in part, on or after April 15, 2003. The Notes are guaranteed by Industrias.

The fair value of the Companys senior subordinated
notes at December 31, 2000 was approximately $69.0 million. The fair value is estimated based on the quoted market prices for issues listed on exchanges and is not intended to, and does not, represent the underlying fair value of the Company. 
Subsequent to December 31, 2000, the Company was in default of certain financial reporting requirements to the noteholders.  Management believes that it has cured this default.

Note Payable
to Affiliate

In connection with the acquisition of Hudson RCI AB during 1999, the Company borrowed $22.0 million under an unsecured
12% note payable to an affiliate of the Companys existing majority stockholder. The note is due August 1, 2006. During 1999, the Company paid approximately $14.5 million in principal on the note.  During 2000, the Company Borrowed an
additional $2 million from the existing majority shareholder under an unsecured 14% note payable due on demand.

Bank Notes Payable

The Company has bank borrowings of $14.1 million outstanding at December 31, 2000, which are denominated in Swedish Krona. The borrowings bear interest at the 3-month
STIBOR plus 0.75% to 1.75% (4.884% to 5.884% at December 31, 2000), are due December 21, 2003 and are secured by the common stock of Hudson RCI AB.

Future Debt Principal
Payments

As of December 31, 2000, future debt principal payments on the aforementioned debt are as follows (amounts in
thousands):

|Fiscal Year  Ending: |  |   |         | 
|-------------------- |  | - | ------- | 
|                     |  |   |         | 
|2001                 |  | $ | 10,686  | 
|2002                 |  |   | 11,444  | 
|2003                 |  |   | 13,444  | 
|2004                 |  |   | 55,944  | 
|2005                 |  |   | 5,130   | 
|Thereafter           |  |   | 125,266 | 
|                     |  |   |         | 
|                     |  | $ | 221,914 | 
|                     |  |   |         | 

F-95



---

##### Table of Contents

6.       Detail of Selected Balance Sheet Accounts

Property, Plant and
Equipment

The following is a summary as of December 31, 1999 and December 31, 2000 (amounts in thousands):

|                                                 |  | 1999 |         | 2000 |  
|------------------------------------------------ |  | ---- | ------- | ---- | -
|                                                 |  |      |         |      |  
|Land                                             |  | $    | 2,044   |      | $
|Buildings                                        |  |      | 15,078  |      |  
|Leasehold improvements                           |  |      | 1,322   |      |  
|Machinery, equipment and purchased software      |  |      | 65,667  |      |  
|Furniture and fixtures                           |  |      | 4,227   |      |  
|                                                 |  |      |         |      |  
|                                                 |  |      | 88,338  |      |  
|Less  Accumulated depreciation and amortization |  |      | (57,740 | )    |  
|                                                 |  |      |         |      |  
|                                                 |  |      | 30,598  |      |  
|Equipment installation in progress               |  |      | 8,481   |      |  
|ERP software installation in progress            |  |      | 3,397   |      |  
|                                                 |  |      |         |      |  
|Property and equipment, net                      |  | $    | 42,476  |      | $
|                                                 |  |      |         |      |  

Depreciation of property, plant and
equipment is provided using the straight-line method over the following estimated useful lives:

|Buildings                                   |  | 31.5 years                              | 
|------------------------------------------- |  | --------------------------------------- | 
|Leasehold improvements                      |  | Lesser of the useful life or lease term | 
|Machinery, equipment and purchased software |  | 5 to 7 years                            | 
|Furniture and fixtures                      |  | 3 to 7 years                            | 

Upon retirement or disposal of
depreciable assets, the cost and related accumulated depreciation are removed and the resulting gain or loss is reflected in income from operations.  Major renewals and betterments are capitalized while maintenance costs and repairs are
expensed in the year incurred. ERP software installation costs are capitalized in accordance with Statement of Position (SOP) 98-1, Accounting for the Costs of Computer Software Developed or Obtained for Internal Use. The
Company implemented the new ERP system on April 1, 2000.

Total depreciation expense related to property, plant and equipment and
amortization expense related to intangible and other assets was $6,101,000, $8,315,000 and $11,719,000 for the years ended December 25, 1998, December 31, 1999 and December 31, 2000, respectively.

Intangible Assets and Deferred Financing Costs, net

Amortization of intangible assets is provided using
the straight-line method over the applicable amortization period. During 1999, the Company wrote-off certain fully-amortized patents. The following is a summary of the components of intangible assets as of December 31, 1999 and December 31, 2000
(amounts in thousands):

|                                |  | Useful lives |                | 1999 |   | 2000   |  
|------------------------------- |  | ------------ | -------------- | ---- | - | ------ | -
|                                |  |              |                |      |   |        |  
|Covenant not-to-compete         |  |              | 5 to 7 years   |      | $ | 3,500  |  
|Patents                         |  |              | 15 years       |      |   | 472    |  
|Goodwill                        |  |              | 15 to 20 years |      |   | 67,834 |  
|Other                           |  |              | 5 to 20 years  |      |   | 133    |  
|                                |  |              |                |      |   |        |  
|                                |  |              |                |      |   | 71,939 |  
|Less  Accumulated amortization |  |              |                |      |   | (4,969 | )
|                                |  |              |                |      |   |        |  
|                                |  |              |                |      | $ | 66,970 |  
|                                |  |              |                |      |   |        |  

Deferred financing costs are
amortized using the straight-line method over the period of the related debt.

