UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

QUARTERLY REPORT UNDER
SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

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

		For the quarterly period ended July 1, 2006

OR

o		TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

		For the transition period from to

Commission File Number: 333-110531

NORCROSS SAFETY PRODUCTS L.L.C.

(Exact name of registrant as specified in its charter)

Delaware		61-1283304
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

2001 Spring Road, Suite 425 Oak Brook, Illinois		60523
(Address of Principal Executive Offices)		(Zip Code)

Registrant’s telephone number, including area code:
(630) 572-5715

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 x No o

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, or a non-accelerated. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act.

Large accelerated filer o Accelerated filer o Non-accelerated filer x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x

On August 14, 2006 Norcross Safety Products L.L.C. had 100 units outstanding, all of which were owned by a holding company.

NORCROSS SAFETY PRODUCTS L.L.C.
FORM 10-Q QUARTERLY REPORT

For the Quarterly Period Ended July 1, 2006

TABLE OF CONTENTS

PART I Financial Information

	Item 1. Financial Statements (Unaudited)	1

	Consolidated Balance Sheets	1

	Consolidated Statements of Operations	2

	Consolidated Statements of Cash Flows	3

	Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	18

	Item 3. Quantitative and Qualitative Disclosures About Market Risk	27

	Item 4. Controls and Procedures	28

PART II Other Information		29

	Item 1. Legal Proceedings	29

	Item 1A. Risk Factors	31

	Item 6. Exhibits	34

Signatures		35

Form 10-Q Listing of Exhibits		36

PART I
FINANCIAL INFORMATION

Item 1. Financial Statements (Unaudited)

NORCROSS SAFETY PRODUCTS L.L.C.

CONSOLIDATED BALANCE SHEETS

(Amounts in Thousands) (Unaudited)

	Successor
	December 31,		July 1,
	2005 (1)		2006
Assets
Current assets:
Cash and cash equivalents	$	20,683	$	9,111
Accounts receivable, less allowance of $2,317 and $2,428 in 2005 and 2006, respectively	68,286		81,424
Inventories	93,462		112,721
Deferred income taxes	3,230		3,230
Prepaid expenses and other current assets	3,135		3,626
Total current assets	188,796		210,112
Property, plant and equipment, net	67,315		71,090
Deferred financing costs, net	7,513		7,057
Goodwill, net	136,487		160,141
Other intangible assets, net	276,842		274,083
Other noncurrent assets	5,109		5,222
Total assets	$	682,062	$	727,705

Liabilities and member’s equity
Current liabilities:
Accounts payable	$	21,229	$	27,007
Accrued expenses	34,683		38,309
Current maturities of long-term obligations	2,735		3,163
Total current liabilities	58,647		68,479
Pension, post-retirement and deferred compensation	32,340		31,637
Long-term obligations	309,664		323,780
Other noncurrent liabilities	5,376		7,353
Deferred income taxes	52,496		51,858
Minority interest	176		191
	400,052		414,819
Member’s equity:
Contributed capital	221,068		222,298
Retained earnings	308		13,182
Accumulated other comprehensive income	1,987		8,927
Total member’s equity	223,363		244,407
Total liabilities and member’s equity	$	682,062	$	727,705

(1) December 31, 2005 balances were obtained from audited financial statements.

See notes to unaudited consolidated financial statements.

NORCROSS SAFETY PRODUCTS L.L.C.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in Thousands) (Unaudited)

	Predecessor			Successor			Predecessor			Successor
	Three months ended						Six months ended
	July 2, 2005			July 1, 2006			July 2, 2005			July 1, 2006
Net sales	$	118,126		$	136,246		$	238,070		$	278,122
Cost of goods sold	73,457			83,334			149,059			171,479
Gross profit	44,669			52,912			89,011			106,643
Operating expenses:
Selling	10,978			13,239			22,356			26,114
Distribution	6,346			8,061			12,620			15,987
General and administrative, excludes amortization of intangibles and includes $280 and $1,080 of management incentive compensation for the three and six months ended July 1, 2006, respectively	11,250			12,711			22,193			26,628
Amortization of intangibles	141			2,741			283			5,467
Total operating expenses	28,715			36,752			57,452			74,196
Income from operations	15,954			16,160			31,559			32,447
Other expense (income):
Interest expense	5,682			6,616			11,281			13,078
Interest income	(165		)	(167		)	(415		)	(330		)
Other, net	436			(169		)	822			(540		)
Income before income taxes and minority interest	10,001			9,880			19,871			20,239
Income tax expense	2,093			3,413			3,667			6,967
Minority interest	7			4			11			15
Net income	$	7,901		$	6,463		$	16,193		$	13,257

See notes to unaudited consolidated financial statements.

NORCROSS SAFETY PRODUCTS L.L.C.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in Thousands) (Unaudited)

	Predecessor			Successor
	Six months ended
	July 2, 2005			July 1, 2006
Operating activities
Net income	$	16,193		$	13,257
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation	5,311			6,496
Amortization of intangibles	283			5,467
Amortization of deferred financing costs	922			657
Amortization of original issue discount (premium)	50			(508		)
Deferred income taxes	(153		)	140
Minority interest	11			15
Management incentive compensation	—			1,080
Gain on sale of property, plant and equipment	—			(67		)
Changes in operating assets and liabilities:
Accounts receivable	(6,587		)	(10,607		)
Inventories	(1,731		)	(15,739		)
Prepaid expenses and other current assets	222			(166		)
Other noncurrent assets	(219		)	11
Accounts payable	1,165			4,405
Accrued expenses	(138		)	1,880
Pension, postretirement and deferred compensation	(101		)	(729		)
Other noncurrent liabilities	(28		)	(22		)
Other	12			(6		)
Net cash provided by operating activities	15,212			5,564

Investing activities
Purchase of businesses, net of cash acquired	(605		)	(26,998		)
Purchases of property, plant and equipment	(3,478		)	(4,787		)
Proceeds from sale of property, plant and equipment	—			113
Net cash used in investing activities	(4,083		)	(31,672		)

Financing activities
Payments for deferred financing costs	—			(201		)
Proceeds from borrowings	—			15,000
Payments of debt	(13,637		)	(948		)
Capital contribution	—			150
Due from NSP Holdings L.L.C.	(422		)	—
Dividends to NSP Holdings L.L.C.	(9		)	—
Dividends to Safety Product Holdings, Inc.	—			(383		)
Net cash (used in) provided by financing activities	(14,068		)	13,618
Effect of exchange rate changes on cash	(3,448		)	918
Net decrease in cash and cash equivalents	(6,387		)	(11,572		)
Cash and cash equivalents at beginning of period	35,731			20,683
Cash and cash equivalents at end of period	$	29,344		$	9,111

See notes to unaudited consolidated financial statements

NORCROSS SAFETY PRODUCTS L.L.C.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in Thousands) (Unaudited)

1. Transactions

On July 19, 2005, Norcross Safety Products L.L.C. (the “Company” or “Norcross”) announced the closing of the transaction under which it was acquired by Safety Products Holdings, Inc. (“Safety Products”), a new holding company formed by Odyssey Investment Partners, LLC (“Odyssey”) for the purpose of completing the acquisition. Pursuant to the terms of the purchase agreement, Safety Products purchased all of the outstanding membership units of the Company and all of the outstanding common stock of NSP Holdings Capital Corp. (“NSP Capital”), a wholly-owned subsidiary of NSP Holdings L.L.C. (“NSP Holdings”), and pursuant to which Safety Products assumed all of the outstanding indebtedness of the Company and NSP Holdings, in exchange for a base purchase price to NSP Holdings of $472,000, plus the cash in the Company as of April 2, 2005 in the amount of approximately $16,900, less (1) the indebtedness of the Company and its subsidiaries as of April 2, 2005 and (2) certain transaction fees and expenses. The cash purchase price was $204,488 including direct costs of acquisition of $2,346, and excluding assumed debt of $260,523.

On November 1, 2005, the Company completed the acquisition of all of the issued and outstanding capital stock of The Fibre-Metal Products Company (“Fibre-Metal”). The purchase price was $68,723, including acquisition costs of $723. The Company financed the acquisition through additional term borrowings under the senior credit facility and cash on the balance sheet. The results of operations of Fibre-Metal are included in the Company’s consolidated statement of operations from the date of acquisition.

On February 2, 2006, the Company completed the acquisition of all of the issued and outstanding capital stock of American Firewear, Inc. (“American Firewear”). The purchase price consisted of $4,453 in cash (including acquisition costs of $203 and net of cash acquired of $183) and a $1,000 subordinated seller note. In addition, the purchase price may be increased by $750 over the next four years based on American Firewear achieving certain financial and operating objectives. The Company financed the acquisition through cash on the balance sheet and the issuance of the $1,000 subordinated seller note. The results of operations of American Firewear are included in the Company’s consolidated statement of operations from the date of acquisition. The Company has not finalized the allocation of purchase price as of July 1, 2006.

On June 9, 2006, the Company completed the acquisition of all of the issued and outstanding capital stock of The White Rubber Corporation (“White Rubber”). The purchase price was $22,182 (including acquisition costs of $636 and gross of outstanding checks of $773). The Company financed the acquisition through additional term borrowings under the senior credit facility and cash on the balance sheet. The results of operations of White Rubber are included in the Company’s consolidated statement of operations from the date of acquisition. The Company has not finalized the allocation of purchase price as of July 1, 2006.

The acquisition of Norcross is referred to as the “Norcross Transaction”, the acquisition of Fibre-Metal is referred to as the “Fibre-Metal Transaction”, the acquisition of American Firewear is referred to as the “American Firewear Transaction”, and the acquisition of White Rubber is referred to as the “White Rubber Transaction.” Collectively, the Norcross Transaction, the Fibre-Metal Transaction, the American Firewear Transaction and the White Rubber Transaction are referred to as the “Transactions.”

2. Basis of Presentation

The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information. Accordingly, they do not include all of the information and notes required by accounting principles generally accepted in the United States for complete financial statements.

In the opinion of management, all adjustments (consisting only of adjustments of a normal and recurring nature) considered necessary for a fair presentation of the financial position and results of operations have been included. Interim results are not necessarily indicative of the results that might be expected for any other interim period or for the fiscal year ending December 31, 2006. The financial statements presented should be read in conjunction with the consolidated financial statements and footnotes thereto included in our 2005 consolidated financial statements, included in the Company’s annual report on Form 10-K.

Predecessor — The consolidated financial statements of the Predecessor represent the consolidated results of operations of Norcross Safety Products L.L.C. prior to the Norcross Transaction.

Successor — The consolidated financial statements of the Successor represent the consolidated results of operations of Norcross Safety Products L.L.C. subsequent to the Norcross Transaction.

The consolidated financial statements of the Successor reflect the Transactions under the purchase method of accounting, in accordance with the Financial Accounting Standards Board (FASB) Statement of Accounting Standards (SFAS) No. 141, Business Combinations.

