AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON OCTOBER 30, 2001
                                            REGISTRATION STATEMENT NO. 333-
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                 --------------
                                    FORM S-3
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                              ARMOR HOLDINGS, INC.
               (Exact name of registrant as specified in charter)

                                    DELAWARE
                          (State or other jurisdiction
                  of incorporation or organization) 59-3392443
                                (I.R.S. Employer
                               Identification No.)
                                 --------------
                      1400 MARSH LANDING PARKWAY, SUITE 112
                             JACKSONVILLE, FL 32250
                                 (904) 741-5400
   (Address, including zip code and telephone number, including area code, of
                    registrant's principal executive offices)
                                 --------------
              WARREN B. KANDERS, CHAIRMAN OF THE BOARD OF DIRECTORS
                              ARMOR HOLDINGS, INC.
                      1400 MARSH LANDING PARKWAY, SUITE 112
                             JACKSONVILLE, FL 32250
                                 (904) 741-5400
  (Name, Address, including zip code and telephone number, including area code,
                                       of
                          agent for service of process)
                                 --------------
                                 with copies to:

        ROBERT L. LAWRENCE, ESQ.                   MARK C. SMITH, ESQ.
           KANE KESSLER, P.C.           SKADDEN, ARPS, SLATE, MEAGHER & FLOM LLP
      1350 AVENUE OF THE AMERICAS                   FOUR TIMES SQUARE
           NEW YORK, NY 10019                      NEW YORK, NY 10036
             (212) 541-6222                          (212) 735-3000
                                --------------
     Approximately Date of Commencement of Proposed Sale to Public: As soon as
practical after the effective date of this Registration Statement.

     If the only securities being registered on this Form are being offered
pursuant to dividend or interest reinvestment plans, please check the following
box.  [ ]

     If any of the securities being registered on this Form are to be offered
on a delayed or continuous basis pursuant to Rule 415 under the Securities Act
of 1933, other than the securities offered only in connection with dividend or
interest reinvestment plans, check the following box.  [ ]

     If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following
box and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering.  [ ]

     If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.  [ ]

     If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.  [ ]



                                         CALCULATION OF REGISTRATION FEE
================================================================================================================
                                                           PROPOSED               PROPOSED
                                                            MAXIMUM               MAXIMUM            AMOUNT OF
    TITLE OF EACH CLASS OF         AMOUNT TO BE       OFFERING PRICE PER         AGGREGATE          REGISTRATION
 SECURITIES TO BE REGISTERED        REGISTERED              UNIT(1)          OFFERING PRICE(1)          FEE
----------------------------------------------------------------------------------------------------------------
                                                                                        
Common stock ................        5,750,000(2)          $ 24.51              $140,932,500        $ 35,233.13
================================================================================================================


(1)   Provided solely for purposes of calculating the registration fee in
      accordance with Rule 457(c) based on the average high and low prices of
      the common stock reported in the consolidated reporting system on October
      26, 2001.

(2)   Includes 750,000 shares subject to the over allotment option.

     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE SECURITIES AND EXCHANGE COMMISSION, ACTING
PURSUANT TO SAID SECTION 8(a), MAY DETERMINE.
================================================================================


THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED. WE MAY
NOT SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN
OFFER TO SELL THESE SECURITIES AND IT IS NOT SOLICITING AN OFFER TO BUY THESE
SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.

                             SUBJECT TO COMPLETION
                 PRELIMINARY PROSPECTUS DATED OCTOBER   , 2001
PROSPECTUS

                                5,000,000 SHARES

                           [ARMOR HOLDINGS, INC. LOGO]

                                  COMMON STOCK

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

      We are selling 4,500,000 shares and the selling stockholder identified in
this prospectus is selling 500,000 shares.

      Our common stock trades on the New York Stock Exchange under the symbol
"AH." On October 26, 2001, the last reported sale price of our shares on the
New York Stock Exchange was $25.14 per share.

      INVESTING IN OUR COMMON STOCK INVOLVES RISKS THAT ARE DESCRIBED IN THE
"RISK FACTORS" SECTION BEGINNING ON PAGE 7 OF THIS PROSPECTUS.

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


                                                                      PER SHARE   TOTAL
                                                                     ----------- -------
                                                                           
    Public offering price .......................................... $           $
    Underwriting discount .......................................... $           $
    Proceeds, before expenses, to Armor Holdings, Inc. ............. $           $
    Proceeds, before expenses, to the selling stockholder .......... $           $


      The underwriters may also purchase up to an additional 750,000 shares
from the selling stockholders, at the public offering price, less the
underwriting discount, within 30 days from the date of this prospectus to cover
over allotments.

      Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or determined
whether this prospectus is truthful or complete. Any representation to the
contrary is a criminal offense.

     The shares will be ready for delivery on or about       , 2001.

                                ---------------
MERRILL LYNCH & CO.

                           BEAR, STEARNS & CO. INC.
                                                             WACHOVIA SECURITIES
                                ---------------

                The date of this prospectus is           , 2001.


                             [INSIDE FRONT COVER]










                                 [ARTWORK/MAP]


                               TABLE OF CONTENTS


                                                                         
Prospectus Summary .......................................................    1
Risk Factors .............................................................    7
Forward-Looking Statements ...............................................   12
Use of Proceeds ..........................................................   13
Dividend Policy ..........................................................   14
Price Range of Our Common Stock ..........................................   14
Capitalization ...........................................................   15
Selected Financial Data ..................................................   16
Management's Discussion and Analysis of Financial Condition
  and Results of Operations ..............................................   18
Business .................................................................   25
Management ...............................................................   42
Principal and Selling Stockholders .......................................   44
Underwriting .............................................................   47
Legal Matters ............................................................   50
Experts ..................................................................   50
Incorporation of Certain Documents by Reference ..........................   50
Where You Can Find More Information ......................................   51
Index to Financial Statements ............................................   F-1


                            ---------------------
     You should rely only on the information contained or incorporated by
reference in this prospectus. We have not, and the underwriters have not,
authorized any other person to provide you with different information. If
anyone provides you with different or inconsistent information, you should not
rely on it. We are not, and the underwriters are not, making an offer to sell
these securities in any jurisdiction where the offer or sale is not permitted.
You should assume that the information appearing in this prospectus is accurate
only as of the date on the front cover of this prospectus. Our business,
financial condition, results of operations and prospects may have changed since
that date.

                                       i


                               PROSPECTUS SUMMARY

     This summary highlights information more fully described elsewhere in this
prospectus. Because it is a summary, it may not include all of the information
that is important to you. You should read the entire prospectus before
investing. All information in this prospectus assumes the underwriters' over
allotment option is not exercised, unless otherwise noted. References to Armor
Holdings, the Company, we, us and our refer to Armor Holdings, Inc. and its
subsidiaries. Industry information in this prospectus is taken from sources we
believe reliable. However, we do not guarantee the accuracy of this
information. Pro forma financial information included in this summary reflects
the acquisition of the Armor Mobile Security Division as if it had occurred at
the beginning of the period indicated.

                             ARMOR HOLDINGS, INC.

     We are a leading manufacturer and provider of security products, vehicle
armor systems and security risk management services. Our products and services
are used by military, law enforcement, security and corrections personnel
throughout the world, as well as governmental agencies, multinational
corporations and non-governmental organizations. Our company is organized and
operated under three business segments: Armor Holdings Products; Armor Mobile
Security; and ArmorGroup Services.

   ARMOR HOLDINGS PRODUCTS. Our Armor Holdings Products Division manufactures
   and sells a broad range of high quality equipment marketed under brand
   names that are well-known and respected in the military and law enforcement
   communities. Products manufactured by this division include body armor,
   tactical armor, hard armor, duty gear, less-lethal munitions, anti-riot
   products, police batons, forensic products and weapon maintenance products.