F-96



---

##### Table of Contents

Management reviews Goodwill on a regular basis for possible impairment.  Management knows of no factors at
December 31, 2000 which may affect the impairment recorded of long-lived assets.

Accrued Liabilities and Accounts Payable

Accrued liabilities consisted of the following as of December 31, 1999 and December 31, 2000 (amounts in thousands):

|                       |  | 1999 |        | 2000 |  
|---------------------- |  | ---- | ------ | ---- | -
|                       |  |      |        |      |  
|Interest               |  | $    | 4,162  |      | $
|Payroll and related    |  |      | 4,095  |      |  
|Vacation               |  |      | 1,509  |      |  
|Pension                |  |      | 1,353  |      |  
|Medical self-insurance |  |      | 577    |      |  
|Other                  |  |      | 4      |      |  
|                       |  |      |        |      |  
|                       |  | $    | 11,700 |      | $
|                       |  |      |        |      |  

Accounts payable includes a book
overdraft of approximately $0.9 million and $1.2 million at December 31, 1999 and 2000.

7.       Commitments and Contingencies

The Company leases certain facilities, automobiles and office equipment under noncancellable leases, with the majority of the automobile leases having a term
of one year with annual renewal provisions. All of these leases have been classified as operating leases.

As of December 31, 2000, the
Company had future obligations under operating leases as follows (amounts in thousands):

|Fiscal Year Ending: |            |   |        |      
|------------------- | ---------- | - | ------ | -----
|                    |            |   |        |      
|                    | 2001       |   | $      | 2,534
|                    | 2002       |   |        | 2,290
|                    | 2003       |   |        | 2,099
|                    | 2004       |   |        | 1,914
|                    | 2005       |   |        | 1,378
|                    | Thereafter |   |        | 4,023
|                    |            |   |        |      
|                    |            | $ | 14,238 |      
|                    |            |   |        |      

Rental expense was approximately
$1,506,000, $2,052,000 and $3,115,000 in fiscal 1998, 1999 and 2000, respectively.

The Company self-insures the majority of its medical
benefit programs. Reserves for losses totaling approximately $577,000 and $569,000 at December 31, 1999 and December 31, 2000, respectively, were established based upon estimated obligations and are included in accrued liabilities in the
accompanying balance sheets. The Company maintains excess coverage on an aggregate claim basis.

The Company is party to lawsuits and
other proceedings, including suits relating to product liability and patent infringement. While the results of such lawsuits and other proceedings cannot be predicted with certainty, management does not expect that the ultimate liabilities, if any,
will have a material adverse effect on the financial position or results of operations of the Company.

F-97



---

##### Table of Contents

8.       Income Taxes

Effective November 1, 1987, the stockholder of Hudson elected S corporation status under the Internal Revenue Code, such that income of the Company is taxed
directly to the stockholder for both federal and state income tax purposes. Hudsons provision for income taxes and income taxes payable was limited to the California S corporation tax of 1.5%.

The Company became a C corporation upon consummation of the transaction discussed in Note 1. Accordingly, the Company has presented pro forma net income (loss)
amounts to reflect a provision for income taxes at a combined effective rate of approximately 39% in 1998, after consideration of permanent differences between financial reporting and income tax amounts. The pro forma amounts presented do not
include the one-time effect of the conversion to C corporation status reflected in the 1998 financial statements. During 1999, the Company revised its estimate of the combined effective income tax rate to approximately 40%.

The actual provision for income taxes for 1998 reflects that the Company was a C corporation for a portion of the period presented. The conversion from S to
C corporation status and the related Section 338(h)(10) election to increase the tax bases of assets in connection with the Recapitalization resulted in a one-time net benefit of $77,064,000 in the second quarter of 1998 which was recorded directly
to retained earnings.

From the date of the Recapitalization, the Company is included in the consolidated income tax returns of its
parent. The Company provides for income taxes on a stand-alone basis in accordance with the asset and liability method pursuant to an informal tax-sharing agreement.

During the fourth quarter of 1998, management evaluated the Companys subsequent actual performance relative to certain budget projections which were originally
used to evaluate the realizability of the deferred tax asset established at the time of the Recapitalization. Based upon this assessment, management provided a valuation allowance of $8,477,000 in the fourth quarter to reduce the deferred tax asset
to an amount that management believes are more likely than not to be realizable. This change in estimate was included in the deferred tax provision for the year ended December 25, 1998.