The following table presents the pro forma net sales, income from operations, and net income of the Company assuming the Transactions had occurred on January 1, 2005:

	Predecessor		Successor
	Six months ended July 2, 2005		Six months ended July 1, 2006
Net sales	$	267,721	$	286,769
Income from operations	27,531		33,464
Net income	9,675		13,166

3. Reclassifications

Certain account balances have been reclassified from the prior year to conform with current year presentation. Specifically, discounts and rebate expenses were reclassified from selling expenses to net sales. The impact of this reclassification resulted in a reduction of selling expenses and net sales of $719 and $1,198 for the three months ended July 2, 2005 and the six months ended July 2, 2005, respectively.

4. Recent Accounting Pronouncements

In July 2006, the Financial Accounting Standards Board (“FASB”) issued FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes” (“FIN 48”), which clarifies the accounting for uncertainty in tax positions. This Interpretation requires that the Company recognize in the financial statements, the impact of a tax position, if that position is more likely than not of being sustained on audit, based on the technical merits of the position. In addition, FIN 48 provides guidance on the derecognition, classification, accounting in interim periods and disclosure requirements for uncertain tax positions.

The accounting provision of FIN 48 will be effective as of the beginning of the 2007 fiscal year, with the cumulative effect of the change in accounting principle recorded as an adjustment to the beginning retained earnings. The Company is currently evaluating the impact of adopting FIN 48 on the financial statements.

5. Management Incentive Compensation

Safety Products’ Option Plan (the “Plan”) was adopted and approved by the Board of Directors in December 2005, and provides for the issuance of up to 1,286,631 shares of common stock of Safety Products in connection with the granting of non-qualified or incentive stock options. The principal purposes of the Plan are: 1) to further the growth, development and financial success of Safety Products and its subsidiaries, by providing additional incentives to employees, consultants and independent directors (as defined) of Safety Products and its subsidiaries and 2) to enable Safety Products and its subsidiaries to obtain and retain the services of the type of professional, technical and managerial employees, consultants and independent directors considered essential to the long-range success of Safety Products.

Prior to December 31, 2005, the Company accounted for stock-based compensation programs according to the provisions of Accounting Principles Board Opinion (“ABP”) No. 25, Accounting for Stock Issued to Employees (“APB No. 25”), as permitted by Statement of Financial Accounting Standards (“SFAS”) No. 123, Accounting for Stock-Based Compensation. Effective January 1, 2006, the Company adopted the fair value recognition provisions of SFAS 123 (R), Share-Based Payments (“SFAS No. 123(R)”). As a result of adopting SFAS No. 123(R) on January 1, 2006, income before income taxes and net income for the six months ended July 1, 2006, are $1,080 and $660 lower, respectively, than if the Company had continued to account for share-based compensation under APB No. 25. The application of the fair value provisions of SFAS No. 123(R) would not have had an impact on the Company’s results for the six months ended July 2, 2005. The $280 and $1,080 of management incentive compensation is recorded in general and administrative expenses for the three and six months ended July 1, 2006, respectively.

In January 2006, Safety Products granted of a total of 1,213,559 non-qualified options in connection with the Plan. Outstanding non-qualified stock options have an expiration date ten years from the date of grant. All non-qualified stock options were granted with an exercise price equal to the fair market value on the date of grant. During the six months ended July 1, 2006, no options were forfeited or exercised.

The non-qualified stock options are scheduled to vest over an approximate eight year period. In addition, a portion of the non-qualified stock options are subject to accelerated vesting provisions when certain performance targets are met. The first performance target was met, and therefore the first installment was vested as of July 1, 2006. If certain additional performance targets are met, the remaining four installments will vest on, or within 120 days following, December 31 of each calendar year 2006 through 2009. The non-qualified stock options are subject to further acceleration clauses based on change in control provisions. As of July 1, 2006, 272,980 shares of non-qualified stock options were vested. As of July 1, 2006, there was approximately $3,719 of unrecognized management incentive compensation related to nonvested non-qualified stock options. The Company expects to recognize this management incentive compensation over a weighted average period of 4.0 years.

The Company used the Black-Scholes option-pricing model to estimate the fair value of each option grant as of the date of grant. Expected volatilities are based on historical volatility of the common stock of comparable public companies. The Company estimated the expected life of the options based on the likelihood of the achievement of performance targets, change in control provisions, and historic employee termination data. The risk-free interest rate is based on U.S. Treasury yields in effect at the time of grant. The estimated weighted-average fair values of and related assumptions for options granted were as follows:

Weighted-average fair value of options granted:

At fair value	$	3.95

Assumptions:
Dividend yield	0.0		%
Expected volatility	40.0		%
Risk-free interest rate	5.0		%
Expected life of option (years)	5.0

6. Inventories

Inventories consist of the following:

	Successor
	December 31, 2005			July 1, 2006
At FIFO cost:
Raw materials	$	23,755		$	29,627
Work in process	12,745			13,976
Finished goods	57,126			69,282
	93,626			112,885
Adjustment to LIFO cost	(164		)	(164		)
	$	93,462		$	112,721

7. Long-Term Obligations

The Company’s long-term obligations consist of the following:

	Successor
	December 31, 2005		July 1, 2006
Revolving credit facilities	$	—	$	—
Term loan	152,390		166,574
Senior subordinated notes	152,500		152,500
European term loans	248		186
Subordinated seller note	—		1,000
Capital lease obligations	75		5
Unamortized premium on senior subordinated notes	7,186		6,678
	312,399		326,943
Less: Current maturities of long-term obligations	2,735		3,163
	$	309,664	$	323,780

Aggregate maturities of long-term obligations as of July 1, 2006, are as follows:

2007	$	3,163
2008	3,217
2009	3,320
2010	3,099
2011	155,721
Thereafter	158,423
	$	326,943

8. Income Taxes

The income tax expense (benefit) for the Predecessor differs from the amount of income tax expense (benefit) computed by applying the U.S. federal income tax rate to income (loss) before income taxes and minority interest primarily due to: 1) the tax structure of certain U.S. subsidiaries which requires income taxes to be distributed to and paid by the unitholders, 2) net operating loss carryforwards in the United States and 3) the settlement of income tax audits in the Company’s foreign subsidiaries.

The income tax expense (benefit) for the Successor differs from the amount of income tax expense (benefit) computed by applying the U.S. federal income tax rate to income (loss) before income taxes and minority interest primarily due to net operating loss carryforwards in the United States, the impact of purchase accounting adjustments related to the Transactions and the impact of foreign statutory rate changes on the Company’s deferred taxes.

9. Employee Benefit Plans

The following table sets forth the components of net periodic benefit cost:

	Predecessor					Successor
	Six months ended July 2, 2005					Six months ended July 1, 2006
	Pension Benefits			Post-retirement Benefits		Pension Benefits			Post-retirement Benefits

Service cost	$	834		$	12	$	982		$	12
Interest cost	1,810			40		1,888			36
Expected return on plan assets	(1,554		)	—		(1,812		)	—
Amortization of prior service cost	2			8		—			—
Amortization of actuarial loss	568			44		—			—
	$	1,660		$	104	$	1,058		$	48

10. Restructuring and Merger-Related Charges

In conjunction with the Fibre-Metal Transaction, the Company initiated a restructuring plan to close the Fibre-Metal manufacturing facility located in Concordville, Pennsylvania and move production to its Cranston, Rhode Island and Mexicali, Mexico facilities. In addition, the Company plans to close certain Fibre-Metal distribution centers and integrate Fibre-Metal distribution into its existing distribution facilities. The Company initiated this plan in order to increase profitability through utilizing excess capacity at its existing plants and to move manufacturing to locations with favorable labor costs. As of the date of the Fibre-Metal Transaction, the Company recorded an accrual for costs associated with the plan of $1,716, comprised of $1,383 in severance costs and $333 in facility closure and other exit costs. Since the Fibre-Metal Transaction there have been $72 of payments recorded against the liability.

In conjunction with the White Rubber Transaction, the Company initiated a restructuring plan to move certain production and distribution functions located in Ohio and Washington to its Charleston, South Carolina, Skokie, Illinois and Chicago, Illinois facilities. The Company initiated this plan in order to increase profitability through utilizing excess capacity and consolidating distribution functions. As of the date of the White Rubber Transaction, the Company recorded an accrual for costs associated with the plan of $1,018, comprised of severance costs. Since the White Rubber Transaction there have been no payments or adjustments to the liability.

11. Legal Proceedings

The Company is subject to various claims arising in the ordinary course of business. Most of these lawsuits and claims are product liability matters that arise out of the use of respiratory product lines manufactured by the Company’s North Safety Products subsidiary. As of July 1, 2006, the Company’s North Safety Products subsidiary, along with its predecessors and/or the former owners of such business were named as defendants in approximately 985 lawsuits involving respirators allegedly manufactured and sold by it or its predecessors. The Company is also monitoring an additional 12 lawsuits in which it feels that North Safety Products, its predecessors and/or the former owners of such businesses may be named as defendants. Collectively, these 997 lawsuits represent a total of approximately 9,468 plaintiffs. Approximately 87% of these lawsuits involve plaintiffs alleging injury resulting from exposure to silica dust, with the remainder alleging injury resulting from exposure to other dust particles, including asbestos. These lawsuits typically allege that the purposed injuries resulted in part from respirators that were negligently designed or manufactured. Invensys plc (“Invensys”), formerly Siebe plc, is contractually obligated to indemnify the Company for any losses, including costs of defending claims, resulting from respiratory products manufactured or sold prior to the acquisition of North Safety Products in October 1998.

In addition, the Company’s North Safety Products subsidiary is contractually entitled to indemnification from Norton Company, an affiliate of Saint-Gobain, which owned the North Safety Products business prior to Invensys. Pursuant to a December 14, 1982 asset purchase agreement, Siebe Norton, Inc., a newly formed wholly-owned subsidiary of Norton Company, acquired the assets of Norton’s Safety Products Division and the stock of this company was in turn acquired by Siebe Gorman Holdings PLC. Under the terms of the agreement, Siebe Norton, Inc. did not assume any liability for claims relating to products shipped by Norton Company prior to the closing date. Moreover, Norton Company covenanted in the agreement to indemnify Siebe Norton, Inc. and its successors and assigns against any liability resulting from or arising out of any state of facts, omissions or events existing or occurring on or before the closing date, including, without limitation, any claims arising from products shipped by Norton Company or any of its affiliates prior to the closing date. Siebe Norton, Inc., whose name was subsequently changed to Siebe North Inc., was subsequently acquired by the Company as part of the 1998 acquisition of the North Safety Products business from Invensys.

Despite these indemnification arrangements, the Company could potentially be liable for losses or claims relating to products manufactured prior to the October 1998 acquisition date if Invensys fails to meet its obligations to indemnify the Company and the Company could potentially be liable for losses and claims relating to products sold prior to January 10, 1983 if both Invensys and Norton fail to meet their obligations to indemnify the Company. The Company could also be liable if the alleged exposure involved the use of a product manufactured by the Company after the October 1998 acquisition of the North Safety Products business. The Company believes that Invensys has the ability to pay these claims based on its current financial position, as publicly disclosed by Invensys.