   ARMOR MOBILE SECURITY. Our Armor Mobile Security Division manufactures and
   installs ballistic and blast protection armoring systems for military
   vehicles, commercial vehicles, military aircraft and missile components.
   Under the brand name O'Gara-Hess & Eisenhardt, we are the sole-source
   provider to the U.S. military for the supply of armoring and blast
   protection systems for the High Mobility Multi-purpose Wheeled Vehicle
   (HMMWV, commonly known as the Humvee). Additionally, we have been
   subcontracted to develop a ballistically armored and sealed truck cab for
   the High Mobility Artillery Rocket System (HIMARS) currently in development
   for the U.S. Army. We armor a variety of commercial vehicles including
   limousines, sedans, sport utility vehicles, commercial trucks and
   cash-in-transit vehicles, to protect against varying degrees of ballistic
   and blast threats. Our Armor Mobile Security Division recently acquired the
   companies that constituted the majority of what was formerly known as the
   Security Products and Services Group of The Kroll-O'Gara Company ("O'Gara
   Acquisition").

   ARMORGROUP SERVICES. Our ArmorGroup Services Division provides a broad
   range of sophisticated security risk management solutions to multinational
   corporations in diverse industries such as natural resources, financial
   services and consumer products, and to governmental and non-governmental
   agencies such as the U.S. Departments of State and Defense, the United
   Nations and CARE International. Services provided include security
   planning, advice and management, security systems integration, intellectual
   property asset protection, due diligence investigations and training
   programs in counterintelligence, countersurveillance, advanced driving
   techniques and ballistics.

INDUSTRY OVERVIEW / MARKET OPPORTUNITY

     We participate in the defense and global security products and services
industries. Increasingly, governments, militaries, businesses, and individuals
have recognized the need for our products and services to protect them from the
risks associated with terrorism, physical attacks, threats of violence,
white-collar crime and fraud. We believe the following trends and developments
will drive growth in the industries in which we participate:

                                       1


    o the terrorist attacks on September 11, 2001 generating strong federal
      and local support for increased spending in the defense and domestic
      security sectors;

    o the U.S. defense budget submission for fiscal 2002 reflecting an 11%
      increase over fiscal 2001, excluding a recent supplemental appropriation
      of $40 billion, approximately half of which we expect to be spent on
      defense;

    o the creation of a new federal authority, the Office of Homeland
      Security;

    o the Department of Defense ("DoD") recently published the Quadrennial
      Defense Review highlighting the need to enhance critical domestic defense
      infrastructure;

    o a continued increase in the number of law enforcement and security
      personnel in the U.S.; and

    o a continuing trend toward the outsourcing of security services at the
      corporate level.

     We believe that the three segments of our business are well positioned to
respond to the new security environment created by the September 11, 2001
terrorist attacks on the United States. An increased law enforcement population
that will need to be properly equipped to combat and defend against the
domestic terrorist threat will, we expect, positively impact our Armor Holdings
Products Division. We believe that 85% -- 90% of our product line by revenue
including body armor, tactical armor, hard armor, duty gear, less-lethal
munitions, anti-riot products and police batons will exhibit higher than
previously expected demand over the next three to five years. With respect to
our Armor Mobile Security Division, we believe that increased demand for
Up-Armored HMMWVs by the U.S. military, though not currently quantifiable, is
likely, and that the demand for commercial armored vehicles is likely to
increase under the new security environment. We expect that the services
provided by our ArmorGroup Services Division will be more sought after as
corporations, governmental and non-governmental agencies re-evaluate their
security programs.

BUSINESS STRENGTHS

     We believe that the following key strengths are critical to our success as
a leading provider of security products, vehicle armor systems and security
risk management services:

    o BROAD PORTFOLIO OF PRODUCTS AND SERVICES. We believe we have a unique
      competitive advantage due to the diversity of our security product and
      service portfolio and the ability to offer that portfolio on a worldwide
      basis, resulting in a well balanced revenue base.

    o STRONG BRANDS WITH LEADING MARKET POSITIONS. The strength of our brand
      names, such as American Body Armor, NIK (Registered Trademark) , Defense
      Technology, Federal Laboratories, MACE (Registered Trademark) ,
      Safariland, O'Gara-Hess & Eisenhardt and others, has contributed to our
      leading market positions in several of the product categories in which we
      compete.

    o STRONG CLIENT BASE AND EXTENSIVE DISTRIBUTION NETWORK. Our offices in 38
      countries and extensive worldwide distribution network of approximately
      500 distributors for our Armor Holdings Products and ArmorGroup Services
      Divisions has allowed us to develop a diversified client base that
      reduces our dependence on any particular customer.

    o PROVEN TRACK RECORD OF IDENTIFYING, COMPLETING AND INTEGRATING
      ACQUISITIONS. Since January 1996, we have completed 26 acquisitions that
      we believe, in the aggregate, have strengthened our market position,
      leveraged our distribution network and expanded our product and service
      offerings.

    o SOLE-SOURCE PROVIDER OF UP-ARMORED HMMWVS. We believe that our
      sole-source position and positive delivery outlook on this product
      program should provide significant revenue opportunities in the future.

                                       2


GROWTH STRATEGY

     Our strategic objective is to be the leading global provider of security
products, vehicle armor systems and security risk management services to
multinational corporations, governmental, non-governmental and law enforcement
entities. The following elements define our growth strategy:

    o CAPITALIZE ON EXPOSURE TO MILITARY PROGRAMS. We expect an increase in
      volume for our current major military programs and expect to participate
      in other existing and future military programs that require our unique
      products and services.

    o EXPAND DISTRIBUTION NETWORK AND PRODUCT OFFERINGS. We will continue to
      leverage our distribution network by expanding our range of branded law
      enforcement equipment through strategic acquisitions and the development
      of new products.

    o CAPITALIZE ON INCREASED HOMELAND SECURITY REQUIREMENTS. We are well
      positioned to provide reputable, well branded products and services as
      well as specialized training that are essential to establishing a
      sustainable domestic security infrastructure.

    o INCREASE GLOBAL POSITION IN HIGH FRIGHT AREAS. We will address the
      heightened security concerns of our customers in existing high fright
      areas and leverage our global expertise and reputation in newly
      developing high fright areas.

    o BROADEN SERVICE OFFERINGS TO EXISTING CLIENT BASE. We intend to increase
      revenue by cross-selling our expanding security risk management service
      offerings to our existing client base.

    o PURSUE STRATEGIC ACQUISITIONS. We intend to selectively pursue
      acquisitions that enhance our product lines, service offerings,
      geographic presence and client relationships in an effort to create a
      diverse and global reach in our highly fragmented market.

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

     The mailing address and telephone number of our principal executive
offices are 1400 Marsh Landing Parkway, Suite 112, Jacksonville, FL 32250,
(904) 741-5400.

                                       3


                                 THE OFFERING




                                         
Common Stock Offered:
 By Armor Holdings ......................   4,500,000
 By the selling stockholder .............     500,000
                                            ---------
   Total ................................   5,000,000
Common stock to be outstanding after this
 offering ...............................   29,128,244 shares
Use of proceeds .........................   We intend to use our net proceeds from this
                                            offering to repay indebtedness under our credit
                                            facility (including indebtedness incurred to finance
                                            the O'Gara Acquisition), to finance future
                                            acquisitions, for working capital and for general
                                            corporate purposes. See "Use of Proceeds."
Risk Factors ............................   You should carefully consider the information set
                                            forth in "Risk Factors" and all other information
                                            set forth in this prospectus before investing in our
                                            common stock.
New York Stock Exchange symbol ..........   AH


     The total number of shares of common stock outstanding after the offering
is based on 24,628,244     shares of common stock outstanding on October 26,
2001. This number excludes:

     o    3,208,652 shares of common stock issuable upon exercise of stock
          options outstanding as of October 26, 2001, at a weighted average
          exercise price of $11.61 per share;

     o    611,610 shares of common stock reserved for future issuance under our
          stock incentive plans; and

     o    63,377 shares of common stock issued as restricted stock bonuses under
          the 1999 Stock Incentive Plan.