The effective tax rate for 1998, 1999 and 2000 consists of the following (amounts in thousands):

|                                                             |  | 1998 |         | 1999 |   | 2000  | 
|------------------------------------------------------------ |  | ---- | ------- | ---- | - | ----- | 
|                                                             |  |      |         |      |   |       | 
|Income taxes at combined statutory rate of approximately 40% |  | $    | (24,094 | )    | $ | 143   | 
|Domestic losses not benefited.                               |  |      | 24,022  |      |   |      | 
|Foreign taxes                                                |  |      |        |      |   | 1,443 | 
|Valuation allowance                                          |  |      | 8,477   |      |   |      | 
|                                                             |  |      |         |      |   |       | 
|                                                             |  | $    | 8,405   |      | $ | 1,586 | 
|                                                             |  |      |         |      |   |       | 

F-98



---

##### Table of Contents

The provision (benefit) for income taxes consists of the following (amounts in thousands):

|         |  | United States |       | Foreign |   | Total |  
|-------- |  | ------------- | ----- | ------- | - | ----- | -
|         |  |               |       |         |   |       |  
|2000     |  |               |       |         |   |       |  
|Current  |  | $             |      |         | $ | 3,203 |  
|Deferred |  |               |      |         |   |      |  
|         |  |               |       |         |   |       |  
|         |  | $             |      |         | $ | 3,203 |  
|         |  |               |       |         |   |       |  
|1999     |  |               |       |         |   |       |  
|Current  |  | $             |      |         | $ | 340   |  
|Deferred |  |               | 1,724 |         |   | (478  | )
|         |  |               |       |         |   |       |  
|         |  | $             | 1,724 |         | $ | (138  | )
|         |  |               |       |         |   |       |  
|1998     |  |               |       |         |   |       |  
|Current  |  | $             |      |         | $ |      |  
|Deferred |  |               | 8,405 |         |   |      |  
|         |  |               |       |         |   |       |  
|         |  | $             | 8,405 |         | $ |      |  
|         |  |               |       |         |   |       |  

The 1998 tax provision results
primarily from the valuation allowance discussed previously. As of December 31, 2000, the Company has recorded a net deferred tax asset of approximately $69.0 million primarily related to basis differences between financial reporting and tax
purposes arising from the Section 338(h)(10) election to increase the tax bases of assets in connection with the Recapitalization (see Note 1), which in managements opinion is more likely than not to be realized. As of December 31, 2000, the
Company had a United States net operating loss carryforward of approximately $34.0 million.

The components of the deferred tax asset as
of December 31, 1999 and December 31, 2000 are (amounts in thousands):

|                                                           |  | 1999 |        | 2000 |  
|---------------------------------------------------------- |  | ---- | ------ | ---- | -
|                                                           |  |      |        |      |  
|Basis differences arising from Section 338(h)(10) election |  | $    | 68,873 |      | $
|Net operating loss carryforwards                           |  |      | 10,640 |      |  
|Other                                                      |  |      | (2,093 | )    |  
|                                                           |  |      |        |      |  
|                                                           |  |      | 77,420 |      |  
|Valuation allowance                                        |  |      | (8,477 | )    |  
|                                                           |  |      |        |      |  
|                                                           |  | $    | 68,943 |      | $
|                                                           |  |      |        |      |  

9.       Related-Party Transactions

Amounts included in the consolidated financial statements with respect to transactions with companies controlled by officers, the stockholders or
members of their immediate families are as follows (amounts in thousands):

|                              |  | December 25, 1998 |     | December 31, 1999 |   | December 31, 2000 | 
|----------------------------- |  | ----------------- | --- | ----------------- | - | ----------------- | 
|                              |  |                   |     |                   |   |                   | 
|Purchases                     |  | $                 | 128 |                   | $ |                  | 
|                              |  |                   |     |                   |   |                   | 
|Notes and advances receivable |  | $                 | 91  |                   | $ | 7,608             | 
|                              |  |                   |     |                   |   |                   | 

10.       Deferred Compensation and Benefit
Plans

Pension Plan

The Company has a defined-contribution pension plan
covering substantially all its employees. Amounts charged to expense relating to this plan totaled approximately $810,000, $972,000 and $914,000 for the fiscal years ended 1998, 1999 and 2000, respectively.

F-99



---

##### Table of Contents

Deferred Compensation

Effective December 1, 1994, the
Company established a deferred compensation plan for certain key employees. As of December 31, 2000 no material amount of compensation has been deferred.

Equity Participation
Plan

Effective January 1, 1994, the Companys Board of Directors adopted the Equity Participation Plan, as amended (the
Plan). This Plan provided certain key employees and independent contractors deferred compensation based upon the Companys value, as defined in the agreement. Benefits earned by participants were based upon a formula with a
specified minimum benefit accruing each year for each participant, and benefits were accrued and charged to compensation in the year earned. As of the fiscal year ended 1998, the Company recorded $68,693,000 related to amounts earned by the Plan
participants.