Effective July 1, 2006, the Company plans to enter into a joint defense agreement through December 31, 2008 with the former owners of the North Safety Products business (the “Joint Defense Agreement”). Under the terms of the Joint Defense Agreement, the Company agreed to pay a weighted average percentage of defense costs associated with defending the Company and the prior owners of the North Safety Products business subject to a cap of $525, $960 and $1,000 for the period from July 1, 2006 through December 31, 2006, the year ended December 31, 2007 and the year ended December 31, 2008, respectively. The cap excludes settlement costs and other costs incurred exclusively by the Company, including trial costs and special requests of counsel. Separately, the Company agreed to pay Invensys $200 related to settled cases through June 30, 2006 in which Invensys claims that the period of alleged exposure included periods after October 1998.

Based upon information provided to the Company by Invensys, the Company believes activity related to these lawsuits was as follows for the six months ended July 1, 2006:

	Plaintiffs		Cases
Beginning lawsuits	18,459		1,148
New lawsuits	601		452
Settlements	(5	)	(5	)
Dismissals and other	(9,587	)	(598	)
Ending lawsuits	9,468		997

Plaintiffs have asserted specific dollar claims in approximately a quarter of the approximately 985 cases pending as of July 1, 2006 in which North Safety Products, its predecessors and/or the former owners of such businesses have been named as defendants. A majority of jurisdictions prohibit specifying damages in tort cases such as these, and most of the remaining jurisdictions do not require such specification. In those cases in which plaintiffs choose to assert specific dollar amounts in their complaints, brought in states that permit such pleading, the amounts claimed are typically not meaningful as an indicator of a company’s potential liability. This is because (1) the amounts claimed typically bear no relation to the level of the plaintiff’s injury, (2) the complaints typically assert claims against numerous defendants, and (3) many cases are brought on behalf of plaintiffs who have not suffered any medical injury, and ultimately are resolved without any payment or payment of a small fraction of the damages initially claimed. Of the 985 complaints maintained in the Company’s records, 747 do not specify the amount of damages sought, 26 generally allege damages in excess of $50, three allege compensatory damages in excess of $50 and an unspecified amount of punitive damages, 92 allege compensatory damages and punitive damages, each in excess of $25, two generally allege damages in excess of $100, 11 allege compensatory damages and punitive damages, each in excess of $50, 20 generally allege damages in excess of $15,000, one generally alleges damages not to exceed $290,000, one generally alleges damages of $23,000, one alleges compensatory damages and punitive damages, each in excess of $10, four allege general damages of $18,000 and punitive damages of $10,000, two allege general damages of $13,000 and punitive damages of $10,000, one alleges compensatory and punitive damages, each in excess of $15, four allege punitive damages in excess of $25, one alleges punitive damages in excess of $50, 57 generally allege damages in excess of $15, five generally allege damages in excess of $25, one alleges compensatory damages of $18,000 and punitive damages of $10,000, one alleges punitive damages of $13,500 and compensatory damages of $10,000, one alleges punitive damages of $13,000 and compensatory damages of $10,000, one alleges compensatory damages of $13,000 and punitive damages of $10,000, one alleges compensatory and punitive damages, each of $15, and two allege compensatory and punitive damages, each in excess of $15,000. The Company currently does not have access to the complaints with respect to the previously mentioned additional 12 monitored cases, and therefore it does not know whether these cases allege specific damages, or if so, the amount of such damages, but is in the process of seeking to obtain such information. Due to the reasons noted above and to the indemnification arrangements benefiting the Company, it does not believe that the damage amounts specified in these complaints are a meaningful factor in any assessment of the Company’s potential liability.

The Predecessor recorded a $1,250 reserve for respiratory claims. The Company increased this reserve to $7,000 and recorded the increase as part of the purchase price allocation process associated with the Norcross Transaction. The increase represents a decision by new ownership to enter into the Joint Defense Agreement with the prior owners of North Safety Products. This reserve represents a reasonable estimate of the Company’s probable and estimable liabilities for claims alleging injury resulting from exposure to silica dust and other dust particles, including asbestos as determined by the Company in consultation with an independent consultant. The Company has determined that a five-year projection of claims and related defense costs is the most reasonable approach. However, it is possible that the Company may incur liabilities in excess of the amounts currently reserved. This reserve will be re-evaluated periodically and additional charges or credits will be recorded to operating expenses as additional information becomes available.

It is possible that the Company may incur liabilities in an amount in excess of amounts currently reserved. However, taking into account currently available information, historical experience, and the Company’s indemnification from Invensys, but recognizing the inherent uncertainties in the projection of any future events, the Company believes that these suits or claims should not result in final judgments or settlements in excess of its reserve.

In connection with an ongoing dispute, one of the Company’s competitors has filed a complaint against it alleging that the Company has made a series of misrepresentations concerning this competitor and its products. The complaint seeks a retraction of all statements alleged to have been made by the Company and unspecified damages, including legal fees. A bench trial on the issue of liability was held in February 2006 and the matter is now awaiting ruling by the court. The Company intends to vigorously defend against these claims.

The Company is not otherwise involved in any material lawsuits. The Company historically has not been required to pay any material liability claims. The Company maintains insurance against product liability claims (with the exception of asbestosis and silicosis cases, for which coverage is not commercially available), but it is possible that its insurance coverage will not continue to be available on terms acceptable to the Company or that such coverage will not be adequate for liabilities actually incurred.

12. Segment Data

The following table presents information about the Company by segment:

	General Safety & Preparedness		Fire Service		Electrical Safety		Corporate			Eliminations			Total
Predecessor
Three Months Ended July 2, 2005
Net sales—third parties	$	81,140	$	22,086	$	14,900	$	—		$	—		$	118,126
Net sales—intersegment	2,297		—		—		—			(2,297		)	—
Income (loss) from operations	9,291		3,763		4,142		(1,242		)	—			15,954

Successor
Three Months Ended July 1, 2006
Net sales—third parties	95,212		22,184		18,850		—			—			136,246
Net sales—intersegment	2,238		—		—		—			(2,238		)	—
Income (loss) from operations	11,483		2,026		4,271		(1,620		)	—			16,160

Predecessor
Six Months Ended July 2, 2005
Net sales—third parties	163,881		45,086		29,103		—			—			238,070
Net sales—intersegment	4,855		—		—		—			(4,855		)	—
Income (loss) from operations	18,103		8,144		7,827		(2,515		)	—			31,559

Successor
Six Months Ended July 1, 2006
Net sales—third parties	194,395		46,256		37,471		—			—			278,122
Net sales—intersegment	4,903		—		—		—			(4,903		)	—
Income (loss) from operations	22,759		4,688		9,148		(4,148		)	—			32,447

13. Subsidiary Guarantors

All of the Company’s direct or indirect 100% owned active domestic subsidiaries, fully, unconditionally, jointly and severally guarantee the senior subordinated notes. Separate financial statements of the guarantor subsidiaries are not separately presented because, in the opinion of management, such financial statements are not material to investors. The non-guarantor subsidiaries include wholly owned subsidiaries of the Company organized under the laws of foreign jurisdictions and inactive subsidiaries, all of which are included in the consolidated financial statements. The following is summarized combining financial information for Norcross Safety Products L.L.C. on a stand-alone basis (NSP), Norcross Capital Corp. (NCC), the guarantor subsidiaries of the Company and the non-guarantor subsidiaries of the Company:

	NSP			NCC		Guarantor Subsidiaries			Non-Guarantor Subsidiaries		Eliminations			Total
Successor
July 1, 2006
Current assets:
Cash and cash equivalents	$	8,635		$	—	$	(1,475	)	$	1,951	$	—		$	9,111
Accounts receivable, net	6,352			—		40,451			34,621		—			81,424
Inventories	16,591			—		52,466			43,664		—			112,721
Deferred income taxes	434			—		2,796			—		—			3,230
Prepaid expenses and other current assets	838			—		2,103			685		—			3,626
Total current assets	32,850			—		96,341			80,921		—			210,112
Property, plant and equipment, net	7,049			—		42,101			21,940		—			71,090
Deferred financing costs, net	7,057			—		—			—		—			7,057
Goodwill, net	19,266			—		95,282			45,593		—			160,141
Other intangible assets, net	24,701			—		211,617			37,765		—			274,083
Investment in subsidiaries	439,301			—		98,634			—		(537,935		)	—
Other noncurrent assets	—			—		3,761			1,461		—			5,222
Total assets	$	530,224		$	—	$	547,736		$	187,680	$	(537,935	)	$	727,705
Current liabilities:
Accounts payable	$	3,255		$	—	$	14,644		$	9,108	$	—		$	27,007
Accrued expenses	10,643			—		18,687			8,979		—			38,309
Current maturities of long-term obligations	2,791			—		334			38		—			3,163
Total current liabilities	16,689			—		33,665			18,125		—			68,479
Pension, post-retirement and deferred compensation	52			—		31,308			277		—			31,637
Long-term obligations	322,961			—		666			153		—			323,780
Intercompany balances	(55,194		)	—		8,085			47,109		—			—
Other noncurrent liabilities	—			—		7,323			30		—			7,353
Deferred income taxes	1,309			—		33,397			17,152		—			51,858
Minority interest	—			—		—			191		—			191
	269,128			—		80,779			64,912		—			414,819
Member’s equity:
Contributed capital	222,298			—		399,359			92,118		(491,477		)	222,298
Accumulated deficit	13,182			—		33,933			12,525		(46,458		)	13,182
Accumulated other comprehensive income	8,927			—		—			—		—			8,927
Total member’s equity	244,407			—		433,292			104,643		(537,935		)	244,407
Total liabilities and member’s equity	$	530,224		$	—	$	547,736		$	187,680	$	(537,935	)	$	727,705

	NSP			NCC		Guarantor Subsidiaries			Non- Guarantor Subsidiaries		Eliminations			Total
Successor
December 31, 2005
Current assets:
Cash and cash equivalents	$	17,885		$	—	$	(265	)	$	3,063	$	—		$	20,683
Accounts receivable, net	10,812			—		31,134			26,340		—			68,286
Inventories	10,228			—		41,720			41,514		—			93,462
Deferred income taxes	434			—		2,791			5		—			3,230
Prepaid expenses and other current assets	809			—		1,432			894		—			3,135
Total current assets	40,168			—		76,812			71,816		—			188,796
Property, plant and equipment, net	6,606			—		38,776			21,933		—			67,315
Deferred financing costs, net	7,513			—		—			—		—			7,513
Goodwill, net	19,266			—		74,099			43,122		—			136,487
Other intangible assets, net	25,007			—		215,630			36,205		—			276,842
Investment in subsidiaries	387,606			—		86,614			—		(474,220		)	—
Other noncurrent assets	—			—		3,555			1,554		—			5,109
Total assets	$	486,166		$	—	$	495,486		$	174,630	$	(474,220	)	$	682,062
Current liabilities:
Accounts payable	$	3,492		$	—	$	9,266		$	8,471	$	—		$	21,229
Accrued expenses	13,568			—		14,180			6,935		—			34,683
Current maturities of long-term obligations	2,598			—		68			69		—			2,735
Total current liabilities	19,658			—		23,514			15,475		—			58,647
Pension, post-retirement and deferred compensation	70			—		32,000			270		—			32,340
Long-term obligations	309,478			—		—			186		—			309,664
Intercompany balances	(67,712		)	—		20,135			47,577		—			—
Other noncurrent liabilities	—			—		5,318			58		—			5,376
Deferred income taxes	1,309			—		33,579			17,608		—			52,496
Minority interest	—			—		—			176		—			176
	243,145			—		91,032			65,875		—			400,052
Member’s equity:
Contributed capital	221,068			—		373,312			92,117		(465,429		)	221,068
Retaining earnings	308			—		7,628			1,163		(8,791		)	308
Accumulated other comprehensive income	1,987			—		—			—		—			1,987
Total member’s equity	223,363			—		380,940			93,280		(474,220		)	223,363
Total liabilities and member’s equity	$	486,166		$	—	$	495,486		$	174,630	$	(474,220	)	$	682,062