                                       4


        SUMMARY HISTORICAL AND UNAUDITED PRO FORMA FINANCIAL INFORMATION

     You should read the following summary historical and unaudited pro forma
financial information together with our financial statements and related notes
incorporated by reference in this prospectus. The summary historical
consolidated financial information for the years ended December 31, 1998, 1999
and 2000 has been derived from our audited financial statements. The summary
historical consolidated financial information for the six months ended June 30,
2000 and 2001 has been derived from our unaudited financial statements. In the
opinion of management, these unaudited financial statements include all
adjustments, consisting of normal recurring adjustments, necessary for a fair
presentation of the financial position and the results of operations for these
periods.

     The summary unaudited pro forma data for the year ended December 31, 2000
and the six months ended June 30, 2001 have been derived from, and should be
read in conjunction with, the unaudited pro forma consolidated financial
statements included elsewhere in this prospectus. The unaudited pro forma
balance sheet data reflect the O'Gara Acquisition, as if it had occurred at
June 30, 2001. The unaudited pro forma statement of operations data reflect the
O'Gara Acquisition as if it had occurred at the beginning of our 2000 and 2001
fiscal years. The unaudited pro forma condensed financial information may not
be indicative of our financial position and results of operations that actually
would have occurred had the O'Gara Acquisition been in effect on the dates
indicated or the financial position and results of operations that may be
obtained in the future.



                                                            YEAR ENDED DECEMBER 31,                  SIX MONTHS ENDED JUNE 30,
                                                 --------------------------------------------- ----------------------------------
                                                                                       PRO                                PRO
                                                                                      FORMA                              FORMA
                                                    1998       1999        2000        2000       2000       2001        2001
                                                 ---------- ---------- ----------- ----------- ---------- ---------- ------------
                                                                           (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                                                                                 
STATEMENT OF OPERATIONS DATA:
 Revenues
  Products .....................................  $45,644    $ 96,706   $135,343    $135,343    $ 65,501   $ 65,790    $  65,790
  Services .....................................   51,563      59,958     85,612      91,774      39,832     47,140       50,969
  Mobile Security ..............................       --          --         --     106,258          --         --       54,907
                                                  -------    --------   --------    --------    --------   --------    ---------
 Total revenues ................................   97,207     156,664    220,955     333,375     105,333    112,930      171,666
 Cost of sales .................................   61,638      94,407    137,499     227,592      65,465     69,707      118,011
 Operating expenses ............................   21,915      37,004     50,341      72,112      22,956     27,118       35,974
 Amortization expense ..........................    1,347       2,463      3,429       3,429       1,482      1,778        1,778
 Restructuring and related charges .............       --          --         --         686          --      9,959        9,959
 Integration and other non-recurring charges ...       --       2,569      3,290       3,290       1,456        836          836
 Equity in earnings of investee ................     (713)       (179)       (87)        (87)        (87)        --           --
                                                  -------    --------   --------    --------    --------   --------    ---------
 Operating income ..............................   13,020      20,400     26,483      26,353      14,061      3,532        5,108
 Interest (income) expense, net ................     (625)         17      1,896       4,495         586      1,514        2,825
 Other (income) expense, net ...................      (28)       (816)    (1,803)         40      (1,888)      (227)          78
 Provision for income taxes ....................    5,077       8,003      9,342       7,493       5,747      1,343        1,034
                                                  -------    --------   --------    --------    --------   --------    ---------
 Net income ....................................  $ 8,596    $ 13,196   $ 17,048    $ 14,325    $  9,616   $    902    $   1,171
                                                  =======    ========   ========    ========    ========   ========    =========

Earnings per share(1): .........................
 Basic .........................................  $  0.53    $   0.63   $   0.75    $   0.61    $   0.42   $   0.04    $    0.05
 Diluted .......................................  $  0.50    $   0.61   $   0.73    $   0.59    $   0.41   $   0.04    $    0.05

Weighted average number of shares outstanding:
 Basic .........................................   16,165      21,006     22,630      23,639      22,839     22,934       23,943
 Diluted .......................................   17,354      21,702     23,356      24,365      23,574     23,670       24,679

OTHER DATA:
 EBITDA(2) .....................................   14,961      27,360     36,277      40,009      17,742     18,373       21,685
 Depreciation & amortization(3) ................    2,654       4,570      6,591       9,767       2,312      4,046        5,782
 Capital expenditures ..........................    3,301       3,414      7,833      12,847       1,972      3,543        4,578


                                       5




                                              AS OF JUNE 30, 2001
                                 ----------------------------------------------
                                   ACTUAL        PRO FORMA       AS ADJUSTED(5)
                                               (IN THOUSANDS)
                                                       
BALANCE SHEET DATA:
Working capital(4) ...........    $ 86,934        $100,710          $127,225
Total assets .................     237,206         321,421           347,936
Long-term debt ...............      47,089          86,823             7,480
Stockholders' equity .........     170,393         185,393           291,251



----------
(1)   Earnings per share is after non-recurring income and charges. Earnings
      per share before restructuring and related charges, integration and other
      non-recurring charges and other (income) expense, net was $0.50, $0.66,
      $0.86, and $0.70, for the years ended December 31, 1998, 1999, 2000 and
      2000 pro forma for the O'Gara acquisition, respectively. For the six
      months ended June 30, 2000, 2001, and pro forma 2001 for the O'Gara
      acquisition, earnings per share before restructuring and related charges,
      integration and other non-recurring charges and other (income) expense,
      net was $0.40, $0.35, and $0.33, respectively.

(2)   EBITDA is defined as operating income plus integration and other
      non-recurring charges, restructuring and related charges, equity in
      earnings of investee and depreciation and amortization. The depreciation
      and amortization is taken from the depreciation and amortization line of
      the statement of cash flows. EBITDA is not a substitute for operating
      income, net income and cash flow from operating activities as determined
      in accordance with generally accepted accounting principles as a measure
      of profitability or liquidity. EBITDA is presented because we believe
      some investors may find it useful in evaluating an investment in our
      common stock.

(3)   The depreciation and amortization is taken from the depreciation and
      amortization line on the statement of cash flows. For fiscal 1998
      depreciation and amortization includes $1.4 million of depreciation and
      $1.3 million of amortization; for fiscal 1999 depreciation and
      amortization includes $2.1 million of depreciation and $2.5 million of
      amortization; and for fiscal 2000 depreciation and amortization includes
      $3.2 million of depreciation and $3.4 million of amortization. According
      to Statement of Financial Accounting Standard No. 142, Goodwill and Other
      Intangible Assets, goodwill arising from business combinations will no
      longer require annual amortization but rather be tested for impairment.

(4)   Working capital is defined as current assets minus current liabilities.

(5)   Gives effect to the O'Gara Acquisition and net proceeds from the sale of
      4,500,000 shares of common stock offered by us in this offering at an
      assumed offering price of $25.14 per share.

                                       6


                                 RISK FACTORS

     Before you invest in our common stock, you should consider carefully the
following risk factors and cautionary statements, as well as other information
and financial data set forth in this prospectus. If any of the following risks
actually occur, our business, financial condition or results of operation may
suffer. As a result, the trading price of our common stock could decline, and
you could lose a substantial portion of the money you paid to buy our common
stock.

                        RISKS RELATED TO OUR INDUSTRY

THE PRODUCTS WE SELL ARE INHERENTLY RISKY AND COULD GIVE RISE TO PRODUCT
LIABILITY CLAIMS.

     The products we manufacture are used in applications where the failure to
use such products for their intended purposes, the failure to use them
properly, or their malfunction, could result in serious bodily injury or death.
Our products include: body armor designed to protect against ballistic and
sharp instrument penetration; less-lethal products such as less-lethal
munitions, pepper sprays, distraction devices and flameless expulsion grenades;
various models of police batons made of wood, alloy steel, acetate, aluminum
and polycarbonate products; vehicle and hard armoring systems; and police duty
gear.