In fiscal 1998, the Company declared bonuses totaling $20.0 million that resulted in a corresponding decrease in amounts
payable under the Plan. The effect of the bonuses was to accelerate the timing of payments to the participants.

Effective with the
Recapitalization, all amounts owed to participants were paid out and the plan was terminated. Total amounts paid in 1998 were $89,642,000.

11.       Extraordinary Item

In accordance with the Recapitalization,
the Company recorded an extraordinary loss on the extinguishment of the existing debt related to the write-off of unamortized deferred finance fees of $104,000 in 1998.

12.       Geographic, Segment and Major Customer Information

The
Company presents segment information externally the same way management uses financial data internally to make operating decisions and assess performance. The Company also reports information about the revenues derived from the enterprises
products or services (or groups of similar products and services), about the countries in which the enterprise earns revenues and holds assets and about major customers regardless of whether that information is used in making operating
decisions.

As discussed in Note 14, the non-guarantor subsidiaries consist principally of Hudson RCI AB and subsidiaries (whose
operations are principally international). The Company operates in two segments: United States operations and international operations.  The financial data of these two segments closely approximates the guarantor/non-guarantor information set
forth in Note 14 and, accordingly, no additional segment data has been provided.

The Company sells respiratory care products to
distributors and medical facilities throughout the United States and internationally. During 1998, 1999 and 2000, the Company had foreign sales of approximately  $20,148,000, $28,497,000 and $31,383,000 respectively, which constituted
approximately 20.0%, 22.1% and 19.7% of total sales, respectively.

The Companys percentage of sales by geographic region for the fiscal years ended 1998, 1999 and 2000 are as
follows:

|                                                           |  | 1998 |       | 1999 |  | 2000  |  
|---------------------------------------------------------- |  | ---- | ----- | ---- |  | ----- | -
|                                                           |  |      |       |      |  |       |  
|Domestic                                                   |  |      | 79.9  | %    |  | 77.9  | %
|Europe                                                     |  |      | 7.8   |      |  | 10.1  |  
|Pacific Rim (Japan, Southeast Asia, Australia/New Zealand) |  |      | 6.2   |      |  | 6.1   |  
|Canada                                                     |  |      | 2.0   |      |  | 1.9   |  
|Other international                                        |  |      | 4.1   |      |  | 4.0   |  
|                                                           |  |      |       |      |  |       |  
|                                                           |  |      | 100.0 | %    |  | 100.0 | %
|                                                           |  |      |       |      |  |       |  

F-100



---

##### Table of Contents

The following summarizes the net book value of fixed assets at the respective locations as of December 31, 1999 and
December 31, 2000 (amounts in thousands):

|                       |  | December 31, 1999 |        | December 31, 2000 |  
|---------------------- |  | ----------------- | ------ | ----------------- | -
|                       |  |                   |        |                   |  
|Ensenada, Mexico       |  | $                 | 1,134  |                   | $
|Stockholm, Sweden      |  |                   | 342    |                   |  
|Kuala Lumpur, Malaysia |  |                   | 741    |                   |  
|United States          |  |                   | 40,259 |                   |  
|                       |  |                   |        |                   |  
|                       |  | $                 | 42,476 |                   | $
|                       |  |                   |        |                   |  

For the fiscal years ended 1998,
1999 and 2000, the Company had sales to one domestic distributor in the amount of $24,940,000, $24,491,000 and $32,184,000 which represented approximately 24.8%, 19.0% and 20.2% of sales, respectively. Additionally, the Company had sales to another
domestic distributor of $14,775,000 and $16,936,000, that accounted for approximately 11.5% and 10.6% of sales in 1999 and 2000, respectively.

13.       Unaudited Consolidated Quarterly Data

|                                        |  | 1998 Quarters Ended |       
|--------------------------------------- |  | ------------------- | ------
|                                        |  |                     |       
|                                        |  | March 27            |       
|                                        |  |                     |       
|Net sales                               |  | $                   | 24,265
|Gross profit                            |  |                     | 10,431
|Income (loss) before extraordinary item |  |                     | 1,498 
|Net income (loss)                       |  |                     | 1,498 
|                                        |  |                     |       
|                                        |  | 1999 Quarters Ended |       
|                                        |  |                     |       
|                                        |  | March 26            |       
|                                        |  |                     |       
|Net sales                               |  | $                   | 27,169
|Gross profit                            |  |                     | 11,389
|Income (loss) before extraordinary item |  |                     | 281   
|Net income (loss)                       |  |                     | 281   
|                                        |  |                     |       
|                                        |  | 2000 Quarters Ended |       
|                                        |  |                     |       
|                                        |  | March 31            |       
|                                        |  |                     |       
|Net sales                               |  | $                   | 40,807
|Gross profit                            |  |                     | 18,304
|Income (loss) before extraordinary item |  |                     | 1,599 
|Net income (loss)                       |  |                     | 1,599 