	NSP			NCC		Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Total
Successor
Six months ended July 1, 2006
Third party	$	30,864		$	—	$	145,691		$	101,567		$	—		$	278,122
Intercompany	4,036			—		6,040			7,745			(17,821		)	—
Net sales	34,900			—		151,731			109,312			(17,821		)	278,122
Cost of goods sold	22,965			—		96,354			69,981			(17,821		)	171,479
Gross profit	11,935			—		55,377			39,331			—			106,643
Operating expenses:
Selling	1,741			—		13,462			10,911			—			26,114
Distribution	2,110			—		7,086			6,791			—			15,987
General and administrative	5,826			—		13,776			7,026			—			26,628
Amortization of intangibles	535			—		4,014			918			—			5,467
Total operating expenses	10,212			—		38,338			25,646			—			74,196
Income from operations	1,723			—		17,039			13,685			—			32,447
Other expense (income):
Interest expense	13,018			—		37			23			—			13,078
Interest income	(276		)	—		—			(54		)	—			(330		)
Intercompany charges	(21,389		)	—		(9,140		)	5,684			24,845			—
Other, net	6			—		(252		)	(294		)	—			(540		)
Income before income taxes and minority interest	10,364			—		26,394			8,326			(24,845		)	20,239
Income tax (benefit) expense	(2,893		)	—		7,780			2,080			—			6,967
Minority interest	—			—		—			15			—			15
Net income	$	13,257		$	—	$	18,614		$	6,231		$	(24,845	)	$	13,257

	NSP			NCC		Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Total
Predecessor
Six months ended July 2, 2005
Third party	$	32,309		$	—	$	120,484		$	85,277		$	—		$	238,070
Intercompany	4,064			—		4,775			5,024			(13,863		)	—
Net sales	36,373			—		125,259			90,301			(13,863		)	238,070
Cost of goods sold	24,474			—		79,939			58,509			(13,863		)	149,059
Gross profit	11,899			—		45,320			31,792			—			89,011
Operating expenses:
Selling	1,726			—		10,842			9,788			—			22,356
Distribution	2,125			—		4,935			5,560			—			12,620
General and administrative	3,956			—		12,187			6,050			—			22,193
Amortization of intangibles	160			—		—			123			—			283
Total operating expenses	7,967			—		27,964			21,521			—			57,452
Income from operations	3,932			—		17,356			10,271			—			31,559
Other expense (income):
Interest expense	11,191			—		14			76			—			11,281
Interest income	(376		)	—		—			(39		)	—			(415		)
Intercompany charges	(23,079		)	—		(2,737		)	3,436			22,380			—
Other, net	(10		)	—		(4		)	836			—			822
Income before income taxes and minority interest	16,206			—		20,083			5,962			(22,380		)	19,871
Income tax expense	13			—		537			3,117			—			3,667
Minority interest	—			—		—			11			—			11
Net income	$	16,193		$	—	$	19,546		$	2,834		$	(22,380	)	$	16,193

	NSP			NCC		Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations		Total
Successor
Six months ended July 1, 2006
Operating activities
Net cash (used in) provided by operating activities	$	(8,090	)	$	—	$	12,323		$	1,331		$	—	$	5,564
Investing activities
Purchase of businesses, net of cash acquired	(229		)	—		(26,635		)	(134		)	—		(26,998		)
Purchase of property, plant and equipment	(1,153		)	—		(2,643		)	(991		)	—		(4,787		)
Proceeds from sale of property, plant and equipment	—			—		—			113			—		113
Net cash used in investing activities	(1,382		)	—		(29,278		)	(1,012		)	—		(31,672		)
Financing activities
Payments for deferred financing costs	(201		)	—		—			—			—		(201		)
Proceeds from borrowings	15,000			—		—			—			—		15,000
Payments of debt	(816		)	—		(68		)	(64		)	—		(948		)
Intercompany	(13,528		)	—		13,992			(464		)	—		—
Capital contribution	150			—		—			—			—		150
Dividends to Safety Products Holdings, Inc.	(383		)	—		—			—			—		(383		)
Net cash provided by (used in) financing activities	222			—		13,924			(528		)	—		13,618
Effect of exchange rate changes on cash	—			—		1,821			(903		)	—		918
Net decrease in cash and cash equivalents	(9,250		)	—		(1,210		)	(1,112		)	—		(11,572		)
Cash and cash equivalents at beginning of period	17,885			—		(265		)	3,063			—		20,683
Cash and cash equivalents at end of period	$	8,635		$	—	$	(1,475	)	$	1,951		$		$	9,111

	NSP			NCC		Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations		Total
Predecessor
Six months ended July 2, 2005
Operating activities
Net cash (used in) provided by operating activites	$	(1,593	)	$	—	$	13,501		$	3,304		$	—	$	15,212
Investing activities
Purchase of businesses, net of cash acquired	(256		)	—		(275		)	(74		)	—		(605		)
Purchase of property, plant and equipment	(788		)	—		(1,899		)	(791		)	—		(3,478		)
Net cash used in investing activities	(1,044		)	—		(2,174		)	(865		)	—		(4,083		)
Financing activities
Payments of debt	(12,850		)	—		(501		)	(286		)	—		(13,637		)
Intercompany	12,310			—		(8,734		)	(3,576		)	—		—
Due from NSP Holdings L.L.C.	(422		)	—		—			—			—		(422		)
Dividends to NSP Holdings L.L.C.	(9		)	—		—			—			—		(9		)
Net cash used in financing activities	(971		)	—		(9,235		)	(3,862		)	—		(14,068		)
Effect of exchange rate changes on cash	—			—		(2,449		)	(999		)	—		(3,448		)
Net decrease in cash and cash equivalents	(3,608		)	—		(357		)	(2,422		)	—		(6,387		)
Cash and cash equivalents at beginning of period	32,859			—		(2,780		)	5,652			—		35,731
Cash and cash equivalents at end of period	$	29,251		$	—	$	(3,137	)	$	3,230		—		$	29,344

14. Comprehensive Income

Total comprehensive income (which includes the impact of foreign currency translation) for the three months ended July 2, 2005 and July 1, 2006 amounted to $3,357 and $11,699, respectively. Total comprehensive income for the six months ended July 2, 2005 and July 1, 2006 amounted to $9,129 and $20,197, respectively.

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

Overview

We are a leading designer, manufacturer and marketer of branded products in the fragmented personal protection equipment industry. We manufacture and market a full line of personal protection equipment for workers in the general safety and preparedness, fire service and electrical safety industries. We sell our products under trusted, long-standing and well-recognized brand names, including North, KCL, Fibre-Metal, Morning Pride, Ranger, Servus, Pro-Warrington, American Firewear and Salisbury. Our broad product offering includes, among other things, respiratory protection, protective footwear, hand protection, bunker gear and linemen equipment.

We classify our diverse product offerings into three operating segments:

General Safety and Preparedness. We offer a diverse portfolio of leading products for a wide variety of industries, including manufacturing, agriculture, automotive, construction, food processing and pharmaceutical industries and the military, under the North, KCL, Fibre-Metal, Ranger and Servus brand names. Our product offering is one of the broadest in the personal protection equipment industry and includes respiratory protection, protective footwear, hand protection, eye, head and face protection, first aid, hearing protection and fall protection. We sell our general safety and preparedness products primarily through industrial distributors.

Fire Service. We manufacture and market one of the broadest lines of personal protection equipment for the fire service market, offering firefighters head-to-toe protection. Our products include bunker gear, fireboots, helmets, gloves and other accessories. We market our products under our Total Fire Group umbrella, using the brand names of Morning Pride, Ranger, Servus, Pro-Warrington and American Firewear. We are the vendor of choice for many of the largest fire departments in North America. We sell our fire service products primarily through specialized fire service distributors.

Electrical Safety. We manufacture and market a broad line of personal protection equipment for the utility market under the Salisbury and Servus brands. Our products, including linemen equipment, gloves, sleeves and footwear, are designed to protect workers from up to 36,000 volts of electricity. All of our products either meet or exceed the applicable standards of the American National Standards Institute (“ANSI”) and the American Society for Testing of Materials (“ASTM”). We distribute our electrical safety products through specialized distributors, test labs, utilities and electrical contractors.

Predecessor and Successor

In May 2005, Safety Products entered into a purchase and sale agreement with NSP Holdings and Norcross to purchase from NSP Holdings all of the outstanding equity interests of Norcross and NSP Capital for an aggregate purchase price of approximately $481.0 million, which included the assumption or repayment of indebtedness but excluded payment of fees and expenses. The acquisition closed on July 19, 2005 and was funded with proceeds to Safety Products from the issuance and sale of senior pay in kind notes as well as an equity investment from affiliates of Odyssey and General Electric Pension Trust (“GEPT”) and certain members of management of Norcross. Concurrently with the acquisition, Norcross entered into a new senior credit facility, consisting of a revolving credit facility that provides for up to $50.0 million of borrowings and an $88.0 million term loan. As a result of the acquisition, Safety Products became the sole unit holder of Norcross. Norcross, following the Norcross Transaction, is referred to as the “Successor.” Norcross, prior to the Norcross Transaction, is referred to as the “Predecessor.”

In accordance with GAAP, our historical financial results for the Predecessor and the Successor are presented separately. The separate presentation is required under GAAP in situations when there is a change in accounting basis, which occurred when purchase accounting was applied to the Norcross Transaction. Purchase accounting requires that the historical carrying value of assets acquired and liabilities assumed be adjusted to fair value, which may yield results that are not comparable on a period-to-period basis due to the different, and sometimes higher, cost basis associated with the allocation of the purchase price. There have been no material changes to the operations or customer relationships of our business as a result of the Norcross Transaction.

Acquisitions

In November 2005, we completed the acquisition of all of the issued and outstanding capital stock of Fibre-Metal. The purchase price of $68.7 million (including $0.7 million of acquisition costs) was financed through $65.0 million of additional term borrowings under the senior credit facility and cash on the balance sheet.