     We are aware of claims against certain of our subsidiaries, of permanent
physical injury and death caused by self-defense sprays and other munitions
intended to be less-lethal. We are also aware that the U.S. Department of
Justice is studying the role that self-defense pepper sprays may have had in
the deaths of suspects sprayed by law enforcement personnel. In addition, the
manufacture and sale of certain less-lethal products may be the subject of
product liability claims arising from the design, manufacture or sale of such
goods. Based on our experience, we believe that we maintain adequate insurance
coverage under the circumstances. However, we cannot assure you that this
coverage would be sufficient to cover the payment of any potential claim. In
addition, we cannot assure you that this or any other insurance coverage will
continue to be available or, if available, that we will be able to obtain it at
a reasonable cost. Any material uninsured loss could have a material adverse
effect on our business, financial condition and results of operations. In
addition, the inability to obtain product liability coverage would prohibit us
from bidding for orders from certain municipal customers since, at present,
many municipal bids require such coverage, and any such inability would have a
material adverse effect on our business, financial condition and results of
operations.

THE SERVICES WE PROVIDE ARE INHERENTLY RISKY AND MAY SUBJECT US TO CLAIMS
SEEKING SUBSTANTIAL DAMAGES.

     We provide security risk management services through our ArmorGroup
Services Division. These services are most in demand in areas of the world
encountering high levels of violence, unstable or chaotic political
environments and little or no effective local law enforcement authorities. As a
result, our management and employees are often located, and provide services,
in hostile and high risk environments characterized by political instability,
emerging market conditions and/or significant natural resources such as Africa,
South America, Southeast Asia, Central Asia, the Balkans and Russia. In
addition, we operate in locations where murders, kidnappings and attacks on
facilities and installations and terrorism are endemic. We cannot be certain
whether parties will bring lawsuits in the future alleging negligence or other
theories of liability in the provision of security services and seeking
substantial amounts in damages. Based on our experience, we believe that the
insurance coverage that we maintain is adequate under the circumstances.
However, the success of such a lawsuit could have a material adverse effect on
our business, financial condition and results of operations.

MANY OF OUR EMPLOYEES ARE LOCATED IN SITUATIONS WHERE THEY ARE SUBJECT TO
HEIGHTENED RISK OF PERSONAL HARM.

     Our management and employees are often located in hostile and high risk
environments, including locations where murders, kidnappings and attacks on
persons are endemic. Any personal

                                       7


attacks on our personnel could materially adversely effect our operations,
particularly in the locations where such attacks occur. Additionally, we may be
subject to material claims from our employees who are subject to physical harm
or their beneficiaries.

WE ARE SUBJECT TO EXTENSIVE GOVERNMENT REGULATION AND OUR FAILURE OR INABILITY
TO COMPLY WITH THESE REGULATIONS COULD MATERIALLY RESTRICT OUR OPERATIONS AND
SUBJECT US TO SUBSTANTIAL PENALTIES.

     We are subject to federal licensing requirements with respect to the sale
in foreign countries of certain of our products. In addition, we are obligated
to comply with a variety of federal, state and local regulations governing
certain aspects of our operations and workplace, including regulations
promulgated by, among others, the U.S. Departments of Commerce, State and
Transportation, the U.S. Environmental Protection Agency and the U.S. Bureau of
Alcohol, Tobacco and Firearms. Additionally, the failure to obtain applicable
governmental approval and clearances could adversely affect our ability to
continue to service the government contracts we maintain. Furthermore, we have
material contracts with governmental entities and are subject to rules,
regulations and approvals applicable to government contractors. We are also
subject to routine audits to assure our compliance with these requirements. Our
failure to comply with these contract terms, rules or regulations could expose
us to substantial penalties, including the loss of these contracts and
disqualification as a U.S. government contractor.

     Like other companies operating internationally, we are subject to the
Foreign Corrupt Practices Act and other laws which prohibit improper payments
to foreign governments and their officials by U.S. and other business entities.
We operate in countries known to experience endemic corruption. Our extensive
operations in such countries creates the risk of an unauthorized payment by an
employee or agent of ours which would be in violation of various laws including
the Foreign Corrupt Practices Act. Violations of the Foreign Corrupt Practices
Act may result in severe criminal penalties which could have a material adverse
effect on our business, financial condition and results of operations.

WE HAVE SIGNIFICANT INTERNATIONAL OPERATIONS AND ASSETS AND ARE THEREFORE
SUBJECT TO ADDITIONAL FINANCIAL AND REGULATORY RISKS.

     We have operations and assets in many parts of Africa, South America,
Southeast Asia, Central Asia, the Balkans and Russia. In addition, we sell our
services and products in other foreign countries and seek to increase our level
of international business activity. Accordingly, we are subject to various
risks, including: U.S.-imposed embargoes of sales to specific countries;
foreign import controls (which may be arbitrarily imposed and enforced);
exchange rate fluctuations; dividend remittance restrictions; expropriation of
assets; war, civil uprisings and riots; government instability; the necessity
of obtaining government approvals for both new and continuing operations; and
legal systems of decrees, laws, taxes, regulations, interpretations and court
decisions that are not always fully developed and that may be retroactively or
arbitrarily applied.

     We may also be subject to unanticipated income taxes, excise duties,
import taxes, export taxes or other governmental assessments. In addition,
payments to us in our international markets are often in local currencies.
Although most of these currencies are presently convertible into U.S. dollars,
we cannot be sure that convertibility will continue. Even if currencies are
convertible, the rate at which they convert is subject to substantial
fluctuation. Our ability to transfer currencies into or out of local currencies
may be restricted or limited. Any of these events could result in a loss of
business or other unexpected costs which could reduce revenue or profits and
have a material adverse effect on our business, financial condition and results
of operations.

     We routinely operate in areas where local government policies regarding
foreign entities and the local tax and legal regimes are often uncertain,
poorly administered and in a state of flux. We cannot, therefore, be certain
that we are in compliance with, or will be protected by, all relevant local
laws and taxes at any given point in time. A subsequent determination that we
failed to comply with relevant local laws and taxes could have a material
adverse effect on our business, financial condition and results of operations.

                                       8


TERRORISM MAY ADVERSELY AFFECT OUR ABILITY TO DELIVER PRODUCTS AND SERVICES TO
OUR CUSTOMERS.

     Terrorist attacks, such as the attacks that occurred in New York and
Washington, D.C. on September 11, 2001, and other acts of violence or war may
make travel and transportation of our supplies and products more difficult and
expensive and ultimately affect the sales of our products, and delivery of our
services, in the United States and overseas. Additionally, as a result of
terrorism, the United States may enter into an armed conflict that could
adversely impact our sales, supply chain, production capability and ability to
deliver products and services to our customers.

                         RISKS RELATED TO OUR BUSINESS

THERE ARE LIMITED SOURCES FOR SOME OF OUR RAW MATERIALS WHICH MAY SIGNIFICANTLY
CURTAIL OUR MANUFACTURING OPERATIONS.

     The raw materials that we use in manufacturing ballistic resistant
garments and Up-Armored vehicles include: SpectraShield, a patented product of
Honeywell, Inc.; Z-Shield, a patented product of Honeywell, Inc.; Zylon, a
patented product of Toyobo Co., Ltd.; Kevlar, a patented product of E.I. du
Pont de Nemours Co., Inc. ("Du Pont"); and Twaron, a patented product of
Akzo-Nobel Fibers, B.V. We purchase these materials in the form of woven cloth
from five independent weaving companies. In the event Du Pont or its licensee
in Europe cease, for any reason, to produce and sell Kevlar, we would utilize
these other ballistic resistant materials as a substitute. However, none of
Spectrashield, Twaron, Z-Shield or Zylon is expected to become a complete
substitute for Kevlar in the near future. We enjoy a good relationship with our
suppliers of Kevlar, SpectraShield, Twaron, Z-Shield and Zylon. The use of
Zylon and Z-Shield in the design of ballistic resistant vests is a recent
technological advancement that is subject to continuing development and study.
Toyobo is the only producer of Zylon, and Honeywell is the only producer of
Z-Shield. Should these materials become unavailable for any reason, we would be
unable to replace them with materials of like weight and strength. Thus, if our
supply of any of these materials were cut off or if there were a material
increase in the prices of these materials, our manufacturing operations could
be severely curtailed and our business, financial condition and results of
operations would be materially adversely affected.