14.       Subsidiaries Debt Guarantee and Segment
Data

The Company is the 100% owner of certain subsidiaries, which do not guarantee the Companys senior subordinated
notes.  The non-guarantor subsidiaries consist principally of the assets, liabilities and operations of Hudson RCI AB and subsidiaries.  The following tables disclose the required consolidating financial information for the guarantor,
including the Company, and non-guarantor subsidiaries (amounts in thousands):

F-101



---

##### Table of Contents

HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

GUARANTOR AND NON-GUARANTOR
SUBSIDIARIES CONSOLIDATING BALANCE SHEET

ASSETS

|                                   |                                          | As of December 31, 1999 |        
|---------------------------------- | ---------------------------------------- | ----------------------- | -------
|                                   |                                          |                         |        
|                                   |                                          | Guarantor               |        
|                                   |                                          |                         |        
|CURRENT ASSETS:                    |                                          |                         |        
|                                   | Cash                                     |                         | $      
|                                   | Accounts receivable                      |                         |        
|                                   | Inventories                              |                         |        
|                                   | Other current assets                     |                         |        
|                                   |                                          |                         |        
|                                   | Total current assets                     |                         |        
|PROPERTY, PLANT AND EQUIPMENT, net |                                          |                         | 41,335 
|OTHER ASSETS:                      |                                          |                         |        
|                                   | Intangible assets, net                   |                         |        
|                                   | Deferred financing costs, net            |                         |        
|                                   | Deferred tax asset                       |                         |        
|                                   | Investment in non-guarantor subsidiaries |                         |        
|                                   | Other assets                             |                         |        
|                                   |                                          |                         |        
|                                   | Total other assets                       |                         |        
|                                   |                                          |                         |        
|                                   |                                          | $                       | 227,747
|                                   |                                          |                         |        
|                                   |                                          |                         |        

LIABILITIES, MANDATORILY-REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS EQUITY (DEFICIT)

|CURRENT LIABILITIES:                           |                           |   |         |         |   |        |        |   |         |         |   |         |        
|---------------------------------------------- | ------------------------- | - | ------- | ------- | - | ------ | ------ | - | ------- | ------- | - | ------- | -------
|                                               | Notes payable to banks    |   | $       | 5,500   |   | $      | 1,173  |   | $       |        |   | $       | 6,673  
|                                               | Accounts payable          |   |         | 6,625   |   |        | 1,559  |   |         | (2,016  | ) |         | 6,168  
|                                               | Accrued liabilities       |   |         | 8,344   |   |        | 3,356  |   |         |        |   |         | 11,700 
|                                               | Other current liabilities |   |         | 458     |   |        | 10,876 |   |         | (9,849  | ) |         | 1,485  
|                                               |                           |   |         |         |   |        |        |   |         |         |   |         |        
|                                               | Total current liabilities |   |         | 20,927  |   |        | 16,964 |   |         | (11,865 | ) |         | 26,026 
|NOTE PAYABLE TO AFFILIATE                      |                           |   |        |         |   | 13,906 |        |   | (6,398  | )       |   | 7,508   |        
|NOTES PAYABLE TO BANKS, net of current portion |                           |   | 66,100  |         |   | 16,413 |        |   |        |         |   | 82,513  |        
|SENIOR SUBORDINATED NOTES PAYABLE              |                           |   | 115,000 |         |   |       |        |   |        |         |   | 115,000 |        
|                                               |                           |   |         |         |   |        |        |   |         |         |   |         |        
|                                               | Total liabilities         |   |         | 202,027 |   |        | 47,283 |   |         | (18,263 | ) |         | 231,047
|                                               |                           |   |         |         |   |        |        |   |         |         |   |         |        
|Mandatorily-redeemable preferred stock         |                           |   | 35,421  |         |   |       |        |   |        |         |   | 35,421  |        
|STOCKHOLDERS EQUITY (DEFICIT)                 |                           |   | (9,701  | )       |   | 24,395 |        |   | (29,343 | )       |   | (14,649 | )      
|                                               |                           |   |         |         |   |        |        |   |         |         |   |         |        
|                                               |                           | $ | 227,747 |         | $ | 71,678 |        | $ | (47,606 | )       | $ | 251,819 |        
|                                               |                           |   |         |         |   |        |        |   |         |         |   |         |        
|                                               |                           |   |         |         |   |        |        |   |         |         |   |         |        

F-102



---

##### Table of Contents

HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIESGUARANTOR AND NON-GUARANTOR SUBSIDIARIESCONSOLIDATING BALANCE SHEET