In February 2006, we completed the acquisition of all of the issued and outstanding capital stock of American Firewear. The purchase price consisted of $4.5 million in cash (including acquisition costs of $0.2 million and net of cash acquired of $0.2 million) and a $1.0 million subordinated seller note. In addition, the purchase price may be increased by $0.8 million over the next four years based on American Firewear achieving certain financial and operating objectives. We financed the acquisition through cash on the balance sheet and the issuance of the $1.0 million subordinated seller note.

In June 2006, we completed the acquisition of all of the issued and outstanding capital stock of White Rubber. The purchase price of $22.2 million (including $0.6 million of acquisition costs and gross of outstanding checks of $0.8 million) was financed through $15.0 million of additional term borrowings under the senior credit facility and cash on the balance sheet.

Results of Operations

The following tables set forth our results of operations in dollars and as a percentage of net sales for the three and six months ended July 2, 2005 and July 1, 2006. The data for the three and six months ended July 2, 2005 and July 1, 2006 have been derived from our historical unaudited financial statements.

	Predecessor			Successor			Predecessor			Successor
	Three Months Ended						Six Months Ended
	July 2, 2005			July 1, 2006			July 2, 2005			July 1, 2006
	(dollars in thousands)
Net sales:
General Safety & Preparedness	$	81,140		$	95,212		$	163,881		$	194,395
Fire Service	22,086			22,184			45,086			46,256
Electrical Safety	14,900			18,850			29,103			37,471
Total net sales	118,126			136,246			238,070			278,122
Cost of goods sold	73,457			83,334			149,059			171,479
Gross profit	44,669			52,912			89,011			106,643
Operating expenses	28,715			36,752			57,452			74,196
Income from operations:
General Safety & Preparedness	9,291			11,483			18,103			22,759
Fire Service	3,763			2,026			8,144			4,688
Electrical Safety	4,142			4,271			7,827			9,148
Corporate	(1,242		)	(1,620		)	(2,515		)	(4,148		)
Total income from operations	15,954			16,160			31,559			32,447
Other expense (income):
Interest expense	5,682			6,616			11,281			13,078
Interest income	(165		)	(167		)	(415		)	(330		)
Other, net	436			(169		)	822			(540		)
Income before income taxes and minority interest	10,001			9,880			19,871			20,239
Income tax expense	2,093			3,413			3,667			6,967
Minority interest	7			4			11			15
Net income	$	7,901		$	6,463		$	16,193		$	13,257

	Predecessor		Successor		Predecessor		Successor
	Three Months Ended				Six Months Ended
	July 2, 2005		July 1, 2006		July 2, 2005		July 1, 2006
	(as a percentage of net sales)
Net sales:
General Safety & Preparedness	68.7	%	69.9	%	68.9	%	69.9	%
Fire Service	18.7	%	16.3	%	18.9	%	16.6	%
Electrical Safety	12.6	%	13.8	%	12.2	%	13.5	%
Total net sales	100.0	%	100.0	%	100.0	%	100.0	%
Cost of goods sold	62.2	%	61.2	%	62.6	%	61.7	%
Gross profit	37.8	%	38.8	%	37.4	%	38.3	%
Operating expenses	24.3	%	27.0	%	24.1	%	26.7	%
Income from operations:
General Safety & Preparedness	7.9	%	8.4	%	7.7	%	8.2	%
Fire Service	3.2	%	1.5	%	3.4	%	1.7	%
Electrical Safety	3.5	%	3.1	%	3.3	%	3.3	%
Corporate	(1.1	)%	(1.2	)%	(1.1	)%	(1.6	)%
Total income from operations	13.5	%	11.8	%	13.3	%	11.6	%
Other expense (income):
Interest expense	4.8	%	4.8	%	4.8	%	4.7	%
Interest income	(0.1	)%	(0.1	)%	(0.2	)%	(0.1	)%
Other, net	0.4	%	(0.1	)%	0.4	%	(0.2	)%
Income before income taxes and minority interest	8.4	%	7.2	%	8.3	%	7.2	%
Income tax expense	1.8	%	2.5	%	1.5	%	2.4	%
Minority interest	0.0	%	0.0	%	0.0	%	0.0	%
Net income	6.6	%	4.7	%	6.8	%	4.8	%

Three Months Ended July 1, 2006 as Compared to Three Months Ended July 2, 2005

Net sales. Net sales increased by $18.1 million, or 15.3%, from $118.1 million for the three months ended July 2, 2005 to $136.2 million for the three months ended July 1, 2006. In our general safety and preparedness segment, net sales increased by $14.0 million, or 17.3%, from $81.2 million for the three months ended July 2, 2005 to $95.2 million for the three months ended July 1, 2006. The increase reflects a combination of the following: incremental Fibre-Metal net sales of $10.6 million, combined organic growth in our European and South African operations of $2.6 million, favorable exchange rates, which had an impact of $2.0 million, overall organic growth in our North American non-government business of $1.3 million and a decrease in government contract shipments of $2.5 million. In our fire service segment, net sales increased by $0.1 million, or 0.4%, from $22.1 million for the three months ended July 2, 2005 to $22.2 million for the three months ended July 1, 2006 as incremental American Firewear net sales of $1.8 million were offset by postponed customer orders due to the combined impact of government grant holdups and a delay in the issuance of the new NFPA standard. In our electrical safety segment, net sales increased by $4.0 million, or 26.5%, from $14.9 million for the three months ended July 2, 2005 to $18.9 million for the three months ended July 1, 2006 primarily driven by strong market demand, new product penetration, and incremental White Rubber net sales of $1.6 million.

Gross profit. Gross profit increased by $8.2 million, or 18.5%, from $44.7 million for the three months ended July 2, 2005 to $52.9 million for the three months ended July 1, 2006, primarily due to the $18.1 million, or 15.3%, increase in net sales. Our gross profit margin of 38.8% for the three months ended July 1, 2006 was favorable to the 37.8% gross profit margin for the three months ended July 2, 2005. In our general safety and preparedness segment, gross profit increased by $7.1 million, or 22.8%, from $31.4 million for the three months ended July 2, 2005 to $38.5 million for the three months ended July 1, 2006. This increase was primarily due to the overall net sales increase of $14.0 million, or 17.3% and improved margin realization in our North American operations (in part due to the favorable contribution of Fibre-Metal).

In our fire service segment, gross profit decreased by $0.2 million, or 2.4%, from $6.9 million for the three months ended July 2, 2005 to $6.7 million for the three months ended July 1, 2006 primarily as a result of lower margin realization (in part due to the inherent lower margin of American Firewear products and product line integration costs). In our electrical safety segment, gross profit increased by $1.3 million, or 19.5%, from $6.5 million for the three months ended July 2, 2005 to $7.8 million for the three months ended July 2, 2006, primarily due to the $4.0 million, or 26.5% increase in net sales.

Operating expenses. Operating expenses increased by $8.1 million, or 28.0%, from $28.7 million for the three months ended July 2, 2005 to $36.8 million for the three months ended July 1, 2006. In our general safety and preparedness segment, operating expenses increased by $5.0 million, or 22.4%, from $22.0 million for the three months ended July 2, 2005 to $27.0 million for the three months ended July 1, 2006, primarily due to higher amortization expense of $1.2 million associated with intangible assets recorded as part of purchase accounting, incremental Fibre-Metal operating expenses of $2.1 million, unfavorable exchange rates, which had an impact of $0.5 million and increased variable selling and distribution expenses associated with the $14.0 million, or 17.3% increase in net sales. In our fire service segment, operating expenses increased $1.5 million, or 51.3%, from $3.1 million for the three months ended July 2, 2005 to $4.6 million for the three months ended July 1, 2006, primarily due to higher amortization expense of $1.0 million associated with intangible assets recorded as part of purchase accounting, incremental American Firewear operating expenses of $0.2 million, and additional general and administrative expenses, including legal costs related to litigation with a competitor. In our electrical safety segment, operating expenses increased by $1.2 million, or 48.2%, from $2.3 million for the three months ended July 2, 2005 to $3.5 million for the three months ended July 1, 2006, primarily due to higher amortization expense of $0.4 million associated with intangible assets recorded as part of purchase accounting, incremental White Rubber operating expenses of $0.3 million and increased variable selling and distribution expenses related to the $4.0 million, or 26.5%, increase in net sales. Our corporate expenses increased $0.4 million, primarily due to non-cash management incentive compensation charges of $0.3 million related to our equity option plan and higher payroll costs during the three months ended July 1, 2006.

Income from operations. Income from operations increased by $0.2 million, or 1.3%, from $16.0 million for the three months ended July 2, 2005 to $16.2 million for the three months ended July 1, 2006. Included in income from operations for the three months ended July 1, 2006 were: (1) incremental amortization expense of $2.6 million related to purchase accounting and (2) non-cash management incentive compensation charges of $0.3 million. Excluding these charges, income from operations increased by $3.1 million, or 19.3%. Excluding these same charges, as a percentage of net sales, income from operations increased from 13.5% for the three months ended July 2, 2005 to 14.0% for the three months ended July 1, 2006. In our general safety and preparedness segment (after adjusting for incremental charges related to purchase accounting of $1.2 million), income from operations increased by $3.4 million, or 36.8%, from $9.3 million for the three months ended July 2, 2005 to $12.7 million for the three months ended July 1, 2006, primarily due to higher net sales of $14.0 million, or 17.3% and favorable margin realization. In our fire service segment (after adjusting for incremental charges related to purchase accounting of $1.0 million), income from operations decreased by $0.7 million, or 19.5%, from $3.7 million for the three months ended July 2, 2005 to $3.0 million for the three months ended July 1, 2006, primarily as a result of lower margin realization and higher general and administrative expenses, including legal costs related to litigation with a competitor. In our electrical safety segment (after adjusting for incremental charges related to purchase accounting of $0.4 million), income from operations increased by $0.5 million, or 12.1%, from $4.1 million for the three months ended July 2, 2005 to $4.6 million for the three months ended July 1, 2006, primarily due to higher net sales of $4.0 million, or 26.5%. Our corporate expenses increased $0.4 million, primarily due to management incentive compensation charges of $0.3 million related to our equity option plan and higher payroll costs during the three months ended July 1, 2006.

Included in income from operations for the three months ended July 1, 2006 and July 2, 2005 were depreciation and amortization expenses of $6.1 million and $2.7 million, respectively. Of these amounts, $4.1 million, $1.1 million, and $0.9 million were attributable to the general safety and preparedness, fire service, and electrical safety segments, respectively, for the three months ended July 1, 2006 and $2.3 million, $0.1 million, and $0.3 million were attributable to these segments for the three months ended July 2, 2005.

Interest expense. Interest expense increased by $0.9 million, or 16.4%, from $5.7 million for the three months ended July 2, 2005 to $6.6 million for the three months ended July 1, 2006 primarily due to higher outstanding debt balances related to the Fibre-Metal and White Rubber Transactions. Interest expense incurred by Norcross and the subsidiary guarantors totaled $6.6 million for the three months ended July 1, 2006 and $5.6 million for the three months ended July 2, 2005.