THE LOSS OF, OR A SIGNIFICANT REDUCTION IN, U.S. MILITARY BUSINESS WOULD HAVE A
MATERIAL ADVERSE EFFECT ON US.

     U.S. military contracts account for a significant portion of the business
of the Armor Mobile Security Division. The U.S. military funds these contracts
in annual increments, and the contracts require subsequent authorization and
appropriation that may not occur or that may be for less than the total amount
of the contract. Changes in the U.S. military's budget, spending allocations,
and the timing of such spending, could adversely affect our ability to receive
future contracts. Also the U.S. military generally has the right to cancel its
contracts unilaterally, at its convenience.

WE ARE DEPENDENT ON A SINGLE SUPPLIER OF COMPONENTS FOR UP-ARMORED HMMWVS AND
WILL NOT BE ABLE TO DELIVER UP-ARMORED HMMWVS IF OUR SUPPLY IS INTERRUPTED.

     The Armor Mobile Security Division is the sole-source provider to the U.S.
military for the supply of armoring and blast protection systems for the HMMWV.
Up-Armored HMMWVs accounted for approximately one-third of the sales of the
Armor Mobile Security Division during the twelve months ended June 30, 2001.
These HMMWVs are manufactured by AM General Corporation under separate U.S.
military contracts. Should deliveries of HMMWVs be significantly interrupted,
or should other single source suppliers significantly interrupt deliveries of
components for Up-Armored HMMWVs, we will not be able to deliver Up-Armored
HMMWVs to the U.S. military on schedule, which could have a material adverse
effect on us.

OUR RESOURCES MAY BE INSUFFICIENT TO MANAGE THE DEMANDS IMPOSED BY OUR GROWTH.

     We have rapidly expanded our operations, and this growth has placed
significant demands on our management, administrative, operating and financial
resources. The continued growth of our customer

                                       9


base, the types of services and products offered and the geographic markets
served can be expected to continue to place a significant strain on our
resources. In addition, we cannot easily identify and hire personnel qualified
both in the provision and marketing of our security services and products. Our
future performance and profitability will depend in large part on: our ability
to attract and retain additional management and other key personnel; our
ability to implement successful enhancements to our management, accounting and
information technology systems; and our ability to adapt those systems, as
necessary, to respond to growth in our business.

MANY OF OUR CUSTOMERS HAVE FLUCTUATING BUDGETS WHICH MAY CAUSE SUBSTANTIAL
FLUCTUATIONS IN OUR RESULTS OF OPERATIONS.

     Customers for our products include military, law enforcement and other
governmental agencies. Government tax revenues and budgetary constraints, which
fluctuate from time to time, can affect budgetary allocations for these
customers. Many domestic and foreign government agencies have in the past
experienced budget deficits that have led to decreased spending in certain
areas. Our results of operations may be subject to substantial period-to-period
fluctuations because of these and other factors affecting spending. A reduction
of funding for military, law enforcement and other governmental agencies could
have a material adverse effect on our business, financial condition and results
of operations.

WE MAY BE UNABLE TO PROTECT OUR PROPRIETARY TECHNOLOGY.

     We are dependent upon a variety of methods and techniques that we regard
as proprietary trade secrets. We are also dependent upon a variety of
trademarks, service marks and designs to promote brand name development and
recognition. We rely on a combination of trade secrets, copyright, patent,
trademark, unfair competition and other intellectual property laws as well as
contractual agreements to protect our rights to such intellectual property. Due
to the difficulty of monitoring unauthorized use of and access to intellectual
property, however, such measures may not provide adequate protection. In
addition, there can be no assurance that courts will always uphold our
intellectual property rights, or enforce the contractual arrangements that we
have entered into to protect our proprietary technology. Any unenforceability
or misappropriation of our intellectual property could have a material adverse
effect on our business, financial condition and results of operations. In
addition, if we bring or become subject to litigation to defend against claimed
infringement of our rights or of the rights of others or to determine the scope
and validity of our intellectual property rights, such litigation could result
in substantial costs and diversion of our resources which could have a material
adverse effect on our business, financial condition and results of operations.
Unfavorable results in such litigation could also result in the loss or
compromise of our proprietary rights, subject us to significant liabilities,
require us to seek licenses from third parties, or prevent us from selling our
products which could have a material adverse effect on our business, financial
condition and results of operations.

WE MAY BE UNABLE TO COMPLETE OR INTEGRATE ACQUISITIONS AND AS A RESULT MAY
INCUR UNANTICIPATED LIABILITIES OR OPERATIONAL DIFFICULTIES.

     We intend to grow through the acquisition of businesses and assets that
will complement our current businesses. We cannot be certain that we will be
able to complete attractive acquisitions, obtain financing for acquisitions on
satisfactory terms or successfully acquire identified targets. We may not be
successful in integrating acquired businesses into our existing operations.
Integration may result in unanticipated liabilities or unforeseen operational
difficulties, which may be material, or require a disproportionate amount of
management's attention. Acquisitions may result in our incurring additional
indebtedness or issuing preferred stock or additional common stock. Competition
for acquisition opportunities in the industry may rise, thereby increasing our
cost of making acquisitions or causing us to refrain from making further
acquisitions. In addition, the terms and conditions of our credit facility
impose restrictions on us that, among other things, may restrict our ability to
make acquisitions.

                                       10


WE MAY BE ADVERSELY AFFECTED BY APPLICABLE ENVIRONMENTAL LAWS.

     We are subject to federal, state, and local laws and regulations governing
the protection of the environment, including those regulating discharges to the
air and water, the management of wastes, and the control of noise and odors. We
cannot assure you that we are at all times in complete compliance with all such
requirements. Like all companies, we are subject to potentially significant
fines or penalties if we fail to comply with environmental requirements.
Environmental requirements are complex, change frequently, and could become
more stringent in the future. Accordingly, we cannot assure you that these
requirements will not change in a manner that will require material capital or
operating expenditures or will otherwise have a material adverse effect on us
in the future. We are also subject to environmental laws requiring the
investigation and clean-up of environmental contamination. We may be subject to
liability, including liability for clean-up costs, if contamination is
discovered at one of our current or former facilities or at a landfill or other
location where we have disposed wastes. The amount of such liability could be
material. We use Orthochlorabenzalmalononitrile and Chloroacetophenone chemical
agents in connection with our production of tear gas. These chemicals are
hazardous, and could cause environmental damage if not handled and disposed of
properly.

                        RISKS RELATED TO OUR SECURITIES

ONE STOCKHOLDER HAS THE ABILITY TO SIGNIFICANTLY INFLUENCE THE ELECTION OF OUR
DIRECTORS AND THE OUTCOME OF CORPORATE ACTION REQUIRING STOCKHOLDER APPROVAL.

     Warren B. Kanders is the sole stockholder of Kanders Florida Holdings,
Inc. Kanders Florida Holdings, Inc. and Mr. Kanders beneficially own
approximately 3,165,355 shares or 12.75% of the outstanding shares of our common
stock. In addition, our officers and directors, including Mr. Kanders,
beneficially own an aggregate of approximately 5,276,729 shares, or 20.10%, of
the common stock. Consequently, Mr. Kanders, as Chairman of the Board of
Directors and as the sole stockholder of Kanders Florida Holdings, Inc.,
together with our other officers and directors, will have the ability to
significantly influence the election of our directors and the outcome of
corporate actions requiring stockholder approval, including a change in control.

DELAWARE LAW MAY LIMIT POSSIBLE TAKEOVERS.

     Our certificate of incorporation makes us subject to the anti-takeover
provisions of Section 203 of the Delaware General Corporation Law. In general,
Section 203 prohibits publicly-held Delaware corporations to which it applies
from engaging in a "business combination" with an "interested stockholder" for
a period of three years after the date of the transaction in which the person
became an interested stockholder, unless the business combination is approved
in a prescribed manner. This provision could discourage others from bidding for
our shares and could, as a result, reduce the likelihood of an increase in our
stock price that would otherwise occur if a bidder sought to buy our stock.