ASSETS

|                                   |                                          | As of December 31, 2000 |        
|---------------------------------- | ---------------------------------------- | ----------------------- | -------
|                                   |                                          |                         |        
|                                   |                                          | Guarantor               |        
|                                   |                                          |                         |        
|CURRENT ASSETS:                    |                                          |                         |        
|                                   | Cash                                     |                         | $      
|                                   | Accounts receivable                      |                         |        
|                                   | Inventories                              |                         |        
|                                   | Other current assets                     |                         |        
|                                   |                                          |                         |        
|                                   | Total current assets                     |                         |        
|PROPERTY, PLANT AND EQUIPMENT, net |                                          |                         | 48,260 
|OTHER ASSETS:                      |                                          |                         |        
|                                   | Intangible assets, net                   |                         |        
|                                   | Deferred financing costs, net            |                         |        
|                                   | Deferred tax asset                       |                         |        
|                                   | Investment in non-guarantor subsidiaries |                         |        
|                                   | Other assets                             |                         |        
|                                   |                                          |                         |        
|                                   | Total other assets                       |                         |        
|                                   |                                          |                         |        
|                                   |                                          | $                       | 262,141
|                                   |                                          |                         |        
|                                   |                                          |                         |        

LIABILITIES, MANDATORILY-REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS EQUITY (DEFICIT)

|CURRENT LIABILITIES:                           |                           |   |         |         |   |         |        |   |         |         |   |         |        
|---------------------------------------------- | ------------------------- | - | ------- | ------- | - | ------- | ------ | - | ------- | ------- | - | ------- | -------
|                                               | Notes payable to banks    |   | $       | 7,500   |   | $       | 3,186  |   | $       |        |   | $       | 10,686 
|                                               | Accounts payable          |   |         | 24,758  |   |         | 4,711  |   |         | (9,149  | ) |         | 20,320 
|                                               | Accrued liabilities       |   |         | 9,420   |   |         | 3,287  |   |         |        |   |         | 12,707 
|                                               | Other current liabilities |   |         | 1,242   |   |         | 22,764 |   |         | (20,999 | ) |         | 3,007  
|                                               |                           |   |         |         |   |         |        |   |         |         |   |         |        
|                                               | Total current liabilities |   |         | 42,920  |   |         | 33,948 |   |         | (30,148 | ) |         | 46,720 
|NOTES PAYABLE TO AFFILIATE                     |                           |   | 2,000   |         |   | 8,266   |        |   |        |         |   | 10,266  |        
|NOTES PAYABLE TO BANKS, net of current portion |                           |   | 75,000  |         |   | 10,962  |        |   |        |         |   | 85,962  |        
|SENIOR SUBORDINATED NOTES PAYABLE              |                           |   | 115,000 |         |   |        |        |   |        |         |   | 115,000 |        
|OTHER NON-CURRENT LIABILTIES                   |                           |   |        |         |   | 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 |        
|                                               |                           |   |         |         |   |         |        |   |         |         |   |         |        
|                                               |                           |   |         |         |   |         |        |   |         |         |   |         |        

F-103



---

##### Table of Contents

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

|                                                          |                                      | For the Year Ended December 31, 1999 |        
|--------------------------------------------------------- | ------------------------------------ | ------------------------------------ | -------
|                                                          |                                      |                                      |        
|                                                          |                                      | Guarantor                            |        
|                                                          |                                      |                                      |        
|NET SALES                                                 |                                      | $                                    | 121,796
|COST OF SALES                                             |                                      |                                      | 71,146 
|                                                          |                                      |                                      |        
|Gross profit                                              |                                      |                                      | 50,650 
|                                                          |                                      |                                      |        
|OPERATING EXPENSES:                                       |                                      |                                      |        
|                                                          | Selling                              |                                      |        
|                                                          | Distribution                         |                                      |        
|                                                          | General and administrative           |                                      |        
|                                                          | Amortization of goodwill             |                                      |        
|                                                          | Research and development             |                                      |        
|                                                          |                                      |                                      |        
|                                                          | Total operating expenses             |                                      |        
|                                                          |                                      |                                      |        
|Income (loss) from operations                             |                                      |                                      | 21,761 
|                                                          |                                      |                                      |        
|OTHER EXPENSES:                                           |                                      |                                      |        
|                                                          | Interest expense                     |                                      |        
|                                                          | Other, net                           |                                      |        
|                                                          |                                      |                                      |        
|                                                          | Total other expense                  |                                      |        
|                                                          |                                      |                                      |        
|Income (loss) before provision (benefit) for income taxes |                                      |                                      | 5,105  
|                                                          | PROVISION (BENEFIT) FOR INCOME TAXES |                                      |        
|                                                          |                                      |                                      |        
|Net income (loss)                                         |                                      | $                                    | 2,922  
|                                                          |                                      |                                      |        
|Depreciation and amortization (a)                         |                                      | $                                    | 6,531  
|                                                          |                                      |                                      |        
|Adjusted EBITDA (b)                                       |                                      | $                                    | 28,292 
|                                                          |                                      |                                      |        
|                                                          |                                      |                                      |        

---

|(a) | Includes approximately $2,825,000 of non-cash expense related to the recognition of the portion of purchase price allocation related to acquired inventories.                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|(b) | Adjusted EBITDA represents income before depreciation and amortization, interest expense, income tax expense and recognition of the portion of purchase price allocation related
to acquired inventories.  Adjusted EBITDA  is not a measure of performance under accounting principles generally accepted in the United States, and should not be considered as a substitute for net income, cash flows from operating
activities and other income or cash flow statement data prepared in accordance with accounting principles generally accepted in the United States, or as a measure of profitability or liquidity.