Other, net. Other, net decreased by $0.6 million from $0.4 million for the three months ended July 2, 2005 to $(0.2) million for the three months ended July 1, 2006, primarily due to unrealized foreign exchange rate gains.

Income tax expense. Income tax expense increased by $1.3 million, from $2.1 million for the three months ended July 2, 2005 to $3.4 million for the three months ended July 1, 2006, primarily as a result of higher domestic income tax expense.

Net income. Net income decreased by $1.4 million, or 18.2%, from $7.9 million for the three months ended July 2, 2005 to $6.5 million for the three months ended July 1, 2006. This was the result of the reasons discussed above.

Six Months Ended July 1, 2006 as Compared to Six Months Ended July 2, 2005

Net sales. Net sales increased by $40.1 million, or 16.8%, from $238.0 million for the six months ended July 2, 2005 to $278.1 million for the six months ended July 1, 2006. In our general safety and preparedness segment, net sales increased by $30.5 million, or 18.6%, from $163.9 million for the six months ended July 2, 2005 to $194.4 million for the six months ended July 1, 2006. The increase reflects a combination of the following: incremental Fibre-Metal net sales of $21.1 million, combined organic growth in our European and South African operations of $7.0 million, favorable exchange rates, which had an impact of $1.0 million, overall organic growth in our North American non-government business of $4.4 million and a decrease in government contract shipments of $3.0 million. In our fire service segment, net sales increased by $1.2 million, or 2.6%, from $45.1 million for the six months ended July 2, 2005 to $46.3 million for the six months ended July 1, 2006 as incremental American Firewear net sales of $3.0 million were partially offset by postponed customer orders due to the combined impact of government grant holdups and a delay in the issuance of the new NFPA standard. In our electrical safety segment, net sales increased by $8.4 million, or 28.8%, from $29.1 million for the six months ended July 2, 2005 to $37.5 million for the six months ended July 1, 2006 primarily driven by strong market demand, new product penetration, and incremental White Rubber net sales of $1.6 million.

Gross profit. Gross profit increased by $17.6 million, or 19.8%, from $89.0 million for the six months ended July 2, 2005 to $106.6 million for the six months ended July 1, 2006, primarily due to the $40.1 million, or 16.8%, increase in net sales. Excluding the impact of inventory purchase accounting adjustments in our general safety and preparedness segment of $0.7 million, gross profit increased by $18.3 million, or 20.6%. After adjusting for the inventory purchase accounting adjustments, our gross profit margin of 38.6% for the six months ended July 1, 2006 was favorable to the 37.4% gross profit margin for the six months ended July 2, 2005. In our general safety and preparedness segment (after adjusting for charges related to purchase accounting of $0.7 million), gross profit increased by $14.9 million, or 24.1%, from $62.4 million for six months ended July 2, 2005 to $77.3 million for the six months ended July 1, 2006. This increase was primarily due to the overall net sales increase of $30.5 million, or 18.6% and improved margin realization in our North American operations (in part due to the favorable contribution of Fibre-Metal). In our fire service segment, gross profit was consistent at $14.2 million for the six months ended July 2, 2005 and the six months ended July 1, 2006, as the increase in net sales of $1.2 million, or 2.6%, were offset by lower margin realization (in part due to the inherent lower margin of American Firewear products and product line integration costs). In our electrical safety segment, gross profit increased by $3.4 million, or 27.0%, from $12.4 million for the six months ended July 2, 2005 to $15.8 million for the six months ended July 1, 2006, primarily due to the $8.4 million, or 28.8% increase in net sales.

Operating expenses. Operating expenses increased by $16.7 million, or 29.1%, from $57.5 million for the six months ended July 2, 2005 to $74.2 million for the six months ended July 1, 2006. In our general safety and preparedness segment, operating expenses increased by $9.6 million, or 21.7%, from $44.2 million for the six months ended July 2, 2005 to $53.8 million for the six months ended July 1, 2006, primarily due to higher amortization expense of $2.4 million associated with the intangible assets recorded as part of purchase accounting, incremental Fibre-Metal operating expenses of $4.4 million and increased variable distribution and selling expenses associated with the $30.5 million, or 18.6% increase in net sales. In our fire service segment, operating expenses increased $3.4 million, or 56.7%, from $6.1 million for the six months ended July 2, 2005 to $9.5 million for the six months ended July 1, 2006, primarily due to higher amortization expense of $2.0 million associated with intangible assets recorded as part of purchase accounting, incremental American Firewear operating expenses of $0.3 million, and additional general and administrative expenses, including legal costs related to litigation with a competitor. In our electrical safety segment, operating expenses increased by $2.1 million, or 44.2%, from $4.6 million for the six months ended July 2, 2005 to $6.7 million for the six months ended July 1, 2006, primarily due to higher amortization expense of $0.7 million associated with intangible assets recorded as part of purchase accounting, incremental White Rubber operating expenses of $0.3 million and increased variable selling and distribution expenses related to the $8.4 million, or 28.8% increase in net sales. Our corporate expenses increased by $1.6 million, primarily due to non-cash management incentive compensation charges of $1.1 million related to our equity option plan and higher payroll costs during the six months ended July 1, 2006.

Income from operations. Income from operations increased by $0.9 million, or 2.8%, from $31.6 million for the six months ended July 2, 2005 to $32.5 million for the six months ended July 1, 2006. Included in income from operations for the six months ended July 1, 2006 were: (1) inventory purchase accounting charges of $0.7 million, (2) incremental amortization expense of $5.2

million related to purchase accounting and (3) non-cash management incentive compensation charges of $1.1 million. Excluding these charges, income from operations increased by $7.9 million, or 25.0%. Excluding these same charges, as a percentage of net sales, income from operations increased from 13.3% for the six months ended July 2, 2005 to 14.2% for the six months ended July 1, 2006. In our general safety and preparedness segment (after adjusting for incremental charges related to purchase accounting of $3.2 million), income from operations increased by $7.8 million, or 43.3%, from $18.1 million for the six months ended July 2, 2005 to $25.9 million for the six months ended July 1, 2006, primarily due to higher net sales of $30.5 million, or 18.6% and favorable margin realization. In our fire service segment (after adjusting for incremental charges related to purchase accounting of $2.0 million), income from operations decreased by $1.4 million, or 17.8%, from $8.1 million for the six months ended July 2, 2005 to $6.7 million for the six months ended July 1, 2006, as higher net sales of $1.2 million, or 2.6%, were offset by lower margin realization and higher general and administrative expenses, including legal costs related to litigation with a competitor. In our electrical safety segment (after adjusting for incremental charges related to purchase accounting of $0.7 million), income from operations increased by $2.0 million, or 26.4%, from $7.9 million for the six months ended July 2, 2005 to $9.9 million for the six months ended July 1, 2006, primarily due to higher net sales of $8.4 million, or 28.8%. Our corporate expenses increased $1.6 million, primarily due to management incentive compensation charges of $1.1 million related to our equity option plan and higher payroll costs during the six months ended July 1, 2006.

Included in income from operations for the six months ended July 1, 2006 and July 2, 2005 were depreciation and amortization expenses of $12.0 million and $5.6 million, respectively. Of these amounts, $8.0 million, $2.2 million, and $1.8 million were attributable to the general safety and preparedness, fire service, and electrical safety segments, respectively, for the six months ended July 1, 2006 and $4.6 million, $0.2 million, and $0.8 million were attributable to these segments for the six months ended July 2, 2005.

Interest expense. Interest expense increased by $1.8 million, or 15.9%, from $11.3 million for the six months ended July 2, 2005 to $13.1 million for the six months ended July 1, 2006 due to higher outstanding debt balances related to the Fibre-Metal and White Rubber Transactions. Interest expense incurred by Norcross and the subsidiary guarantors totaled $13.1 million for the six months ended July 1, 2006 and $11.2 million for the six months ended July 2, 2005.

Other, net. Other, net decreased by $1.3 million from $0.8 million for the six months ended July 2, 2005 to $(0.5) million for the six months ended July 1, 2006, primarily due to unrealized foreign exchange rate gains.

Income tax expense. Income tax expense increased by $3.3 million, from $3.7 million for the six months ended July 2, 2005 to $7.0 million for the six months ended July 1, 2006, primarily as a result of higher domestic income tax expense.

Net income. Net income decreased by $2.9 million, or 18.1%, from $16.2 million for the six months ended July 2, 2005 to $13.3 million for the six months ended July 1, 2006. This was the result of the reasons discussed above.

Liquidity and Capital Resources

We have historically used internal cash flow from operations, commercial borrowings on our lines of credit, seller notes, investments from our equityholders and capital markets transactions to fund our operations, acquisitions, capital expenditures and working capital requirements. For the six months ended July 1, 2006 and July 2, 2005, net cash provided by operating activities was $5.6 million and $15.2 million, respectively. The $9.6 million decrease was primarily attributable to higher income from operations of $7.9 million (after adjusting for expenses related to purchase accounting and management incentive compensation), which was offset by increased inventory and accounts receivable balances due in part to the $40.1 million, or 16.8%, increase in net sales.

Historically, our principal uses of cash have been capital expenditures, acquisitions and working capital. Our capital expenditures were $4.8 million for the six months ended July 1, 2006 and $3.5 million for the six months ended July 2, 2005. Investing activities for the six months ended July 1, 2006 included $22.2 million for the acquisition of White Rubber, $4.5 million for the acquisition of American Firewear and $0.3 million of royalty payments made to the sellers of Muck Boot and Arbin. During the six months ended July 1, 2006, we received cash proceeds of $0.1 million related to the sale of property, plant, and equipment. For the six months ended July 2, 2005, investing activities included $0.6 million in acquisition and royalty payments.

As of July 1, 2006, we had working capital of $141.6 million and cash of $9.1 million. We maintain inventory levels sufficient to satisfy customer orders on demand, with generally a three month supply on hand. Bunker gear is an exception and is generally made to order. Our accounts receivable terms are generally 30 days, net.

For the six months ended July 1, 2006, net cash provided by financing activities was $13.6 million, consisting of the following: proceeds from additional term borrowings of $15.0 million under the senior credit facility related to the White Rubber transaction, $0.9 million of payments on long-term obligations, $0.4 million of dividends to Safety Products Holdings Inc., $0.2

million of capital contributions, and $0.2 million of payments for deferred financing costs. For the six months ended July 2, 2005, net cash used in financing activities was $14.1 million, representing $13.6 million of payments on long-term obligations, including an excess cash flow sweep payment under the terms of the then existing senior credit facility of $12.2 million and cash funded to NSP Holdings L.L.C. of $0.4 million.

As of July 1, 2006, borrowings under the senior credit facility bore interest at a weighted average rate of 6.8%. As of July 1, 2006, there was approximately $166.6 million of outstanding indebtedness under the senior credit facility and approximately $46.6 million of available borrowings under the revolving credit facility.