THE MARKET PRICE FOR OUR COMMON STOCK IS VOLATILE.

     The market price for our common stock may be highly volatile. We believe
that a variety of factors, including announcements by us or our competitors,
quarterly variations in financial results, trading volume, general market
trends and other factors, could cause the market price of our common stock to
fluctuate substantially. Additionally, the market in general, and our common
stock in particular, may be subject to increased volatility due to the recent
terrorist attacks in New York and Washington, D.C. and any resulting conflicts.
Additionally, due to our relatively modest size, our winning or losing a large
contract may have the effect of distorting our overall financial results.

WE MAY ISSUE A SUBSTANTIAL AMOUNT OF OUR COMMON STOCK IN CONNECTION WITH FUTURE
ACQUISITIONS AND THE SALE OF THOSE SHARES COULD ADVERSELY AFFECT OUR STOCK
PRICE.

     As part of our acquisition strategy, we anticipate issuing additional
shares of our common stock. We have filed a shelf registration statement with
the Securities and Exchange Commission that we

                                       11


may use to sell up to 3,000,000 shares of our common stock from time to time in
connection with acquisitions. To the extent that we are able to grow through
acquisitions for stock, the number of outstanding shares of common stock that
will be eligible for sale in the future is likely to increase substantially.
Persons receiving shares of our common stock in connection with these
acquisitions may be more likely to sell large quantities of their common stock
that may influence the price of our common stock. In addition, the potential
issuance of additional shares in connection with anticipated acquisitions could
lessen demand for our common stock and result in a lower price than would
otherwise be obtained.

OUR STOCK PRICE MAY BE ADVERSELY AFFECTED WHEN ADDITIONAL SHARES ARE SOLD.

     If our stockholders sell substantial amounts of our common stock in the
public market following this offering, the market price of our common stock
could fall. These sales might make it more difficult for us to sell equity or
equity-related securities in the future at a time and price that we deem
appropriate and may require us to issue greater amounts of our common stock to
finance such acquisition. Additional shares sold in this offering or to finance
acquisitions may dilute our earnings per share if the new operations' earnings
are disappointing.

WE CURRENTLY DO NOT INTEND TO PAY DIVIDENDS.

     We currently do not intend to pay any cash dividends on our common stock.
We currently intend to retain any earnings for working capital, repayment of
indebtedness, capital expenditures and general corporate purposes. Our credit
facility contains restrictions on our ability to pay dividends or make other
distributions.

SINCE WE HAVE BROAD DISCRETION IN HOW WE USE THE PROCEEDS FROM THIS OFFERING,
WE MAY USE THE PROCEEDS IN WAYS WITH WHICH YOU DISAGREE.

     We have not allocated specific amounts of the net proceeds from this
offering to any specific purpose. While we expect to use a portion of the
proceeds from this offering to pay down our credit facility, our credit
facility will permit us to re-borrow that money at later times. Accordingly,
our management will have significant flexibility in applying the net proceeds
of this offering. The failure of our management to use such funds effectively
could have a material adverse effect on our business, financial condition and
operating results.

                           FORWARD-LOOKING STATEMENTS

     This prospectus contains forward-looking statements that involve risks and
uncertainties. Some of the forward-looking statements appear under "Prospectus
Summary" and "Risk Factors." Other forward-looking statements appear in the
sections entitled "Management's Discussion and Analysis of Financial Condition
and Results of Operations" and "Business" and elsewhere included or
incorporated by reference in this prospectus. These statements relate to future
events of our future financial performance. In some cases, you can identify
forward-looking statements by terminology such as "may," "would," "will,"
"should," "could", "expects," "plans," "anticipates," "believes," "estimates,"
"predicts," "potential," "continue," or the negative of these terms or other
comparable terminology. These statements are only predictions. Actual events or
results may differ materially. In evaluating these statements, you should
specifically consider various factors, including the risks outlined in the Risk
Factors section of this prospectus. These factors may cause our actual results
to differ materially from any forward-looking statement. Although we believe
that the expectations reflected in the forward-looking statements are
reasonable, we cannot guarantee future results, levels of activity, performance
or achievements.

                                       12


                                USE OF PROCEEDS

     We estimate that the net proceeds from the sale by us of the 4,500,000
shares of our common stock in this offering, at an assumed offering price of
$25.14 per share, after deducting underwriting discounts and commissions and
other estimated offering expenses payable by us, will be approximately $105.9
million.

     We expect to use approximately $85.0 million of our net proceeds to repay
indebtedness under our credit facility (including indebtedness incurred to
finance the O'Gara Acquisition) and the remainder will be used to finance
future acquisitions, for working capital and for general corporate purposes. We
may invest the net proceeds of this offering in short term interest-bearing
investment grade securities, pending the intended repayment of indebtedness
outstanding under the credit facility and the other uses described above.

     Approximately $38.2 million of the indebtedness that will be reduced with
the net proceeds of this offering was incurred to finance the O'Gara
Acquisition. Our indebtedness under our credit facility bears interest at
variable rates (5.48% on October 26, 2001) and matures on February 12, 2004.
Although application of the net proceeds from this offering will repay amounts
outstanding under the credit facility, it will not reduce the amounts available
to us in the future.

     We regularly review opportunities to further our business strategy through
strategic acquisitions of businesses that we believe are complementary to our
management skills and to our current and planned operations. We, however, have
no present commitments or agreements with respect to any particular
acquisition.

     The foregoing information represents our current plans. Actual
expenditures may vary substantially from the intended use referred to above. We
may find it necessary or advisable to use portions of this offering for other
purposes. We will not receive any proceeds from the sale of our common stock by
the selling stockholders.

                                       13


                                DIVIDEND POLICY

     We have never declared or paid any cash dividends on our common stock and
do not intend to declare or pay any for the foreseeable future. We expect to
continue to retain any earnings for working capital, repayment of indebtedness,
capital expenditures and general corporate purposes. In addition, our credit
facility restricts the payment of dividends on our common stock.

                        PRICE RANGE OF OUR COMMON STOCK

     Our common stock has been traded under the symbol "AH" on the New York
Stock Exchange since May 7, 1999. Prior to May 7, 1999, our common stock was
traded under the symbol "ABE" on the American Stock Exchange. The following
table shows the high and low per share sales prices of our common stock on the
New York Stock Exchange and American Stock Exchange for the periods indicated.



                                                             HIGH          LOW
                                                         -----------   -----------
                                                                 
   2001
   Fourth Quarter (through October 26, 2001) .........    $  26.35      $  19.37
   Third Quarter .....................................       23.50         14.20
   Second Quarter ....................................       19.25         11.00
   First Quarter .....................................       17.75         14.60

   2000
   Fourth Quarter ....................................    $  17.69      $  13.56
   Third Quarter .....................................       18.13         13.00
   Second Quarter ....................................       14.69          8.63
   First Quarter .....................................       13.38         10.00

   1999
   Fourth Quarter ....................................    $  13.13      $   8.94
   Third Quarter .....................................       11.06          8.50
   Second Quarter ....................................       13.69          9.25
   First Quarter .....................................       14.94         11.13


     On October 26, 2001, the last reported sale price of our common stock on
the New York Stock Exchange was $25.14 per share. As of October 26, 2001, there
were 197 holders of record of our common stock.

                                       14


                                CAPITALIZATION

     The following table sets forth our capitalization as of June 30, 2001, (i)
on an actual basis, (ii) on a pro forma basis as if the O'Gara Acquisition had
occurred at June 30, 2001, and (iii) on an as adjusted basis, to reflect our
sale of 4,500,000 shares of common stock offered by us in this offering at an
assumed offering price of $25.14 per share and the application of the proceeds
therefrom. You should read the following table with "Management's Discussion
and Analysis of Financial Condition and Results of Operations" and the
financial statements and notes included, and incorporated by reference, in this
prospectus.