F-104



---

##### Table of Contents

HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIES

GUARANTOR AND NON-GUARANTOR
SUBSIDIARIES

CONSOLIDATING STATEMENT OF OPERATIONS

|                                                          |                                      | For the Year Ended December 31, 2000 |        
|--------------------------------------------------------- | ------------------------------------ | ------------------------------------ | -------
|                                                          |                                      |                                      |        
|                                                          |                                      | Guarantor                            |        
|                                                          |                                      |                                      |        
|NET SALES                                                 |                                      | $                                    | 145,786
|COST OF SALES                                             |                                      |                                      | 87,092 
|                                                          |                                      |                                      |        
|Gross profit                                              |                                      |                                      | 58,694 
|OPERATING EXPENSES:                                       |                                      |                                      |        
|                                                          | Selling                              |                                      |        
|                                                          | Distribution                         |                                      |        
|                                                          | General & Administrative             |                                      |        
|                                                          | Amortization of goodwill             |                                      |        
|                                                          | Research and development             |                                      |        
|                                                          |                                      |                                      |        
|                                                          | Total operating expenses             |                                      |        
|                                                          |                                      |                                      |        
|Income (loss) from operations                             |                                      |                                      | 13,682 
|OTHER INCOME AND (EXPENSES):                              |                                      |                                      |        
|                                                          | Interest expense                     |                                      |        
|                                                          | Other, net                           |                                      |        
|                                                          |                                      |                                      |        
|                                                          | Total other income (expense)         |                                      |        
|                                                          |                                      |                                      |        
|Income (loss) before provision (benefit) for income taxes |                                      |                                      | (5,029 
|                                                          | PROVISION (BENEFIT) FOR INCOME TAXES |                                      |        
|                                                          |                                      |                                      |        
|Net income (loss)                                         |                                      | $                                    | (5,029 
|                                                          |                                      |                                      |        
|Depreciation and amortization  (c)                        |                                      | $                                    | 10,450 
|                                                          |                                      |                                      |        
|Adjusted EBITDA (d)                                       |                                      | $                                    | 24,132 
|                                                          |                                      |                                      |        
|                                                          |                                      |                                      |        

---

|(c) | Includes approximately $1,199,000 of non-cash expense related to the recognition of the portion of purchase price allocation related to acquired inventories.                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|(d) | Adjusted EBITDA represents income before depreciation and amortization, interest expense, income tax expense and recognition of the portion of purchase price allocation related
to acquired inventories.  Adjusted EBITDA  is not a measure of performance under accounting principles generally accepted in the United States, and should not be considered as a substitute for net income, cash flows from operating
activities and other income or cash flow statement data prepared in accordance with accounting principles generally accepted in the United States, or as a measure of profitability or liquidity.

F-105



---

##### Table of Contents

HUDSON RESPIRATORY CARE INC. AND SUBSIDIARIESGUARANTOR AND NON-GUARANTOR SUBSIDIARIESCONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

|                                          |  | For the Year Ended December 31, 1999 |        
|----------------------------------------- |  | ------------------------------------ | -------
|                                          |  |                                      |        
|                                          |  | Guarantor                            |        
|                                          |  |                                      |        
|Net cash provided by operating activities |  | $                                    | 6,108  
|Net cash used in investing activities     |  |                                      | (34,928
|Net cash provided by financing activities |  |                                      | 28,197 
|Effect of exchange rate changes on cash   |  |                                      |       
|                                          |  |                                      |        
|NET INCREASE IN CASH                      |  |                                      | (623   
|CASH, beginning of year                   |  |                                      | 507    
|                                          |  |                                      |        
|CASH, end of year                         |  | $                                    | (116   
|                                          |  |                                      |        



|                                          |  | For the Year Ended December 31, 2000 |        
|----------------------------------------- |  | ------------------------------------ | -------
|                                          |  |                                      |        
|                                          |  | Guarantor                            |        
|                                          |  |                                      |        
|Net cash provided by operating activities |  | $                                    | 11,804 
|Net cash used in investing activities     |  |                                      | (29,329
|Net cash provided by financing activities |  |                                      | 17,778 
|Effect of exchange rate changes on cash   |  |                                      |       
|                                          |  |                                      |        
|NET INCREASE IN CASH                      |  |                                      | 253    
|CASH, beginning of year                   |  |                                      | 184    
|                                          |  |                                      |        
|CASH, end of year                         |  | $                                    | 437    
|                                          |  |                                      |        

15.       Subsequent Events

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
approximately $19,100,000.  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 a pledge of Hudson Euro SárL stock, a wholly-owned subsidiary of the Company and 100% owner of Hudson RCI AB, Hudson RCI UK Ltd. and Hudson RCI France S.A.S.