We believe that our internal cash flows and borrowings under the revolving portions of our senior credit facility will provide us with sufficient liquidity and capital resources to meet our current and future financial obligations for the foreseeable future, including funding our operations, debt service and capital expenditures. Our future operating performance will be subject to future economic conditions and to financial, business and other factors, many of which are beyond our control. If our future cash flow from operations and other capital resources are insufficient to pay our obligations as they mature or to fund our liquidity needs, we may be forced to reduce or delay our business activities and capital expenditures, sell assets, obtain additional debt or equity capital or restructure or refinance all or a portion of our debt, including the notes, on or before maturity. We cannot assure you that we would be able to accomplish any of these alternatives on a timely basis or on satisfactory terms, if at all. In addition, the terms of our existing and future indebtedness, including our senior subordinated notes and our senior credit facility, may limit our ability to pursue any of these alternatives.

Forward-Looking Statements

This Management’s Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking information. These statements reflect management’s expectations, estimates, and assumptions based on information available at the time of the statement. Forward-looking statements include, but are not limited to, statements regarding future events, plans, goals, objectives, and expectations. The words ‘‘anticipate,’’ ‘‘believe,’’ ‘‘estimate,’’ ‘‘expect,’’ ‘‘plan,’’ ‘‘intent,’’ ‘‘likely,’’ ‘‘will,’’ ‘‘should,’’ and similar expressions are intended to identify forward-looking statements. Forward-looking statements are not guarantees of future performance and involve risks, uncertainties, and other factors, including those set forth below, which may cause our actual results, performance, or achievements to be materially different from any future results, performance, or achievements expressed or implied by those statements. Important factors that could cause our actual results, performance, or achievements to be materially different from any future results, performance, or achievements expressed or implied by those statements include, but are not limited to: (i) our high degree of leverage and significant debt service obligations; (ii) the impact of current and future laws and governmental regulations affecting us or our product offerings; (iii) the impact of governmental spending; (iv) our ability to retain existing customers, maintain key supplier status with those customers with which we have achieved such status, and obtain new customers; (v) the highly competitive nature of the personal protection equipment industry; (vi) any future changes in management; (vii) acceptance by consumers of new products we develop or acquire; (viii) the importance and costs of product innovation; (ix) unforeseen problems associated with international sales, including gains and losses from foreign currency exchange and restrictions on the efficient repatriation of earnings; (x) the unpredictability of patent protection and other intellectual property issues; (xi) cancellation of current orders; (xii) the outcome of pending product liability claims and the availability of indemnification for those claims; (xiii) general risks associated with the personal protection equipment industry; and (xiv) the successful integration of acquired companies on economically acceptable terms. We undertake no obligation to publicly update or revise any forward-looking statements to reflect changed assumptions, the occurrence of anticipated or unanticipated events, or changes to future results over time.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

There have been no material changes to our exposure to market risk since December 31, 2005.

Item 4. Controls and Procedures

Based on their evaluation as of the end of the period covered by this quarterly report on Form 10-Q, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) are effective. There was no change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) identified in connection with the evaluation required by Rule 13a-15(d) of the Exchange Act that occurred during the period covered by this quarterly report on Form 10-Q that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II
OTHER INFORMATION

Item 1. Legal Proceedings

As of July 1, 2006, our North Safety Products subsidiary, along with its predecessors and/or the former owners of such business were named as defendants in approximately 985 lawsuits involving respirators allegedly manufactured and sold by it or its predecessors. We are also monitoring an additional 12 lawsuits in which we feel that North Safety Products, its predecessors and /or the former owners of such businesses may be named as defendants. Collectively, these 997 lawsuits represent approximately 9,468 (excluding spousal claims) plaintiffs. Approximately 87% of these lawsuits involve plaintiffs alleging injury resulting from exposure to silica dust, with the remainder alleging injury from exposure to other particles, including asbestos. These lawsuits typically allege that the purported injuries resulted in part from respirators that were negligently designed and/or manufactured. The defendants in these lawsuits are often numerous, and include, in addition to respirator manufacturers, employers of the plaintiffs and manufacturers of sand (used in sand blasting) and asbestos. We acquired our North Safety Products subsidiary on October 2, 1998 from Siebe plc. In connection with the acquisition, Siebe, which was subsequently merged with BTR plc (now known as “Invensys plc”), contractually agreed to indemnify us for any losses, including costs of defending claims, resulting from respiratory products manufactured or sold prior to our acquisition of North Safety Products in October 1998.

In addition, our North Safety Products subsidiary is contractually entitled to indemnification from Norton Company, an affiliate of Saint-Gobain, which owned the North Safety Products business prior to Invensys. Pursuant to a December 14, 1982 asset purchase agreement, Siebe Norton, Inc., a newly formed wholly-owned subsidiary of Norton Company, acquired the assets of Norton’s Safety Products Division and the stock of this company was in turn acquired by Siebe Gorman Holdings PLC. Under the terms of the agreement, Siebe Norton, Inc. did not assume any liability for claims relating to products shipped by Norton Company prior to the closing date. Moreover, Norton Company covenanted in the agreement to indemnify Siebe Norton, Inc. and its successors and assigns against any liability resulting from or arising out of any state of facts, omissions or events existing or occurring on or before the closing date, including, without limitation, any claims arising from products shipped by Norton Company or any of its affiliates prior to the closing date. Siebe Norton, Inc., whose name was subsequently changed to Siebe North Inc., was subsequently acquired by us as part of the 1998 acquisition of the North Safety Products business from Invensys.

Despite these indemnification arrangements, we could potentially be liable for losses or claims relating to products manufactured prior to the October 1998 acquisition date if Invensys fails to meet its obligations to indemnify us and we could potentially be liable for losses and claims relating to products sold prior to January 10, 1983 if both Invensys and Norton fail to meet their obligations to indemnify us. We could also be liable if the alleged exposure involved the use of a product manufactured by us after our October 1998 acquisition of the North Safety Products business.

Effective July 1, 2006, we plan to enter into a joint defense agreement through December 31, 2008 with the former owners of the North Safety Products business (the “Joint Defense Agreement”). Under the terms of the Joint Defense Agreement, we agreed to pay a weighted average percentage of defense costs associated with defending ourselves and the prior owners of the North Safety Products business subject to a cap of $525,000, $960,000 and $1.0 million for the period from July 1, 2006 through December 31, 2006, the year ended December 31, 2007 and the year ended December 31, 2008, respectively. The cap excludes settlement costs and other costs incurred exclusively by us, including trial costs and special requests of counsel. Separately, we agreed to pay Invensys $200,000 related to settled cases through June 30, 2006 in which Invensys claims that the period of alleged exposure included periods after October 1998.

Based upon information provided to us by Invensys, we believe activity related to these lawsuits was as follows for the six months ended July 1, 2006:

	Plaintiffs		Cases
Beginning lawsuits	18,459		1,148
New lawsuits	601		452
Settlements	(5	)	(5	)
Dismissals and other	(9,587	)	(598	)
Ending lawsuits	9,468		997

Plaintiffs have asserted specific dollar claims in approximately a quarter of the approximately 985 cases pending as of July 1, 2006, in which North Safety Products, its predecessors and/or the former owners of such businesses have been named as defendants. A majority of jurisdictions prohibit specifying damages in tort cases such as these, and most of the remaining jurisdictions do not require such specification. In those cases in which plaintiffs choose to assert specific dollar amounts in their complaints, brought in states that permit such pleading, the amounts claimed are typically not meaningful as an indicator of a company’s potential liability. This is because (1) the amounts claimed typically bear no relation to the level of the plaintiff’s injury, (2) the complaints typically assert claims against numerous defendants, and (3) many cases are brought on behalf of plaintiffs who have not suffered any medical injury, and, ultimately, are resolved without any payment or payment of a small fraction of the damages initially claimed. Of the 985 complaints maintained in our records, 747 do not specify the amount of damages sought, 26 generally allege damages in excess of $50,000, three allege compensatory damages in excess of $50,000 and an unspecified amount of punitive damages, 92 allege compensatory damages and punitive damages, each in excess of $25,000, two generally allege damages in excess of $100,000, 11 allege compensatory damages and punitive damages, each in excess of $50,000, 20 generally allege damages of $15.0 million, one generally alleges damages not to exceed $290.0 million, one generally alleges damages of $23.0 million, one alleges compensatory damages and punitive damages, each in excess of $10,000, four allege general damages of $18.0 million and punitive damages of $10.0 million, two allege general damages of $13.0 million and punitive damages $10.0 million, one alleges compensatory and punitive damages, each in excess of $15,000, four allege punitive damages in excess of $25,000, one alleges punitive damages in excess of $50,000, 57 generally allege damages in excess of $15,000, five generally allege damages in excess of $25,000, one alleges compensatory damages of $18.0 million and punitive damages of $10.0 million, one alleges punitive damages of $13.5 million and compensatory damages of $10.0 million, one alleges punitive damages of $13.0 million and compensatory damages of $10.0 million, one alleges compensatory damages of $13.0 million and punitive damages of $10.0 million, one alleges compensatory and punitive damages, each of $15,000, and two allege compensatory and punitive damages, each in excess of $15.0 million. We currently do not have access to the complaints with respect to the previously mentioned additional 12 monitored cases, and therefore do not know whether these cases allege specific damages, and if so, the amount of such damages, but are in the process of seeking to obtain such information. Due to the reasons noted above and to the indemnification arrangements benefiting us, we do not believe that the damage amounts specified in these complaints are a meaningful factor in any assessment of our potential liability.

Bankruptcy filings of companies with asbestos and silica-related litigation could increase our cost over time. If we were found liable in these cases and either Invensys or Norton Company failed to meet its indemnification obligations to us or the suit involved products manufactured by us after our October 1998 acquisition of North Safety Products, it would have a material adverse effect on our business.

The Predecessor recorded a $1.25 million reserve for respiratory claims. We increased this reserve to $7.0 million and recorded the increase as part of our purchase price allocation process associated with the Norcross Transaction. The increase represents a decision by new ownership to enter into the Joint Defense Agreement with the prior owners of North Safety Products. We believe that this reserve represents a reasonable estimate of our probable and estimable liabilities for product claims alleging injury resulting from exposure to silica dust and other particles, including asbestos, as determined by us in consultation with an independent consultant. We believe that a five-year projection of claims and related defense costs is the most reasonable approach. However, it is possible that we may incur liabilities in excess of the amounts currently reserved. This reserve will be re-evaluated periodically and additional charges or credits will be recorded to operating expenses as additional information becomes available.

It is possible that we may incur liabilities in an amount in excess of amounts currently reserved. However, taking into account currently available information, historical experience, and our indemnification from Invensys, but recognizing the inherent uncertainties in the projection of any future events, we believe that these suits or claims should not result in final judgments or settlements in excess of our reserve.

In connection with an ongoing dispute, one of our competitors has filed a complaint against us alleging that we have made a series of misrepresentations concerning this competitor and its products. The complaint seeks a retraction of all statements alleged to have been made by us and unspecified damages, including legal fees. A bench trial on the issue of liability was held in February 2006 and the matter is now awaiting ruling by the court. We intend to vigorously defend against these claims.