                                                                JUNE 30, 2001
                                                  -----------------------------------------
                                                     ACTUAL       PRO FORMA     AS ADJUSTED
                                                  ------------   -----------   ------------
                                                    (IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                                                                      
Cash and cash equivalents .....................    $   4,981      $   7,087     $  33,602
                                                   =========      =========     =========
Long-term debt ................................       47,089         86,823         7,480
Stockholders' equity
 Preferred stock, $0.01 par value 5,000,000
   shares authorized; no shares issued and
   outstanding ................................           --             --            --
 Common stock, $0.01 par value; 50,000,000
   shares authorized; 25,308,178 shares issued
   and 22,983,519 shares outstanding on an
   actual basis, 26,317,600 shares issued and
   23,992,941 shares outstanding on a pro
   forma basis, and 30,817,600 shares issued
   and 28,492,941 shares outstanding on an as
   adjusted basis .............................          253            263           308
 Additional paid-in capital ...................      153,851        168,841       274,654
 Retained earnings ............................       44,251         44,251        44,251
 Accumulated other comprehensive loss .........       (2,593)        (2,593)       (2,593)
 Treasury stock ...............................      (25,369)       (25,369)      (25,369)
                                                   ---------      ---------     ---------
   Total stockholders' equity .................    $ 170,393      $ 185,393     $ 291,251
                                                   ---------      ---------     ---------
   Total capitalization .......................    $ 217,482      $ 272,216     $ 298,731
                                                   =========      =========     =========


                                       15


                            SELECTED FINANCIAL DATA

     The selected financial data set forth below for the years ended December
31, 1998, 1999 and 2000 are derived from our audited consolidated financial
statements appearing elsewhere in this prospectus. The selected financial data
for the fiscal years 1996 and 1997 are derived from our audited financial
statements not included in this prospectus. The selected financial data for the
six months ended June 30, 2000 and 2001 are derived from our unaudited
financial statements included in this prospectus. The summary unaudited pro
forma data for the year ended December 31, 2000 and the six months ended June
30, 2001 have been derived from, and should be read in conjunction with, the
unaudited pro forma consolidated financial statements included elsewhere in
this prospectus. You should read the selected financial data with our
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and our consolidated financial statements and related notes
included, or incorporated by reference, in this prospectus.



                                                                   FISCAL YEAR ENDED
                                      ----------------------------------------------------------------------------
                                                                                                       PRO FORMA
                                           1996         1997        1998        1999        2000          2000
                                      ------------- ----------- ----------- ----------- ------------ -------------
                                                         (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                                                                   
STATEMENT OF OPERATIONS DATA:
 Revenues
  Products ..........................    $18,011     $ 29,869    $ 45,644    $ 96,706    $ 135,343     $ 135,343
  Services ..........................    12,956        48,445      51,563      59,958       85,612        91,774
  Mobile Security ...................        --            --          --          --           --       106,258
                                         -------     --------    --------    --------    ---------     ---------
 Total revenues .....................    30,967        78,314      97,207     156,664      220,955       333,375
 Cost of sales ......................    21,172        57,438      61,638      94,407      137,499       227,592
 Operating expenses .................     7,022        12,758      21,915      37,004       50,341        72,112
 Amortization expense ...............       437           842       1,347       2,463        3,429         3,429
 Restructuring and related
  charges ...........................        --            --          --          --           --           686
 Merger, integration and other
  non-recurring charges .............        --         2,542          --       2,569        3,290         3,290
 Equity in earnings of investee .....      (320)         (746)       (713)       (179)         (87)          (87)
                                         -------     --------    --------    --------    ---------     ---------
 Operating income ...................     2,656         5,480      13,020      20,400       26,483        26,353
 Interest (income) expense, net......       515           195        (625)         17        1,896         4,495
 Other (income) expense, net ........          (2)       (392)        (28)       (816)      (1,803)           40
 Dividends on preference
  shares ............................       239           143          --          --           --            --
 Provision for income taxes .........     1,215         2,376       5,077       8,003        9,342         7,493
                                         --------    --------    --------    --------    ---------     ---------
 Net income .........................    $  689      $  3,158    $  8,596    $ 13,196    $  17,048     $  14,325
                                         ========    ========    ========    ========    =========     =========
 Earnings per share(1):
    Basic ...........................    $ 0.09      $   0.23    $   0.53    $   0.63    $    0.75     $    0.61
    Diluted .........................    $ 0.08      $   0.21    $   0.50    $   0.61    $    0.73     $    0.59
 Weighted average shares:
    Basic ...........................     7,966        13,638      16,165      21,006       22,630        23,639
    Diluted .........................     8,876        14,712      17,354      21,702       23,356        24,365
OTHER DATA:
   EBITDA(2) ........................     3,154         9,253      14,961      27,360       36,277        40,009
   Depreciation &
     amortization(3) ................       818         1,976       2,654       4,570        6,591         9,767
   Capital expenditures .............     1,860         5,153       3,301       3,414        7,833        12,847


                                           SIX MONTHS ENDED JUNE 30,
                                      -----------------------------------
                                                              PRO FORMA
                                         2000       2001         2001
                                      ---------- ---------- -------------
                                        (IN THOUSANDS, EXCEPT PER SHARE
                                                     DATA)
                                                   
STATEMENT OF OPERATIONS DATA:
 Revenues
  Products ..........................  $ 65,501   $ 65,790    $  65,790
  Services ..........................    39,832     47,140       50,969
  Mobile Security ...................        --         --       54,907
                                       --------   --------    ---------
 Total revenues .....................   105,333    112,930      171,666
 Cost of sales ......................    65,465     69,707      118,011
 Operating expenses .................    22,956     27,118       35,974
 Amortization expense ...............     1,482      1,778        1,778
 Restructuring and related
  charges ...........................        --      9,959        9,959
 Merger, integration and other
  non-recurring charges .............     1,456        836          836
 Equity in earnings of investee .....       (87)        --           --
                                       --------   --------    ---------
 Operating income ...................    14,061      3,532        5,108
 Interest (income) expense, net......       586      1,514        2,825
 Other (income) expense, net ........    (1,888)      (227)          78
 Dividends on preference
  shares ............................        --         --           --
 Provision for income taxes .........     5,747      1,343        1,034
                                       --------   --------    ---------
 Net income .........................  $  9,616   $    902    $   1,171
                                       ========   ========    =========
 Earnings per share(1):
    Basic ...........................  $   0.42   $   0.04    $    0.05
    Diluted .........................  $   0.41   $   0.04    $    0.05
 Weighted average shares:
    Basic ...........................    22,839     22,934       23,943
    Diluted .........................    23,574     23,670       24,679
OTHER DATA:
   EBITDA(2) ........................    17,742     18,373       21,685
   Depreciation &
     amortization(3) ................     2,312      4,046        5,782
   Capital expenditures .............     1,972      3,543        4,578


                                       16




                                             AS OF JUNE 30, 2001
                                   ----------------------------------------
                                     ACTUAL     PRO FORMA    AS ADJUSTED(5)
                                   ----------  -----------  ---------------
                                                (IN THOUSANDS)
                                                   
  BALANCE SHEET DATA:
   Working capital(4) ...........   $ 86,934    $100,710        $127,225
   Total assets .................    237,206     321,421         347,936
   Total debt ...................     47,089      86,823           7,480
   Stockholders' equity .........    170,393     185,393         291,251


----------
(1)   Earning per share is after non-recurring income and charges. Earnings per
      share before restructuring and related charges, integration and other
      non-recurring charges and other (income) expense, net was $0.08, $0.33,
      $0.50, $0.66, $0.86, and $0.70, for the fiscal years 1996, 1997, 1998,
      1999, 2000 and 2000 pro forma for the O'Gara acquisition, respectively.
      For the six months ended June 30, 2000, 2001, and pro forma 2001 for the
      O'Gara acquisition, earnings per share before restructuring and related
      charges, integration and other non-recurring charges and other (income)
      expense, net was $0.40, $0.35, and $0.33, respectively.

(2)   EBITDA is defined as operating income plus merger, integration and other
      non-recurring charges, restructuring and related charges, equity in
      earnings of investee and depreciation and amortization. The depreciation
      and amortization is taken from the depreciation and amortization line of
      the statement of cash flows. EBITDA is not a substitute for operating
      income, net income and cash flow from operating activities as determined
      in accordance with generally accepted accounting principles as a measure
      of profitability or liquidity. EBITDA is presented because we believe
      some investors may find it useful in evaluating an investment in our
      common stock.