In April and May of 2001, the company issued for cash unsecured senior subordinated convertible notes to certain managers and shareholders in the amount of $9,451,250
and will issues an additional $3,500,000 in August of 2001.  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 note holder.  Additionally, in August of 2001 the Company will issue for $3,000,000 cash an additional 30,000 shares of mandatorily-redeemable preferred stock.

As discussed in Note 5, the Company was not in compliance with certain restrictive covenants of the Credit Facility at December 31, 2000.  On July 30, 2001, the
Company amended its Credit Facility covenants so that under the amended terms, the Company was in compliance as of December 31, 2000 and expects to remain in compliance until December 31, 2001. As part of this amendment (1) the Companys
shareholders agreed to invest an additional $3 million in senior subordinated convertible notes of the Company (2) certain maturities were extended and (3) interest rate margins increased.

F-106



---

##### Table of Contents

HUDSON RESPIRATORY CARE INC.

SCHEDULE II  VALUATION AND QUALIFYING
ACCOUNTS

(Amounts in thousands)

|                                           |  | Balance at Beginning of Period |        | Charges toExpenses |   | Write-offs |   | Balance atEnd of Period |      
|------------------------------------------ |  | ------------------------------ | ------ | ------------------ | - | ---------- | - | ----------------------- | -----
|                                           |  |                                |        |                    |   |            |   |                         |      
|Description                                |  |                                |        |                    |   |            |   |                         |      
|For the Year Ended December 31, 2002       |  |                                |        |                    |   |            |   |                         |      
|Allowance for doubtful accounts receivable |  | $                              | (1,801 | )                  | $ | (845       | ) | $                       | 1,315
|Reserve for inventory obsolescence         |  |                                | (2,032 | )                  |   | (566       | ) |                         | 1,047
|For the Year Ended December 31, 2001:      |  |                                |        |                    |   |            |   |                         |      
|Allowance for doubtful accounts receivable |  | $                              | (3,500 | )                  | $ | (2,826     | ) | $                       | 4,525
|Reserve for inventory obsolescence         |  |                                | (500   | )                  |   | (1,923     | ) |                         | 391  

II-1



---

##### Table of Contents

Arthur Andersen LLP (Andersen) is the former auditor of the Company.  As a result of recent events
at Andersen, Andersen declined the Companys request to reissue their audit report dated July 30, 2001 for the fiscal years ended December 31, 2000 and 1999 for inclusion in the Companys 10-K filing for the fiscal year ended December 31,
2001.  As such, pursuant to the guidance given in the Temporary Final Rule and Final Rule: Requirements for Arthur Andersen LLP Auditing Clients, Release Nos. 33-8070; 34-45590; 35-27503; 39-2395; IA-2018; IC-25464; FR-62; File No. S7-03-02,
the Company is filing this copy of the latest signed and dated accountants report issued by Andersen for such periods.

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors of    Hudson Respiratory Care Inc.:

We have audited in accordance with auditing standards generally accepted in the United States, the financial statements of HUDSON RESPIRATORY CARE INC. (a California
corporation) and subsidiaries included in this Form 10-K and have issued our report thereon dated July 30, 2001.  Our audit was made for the purpose of forming an opinion on the basic financial statements taken as a whole.  The
accompanying Schedule II  Valuation and Qualifying Accounts listed in the index above is the responsibility of the companys management and is presented for purposes of complying with the Securities and Exchange Commissions rules
and is not part of the basic financial statements.  This schedule has been subjected to the auditing procedures applied in the audit of those financial statements and, in our opinion, fairly states in all material respects the financial data
required to be set forth therein in relation to the basic financial statements taken as a whole.

|/s/ ARTHUR ANDERSEN LLP                 | 
|--------------------------------------- | 
|                                        | 
|Orange County, California July 30, 2001 | 

HUDSON RESPIRATORY CARE INC.

SCHEDULE II  VALUATION AND QUALIFYING ACCOUNTS

(Amounts in thousands)

|                                           |  | Balance at Beginning of Period |      | Charges toExpenses |   | Write-offs |   | Balance atEnd of Period |    
|------------------------------------------ |  | ------------------------------ | ---- | ------------------ | - | ---------- | - | ----------------------- | ---
|                                           |  |                                |      |                    |   |            |   |                         |    
|For the Year Ended December 31, 2000:      |  |                                |      |                    |   |            |   |                         |    
|Allowance for doubtful accounts receivable |  | $                              | (973 | )                  | $ | (3,106     | ) | $                       | 579
|For the Year Ended December 31, 1999:      |  |                                |      |                    |   |            |   |                         |    
|Allowance for doubtful accounts receivable |  | $                              | (794 | )                  | $ | (440       | ) | $                       | 261
|                                           |  |                                |      |                    |   |            |   |                         |    

II-2