We are not otherwise involved in any material lawsuits. We historically have not been required to pay any material liability claims. We maintain insurance against product liability claims (with the exception of asbestosis and silicosis cases, for which coverage is not commercially available), but it is possible that insurance coverage will not continue to be available on terms acceptable to us or that such coverage will not be adequate for liabilities actually incurred.

We are subject to legal proceedings and claims that arise in the ordinary course of our business. In our opinion, the outcome of these actions will not have a material adverse effect on our financial position or results of operations.

Item 1A. Risk Factors

In addition to the factors discussed elsewhere in this Form 10-Q, the following are important factors which could cause actual results or events to differ materially from those contained in any forward-looking statements made by or on behalf of the Company.

If we are unable to retain senior executives and other qualified professionals our growth may be hindered.

Our success depends in part on our ability to attract, hire, train and retain qualified managerial, sales and marketing personnel. Competition for these types of personnel is intense. We may be unsuccessful in attracting and retaining the personnel we require to conduct and expand our operations successfully. Our results of operations could be materially and adversely affected if we are unable to attract, hire, train and retain qualified personnel. Our success also depends to a significant extent on the continued service of our management team. The loss of any member of the management team could have a material adverse effect on our business, results of operations and financial condition.

The markets in which we compete are highly competitive, and some of our competitors have greater financial and other resources than we do. The competitive pressures faced by us could materially and adversely affect our business, results of operations and financial condition.

The personal protection equipment market is highly competitive, with participants ranging in size from small companies which focus on single types of safety products, to large multinational corporations which manufacture and supply many types of safety products. Our main competitors vary by region and product. We believe that participants in this industry compete primarily on the basis of product characteristics (such as functional performance, design and style), price, brand name recognition and service. Some of our competitors have greater financial and other resources than we do and our cash flows from operations could be adversely affected by competitors’ new product innovations and pricing changes made by us in response to competition from existing or new competitors. Individual competitors have advantages and strengths in different segments of the industry, in different products and in different areas, including manufacturing and distribution systems, geographic market presence, customer service and support, breadth of product, delivery time, costs of labor and price. We may not be able to compete successfully against current and future competitors and the competitive pressures faced by us could materially and adversely affect our business, results of operations and financial condition.

Many of our products are subject to existing regulations and standards, changes in which could materially and adversely affect our results of operations.

Our net sales may be materially and adversely affected by changes in safety regulations and standards covering industrial workers, firefighters and utility workers in the U.S. and Canada, including safety regulations of OSHA and standards of the NFPA, ANSI and ASTM. Our net sales could also be adversely affected by a reduction in the level of enforcement of such regulations. Changes in regulations could reduce the demand for our products or require us to reengineer our products, thereby creating opportunities for our competitors.

A reduction in the spending patterns of government agencies could materially and adversely affect our net sales.

We sell a significant portion of our products in the U.S. and Canada to various governmental agencies. In addition, a portion of our products are sold to government agencies through fixed price contracts awarded by competitive bids submitted to state and local agencies. Many of these governmental agency contracts are awarded on an annual basis. Accordingly, notwithstanding our long-standing relationship with various governmental agencies, we may lose our contracts with such agencies to lower bidders in the competitive bid process. Moreover, the terms and conditions of such sales and the government contract process are subject to extensive regulation by various federal, state and local authorities in the U.S. and Canada.

In most markets in which we compete, there are frequent introductions of new products and product line extensions. If we fail to introduce successful new products, we may lose market position and our financial performance may be negatively impacted.

If we are unable to identify emerging consumer and technological trends, maintain and improve the competitiveness of our products and introduce these products on a global basis, we may lose market position, which could have a material adverse effect on our business, financial condition and results of operations. Continued product development and marketing efforts have all the risks inherent in the development of new products and line extensions, including development delays, the failure of new products and line extensions to achieve anticipated levels of market acceptance and the cost of failed product introductions.

Our international operations are subject to various uncertainties and a significant reduction in international sales of our products could have a material adverse effect on our results of operations.

Our international operations are subject to various political, economic and other uncertainties which could adversely effect

our business. A significant reduction of our international business due to any of these risks would adversely affect our revenues. In 2005, approximately 35.0% of our net sales were outside the U.S. These risks include:

· unexpected changes in regulatory requirements;

· currency exchange rate fluctuations;

· changes in trade policy or tariff regulations;

· customs matters;

· longer payment cycles;

· higher tax rates and potentially adverse tax consequences, including restrictions on repatriating earnings and the threat of “double taxation”;

· additional tax withholding requirements;

· intellectual property protection difficulties;

· difficulty in collecting accounts receivable;

· complications in complying with a variety of foreign laws and regulations, many of which conflict with U.S. laws;

· costs and difficulties in integrating, staffing and managing international operations; and

· strains on financial and other systems to properly administer VAT and other taxes.

In addition, foreign operations involve uncertainties arising from local business practices, cultural considerations and international political and trade tensions. For example, in 2002, we recorded a non-cash impairment charge with regard to our former Zimbabwe subsidiary due to adverse economic and political conditions. In addition, a portion of our manufacturing and outsourcing relationships involve China. If we are unable to successfully manage the risks associated with expanding our global business or to adequately manage operational fluctuations internationally, it could have a material adverse effect on our business, financial condition or results of operations.

We may incur restructuring or impairment charges that would reduce our earnings.

We have in the past and may in the future restructure some of our operations, including our recently acquired subsidiaries. In such circumstances, we may take actions that would result in a charge related to discontinued operations, thereby reducing our earnings. These restructurings have or may be undertaken to realign our subsidiaries, eliminate duplicative functions, rationalize our operating facilities and products, and reduce our staff. For example, in conjunction with the Fibre-Metal Transaction, we recorded an accrual of $1.7 million, comprised of $1.4 million in severance costs and $0.3 million in facility closure and other exit costs. On January 1, 2002 we adopted Statement of Financial Accounting Standards (SFAS) No. 142, “Goodwill and Other Intangible Assets,” which requires that goodwill and intangible assets that have an indefinite useful life be tested at least annually for impairment. We carry a very significant amount of goodwill and intangible assets and SFAS No. 142 requires us to perform an annual assessment for possible impairment. As of July 1, 2006, we had goodwill and other intangible assets of approximately $433.5 million.

We may be unable to successfully execute or effectively integrate acquisitions, which may adversely affect our results of operations.

One of our key operating strategies is to selectively pursue acquisitions. Acquisitions involve a number of risks including:

· failure of the acquired businesses to achieve the results we expect;

· diversion of our management’s attention from operational matters;

· our inability to retain key personnel of the acquired businesses;

· risks associated with unanticipated events or liabilities;

· the potential disruption of our existing business; and

· customer dissatisfaction or performance problems at the acquired businesses.

If we are unable to integrate or successfully manage any business that we may acquire in the future, we may not realize anticipated cost savings, improved manufacturing efficiencies and revenue growth, which may result in reduced profitability or operating losses. In addition, we expect to face competition for acquisition candidates, which may limit the number of our acquisition opportunities and may lead to higher acquisition prices. Moreover, acquisitions of businesses may require additional debt financing, resulting in additional leverage. The covenants in the senior credit facility, the indenture governing our senior pay in kind notes and the indenture governing the Norcross senior subordinated notes may further limit our ability to complete acquisitions. The realization of all or any of the risks described above could materially and adversely affect our reputation and our results of operations.

Our continued success depends on our ability to protect our intellectual property. If we are unable to protect our intellectual property, our sales could be materially and aversely affected.

Our success depends, in part, on our ability to obtain and enforce patents, maintain trade secret protection and operate without infringing on the proprietary rights of third parties. We have been issued patents and have registered trademarks with respect to many of our products, but our competitors could independently develop similar or superior products or technologies, duplicate any of our designs, trademarks, processes or other intellectual property or design around any processes or designs on which we have or may obtain patents or trademark protection. In addition, it is possible that third parties may have or acquire licenses for other technology or designs that we may use or desire to use, so that we may need to acquire licenses to, or to contest the validity of, such patents or trademarks of third parties. Such licenses may not be made available to us on acceptable terms, if at all, and we may not prevail in contesting the validity of third-party rights.

In addition to patent and trademark protection, we also protect trade secrets, know-how and other confidential information against unauthorized use by others or disclosure by persons who have access to them, such as our employees, through contractual arrangements. These agreements may not provide meaningful protection for our trade secrets, know-how or other proprietary information in the event of any unauthorized use, misappropriation or disclosure of such trade secrets, know-how or other proprietary information. If we are unable to maintain the proprietary nature of our technologies, our sales could be materially adversely affected.

We do not have long-term contracts with many of our customers and they may terminate their relationship with us at any time, which could have a material adverse effect on our operating results.

A significant portion of our contracts are not long-term contacts and are terminable at will by either party. If a significant number of our customers choose to terminate their contracts or to not renew their contracts with us upon expiration, it would have a material adverse effect on our business, financial condition and results of operations.

We face an inherent business risk of exposure to product liability claims which could have a material adverse effect on our operating results.

We face an inherent business risk of exposure to product liability claims arising from the claimed failure of our products to prevent the types of personal injury or death against which they are designed to protect. We have not experienced any material uninsured losses due to product liability claims, but it is possible that we could experience material losses in the future. For more information, see “Item 1. Legal Proceedings.”

We are subject to various environmental laws and any violation of these laws could adversely affect our results of operations.

We are subject to federal, state and local laws, regulations and ordinances relating to the protection of the environment, including those governing discharges to air and water, handling and disposal practices for solid and hazardous wastes, hazardous substance contamination and the maintenance of a safe workplace. These laws impose penalties for noncompliance and liability for response costs and certain damages resulting from past and current spills, disposals or other releases of hazardous materials. We could incur substantial costs as a result of noncompliance with or liability pursuant to these environmental laws and to attain and maintain compliance with evolving regulatory requirements under environmental laws. Environmental laws continue to evolve and we may be subject to more stringent environmental laws in the future. If more stringent environmental laws are enacted, these future laws could have a material adverse effect on our results of operations.

Item 6. Exhibits

Exhibit No.		Description

10.1		Managing Director Employment Agreement, dated May 29, 2006 and effective July 1, 2005, by and between Kächele-Cama Latex GmbH and Volker H. Laitsch

31.1		Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2		Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32.1		Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

32.2		Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

SIGNATURES

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

	NORCROSS SAFETY PRODUCTS L.L.C.


August 14, 2006	By:	/s/ ROBERT A. PETERSON
		Robert A. Peterson
		President, Chief Executive Officer and Manager
		(Principal Executive Officer)


August 14, 2006	By:	/s/ DAVID F. MYERS, JR.
		David F. Myers, Jr.
		Executive Vice President, Chief Financial Officer,
		Secretary and Manager
		(Principal Financial and Accounting Officer)

NORCROSS SAFETY PRODUCTS L.L.C.

FORM 10-Q LISTING OF EXHIBITS

Exhibit No.		Description

10.1		Managing Director Employment Agreement, dated May 29, 2006 and effective July 1, 2005, by and between Kächele-Cama Latex GmbH and Volker H. Laitsch

31.1		Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2		Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32.1		Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

32.2		Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

NORCROSS SAFETY PRODUCTS LLC 10-Q