(3)   The depreciation and amortization is taken from the depreciation and
      amortization line on the statement of cash flows. For fiscal 1996
      depreciation and amortization includes $388,000 of depreciation, and
      $430,000 of amortization; for fiscal 1997 depreciation and amortization
      includes $994,000 of depreciation and $982,000 of amortization; fiscal
      1998 depreciation and amortization includes $1.3 million of depreciation
      and $1.3 million of amortization; for fiscal 1999 depreciation and
      amortization includes $2.1 million of depreciation and $2.5 million of
      amortization; and for fiscal 2000 depreciation and amortization includes
      $3.2 million of depreciation and $3.4 million of amortization. According
      to Statement of Financial Accounting Standard No. 142, Goodwill and Other
      Intangible Assets, goodwill arising from business combinations will no
      longer require annual amortization but rather be tested for impairment.

(4)   Working capital is defined as current assets minus current liabilities.

(5)   Gives effect to the O'Gara Acquisition and the sale of 4,500,000 shares
      of common stock offered by us in this offering at an assumed offering
      price of $25.14 per share.

                                       17


        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                             RESULTS OF OPERATIONS

COMPANY OVERVIEW

     We are a leading manufacturer and provider of security products, vehicle
armor systems and security risk management services. Our products and services
are used by military, law enforcement, security and corrections personnel
throughout the world, as well as governmental agencies, multinational
corporations and non-governmental organizations. Our company is organized and
operated under three business segments: Armor Holdings Products; Armor Mobile
Security; and ArmorGroup Services.

MATERIAL CHANGES

     On August 22, 2001, we, through a wholly owned subsidiary, acquired all of
the issued and outstanding capital stock of O'Gara-Hess & Eisenhardt Armoring
Company, The O'Gara Company, and O'Gara Security Associates, Inc. The acquired
companies constitute the majority of what was formerly known as the Security
Products and Services Group of The Kroll-O'Gara Company. The primary business
of the acquired companies is now conducted through our new Armor Mobile
Security Division. The information contained in this Management's Discussion
and Analysis of Financial Condition and Results of Operations does not include
any information regarding the Armor Mobile Security Division. Accordingly, our
future operations and performance is likely to differ significantly from the
discussion below, as a result of, among other things, this recent acquisition.

     We have consummated 21 acquisitions since January 1998. A comparison of
our period to period financial performance from January 1, 1998 through June
30, 2001 may be significantly affected by these acquisitions, including, but
not limited to, the O'Gara Acquisition and the Safariland Ltd., Inc.
("Safariland") acquisition.

RESTRUCTURING AND RELATED CHARGES

     In January 2001, our ArmorGroup Services Division approved a restructuring
plan to close its U.S. investigative businesses, realign the division's
organization, eliminate excess facilities and reduce overhead in its businesses
worldwide. In connection with this restructuring plan, the division performed a
review of its long-lived assets to identify potential impairments. Pursuant to
this restructuring plan, ArmorGroup:

     o    eliminated 26 employees, primarily from its investigative businesses;

     o    eliminated an additional 24 employees, from its security consulting
          business;

     o    incurred lease and other exit costs as a result of the closure of its
          investigative businesses; and

     o    wrote-down the value of both tangible and intangible assets as a
          result of the impairment review.

     We completed most of the significant actions related to this restructuring
by June 30, 2001.

     As a result of the restructuring plan, we recorded a pre-tax charge of $10
million. We recorded $8.7 million in the first quarter and $1.3 million in the
second quarter of fiscal 2001. The pre-tax charge in the six month period
ending June 30, 2001 included approximately:

     o    $1,375,000 in employee termination and related costs including
          severance, relocation, medical and other benefits;

     o    $956,000 in lease termination and other exit costs;

     o    $291,000 in impairment charges related to tangible assets; and

     o    $7,337,000 in impairment charges related to intangible assets,
          primarily goodwill.

                                       18


     The earnings per share effect of these charges for the six months ended
June 30, 2001 was $0.31 per share. As of June 30, 2001, we had a remaining
liability of $1,297,000 relating to employee termination costs and lease
termination and other exit costs. This liability has been classified in
accounts payable, accrued expenses and other current liabilities on the
consolidated balance sheet and will be funded through cash provided by
operating activities and our credit facility.

ACQUISITIONS

     We have pursued a strategy of growth through acquisition of businesses and
assets that complement our existing operations. We use several criteria to
evaluate prospective acquisitions including whether the business to be
acquired:

     o    broadens the scope of the services or products we offer or the
          geographic areas we serve;

     o    offers attractive margins;

     o    is accretive to earnings;

     o    offers the opportunity to enhance profitability by improving the
          efficiency of our operations;

     o    is managed in a manner consistent with our existing businesses; and

     o    complements our portfolio of existing businesses by increasing our
          ability to manage our customers' needs.

     Since January 1, 1998, our Armor Holdings Products Division completed
seven acquisitions with approximate combined annual revenues of $74.0 million
at the time of their acquisition, our Armor Mobile Security Division completed
the O'Gara Acquisition, with approximate annual revenues of $112.4 million
($6.1 million of which relates to businesses integrated into our ArmorGroup
Services Division) at the time of its acquisition, and our ArmorGroup Services
Division completed thirteen acquisitions with approximate combined annual
revenues of $28.7 million at the time of their acquisition. All of these
acquisitions were accounted for as purchases and, accordingly, the results of
their operations are included only for the period after acquisitions.

RESULTS OF OPERATIONS

     The following table sets forth selected statement of operations data as a
percentage of total revenues for the periods indicated:



                                                                                   SIX MONTHS ENDED
                                                         FISCAL YEAR                   JUNE 30,
                                              ---------------------------------   -------------------
                                                  1998        1999       2000       2000       2001
                                              -----------   --------   --------   --------   --------
                                                                              
Revenue
 Products .................................       47%           62%        61%        62%        58%
 Services .................................       53%           38%        39%        38%        42%
 Total revenues ...........................       100%         100%       100%       100%       100%
Cost of sales .............................       63%           60%        62%        62%        62%
Operating expenses ........................       23%           24%        23%        22%        24%
Amortization expense ......................        1%            2%         2%         1%         2%
Integration and other non-recurring
 charges ..................................       --             2%         1%         1%         1%
Restructuring and related charges .........       --            --         --         --          9%
Operating income ..........................       13%           13%        12%        13%         3%
Interest (income) expense, net ............       (1)%           0%         1%         1%         1%
Provision for income taxes ................        5%            5%         4%         5%         1%
Net income ................................        9%            8%         8%         9%         1%
EBITDA ....................................       15%           17%        16%        17%        16%



                                       19


     Revenue Recognition. We record product revenues at gross amounts to be
received including amounts to be paid to agents as commissions, at the time the
product is shipped to the distributor. Although product returns are permitted
in certain circumstances within 30 days from the date of purchase, these
returns have historically been minimal and usually consist of minor
modifications to the ordered product. We record services revenue as the service
is provided on a contract by contract basis.

SIX MONTHS ENDED JUNE 30, 2001 COMPARED TO SIX MONTHS ENDED JUNE 30, 2000

     Products revenues. Armor Holdings Products Division revenues increased by
$0.3 million, or 0.4%, to $65.8 million in the six months ended June 30, 2001
compared to $65.5 million in the six months ended June 30, 2000. The slight
increase was due to acquisitions completed in November 2000, which offset
declines in the first quarter from shipping delays related to a large
international order and postponed orders due to a delay in the release of funds
from the Bulletproof Vest Partnership Act.

     Services revenues. ArmorGroup Services Division revenues increased by $7.3
million, or 18.3%, to $47.1 million in the six months ended June 30, 2001
compared to $39.8 million in the six months ended June 30, 2000. This increase
was due to 10.1% internal growth due to significant increases in our security
consulting business of 27%, tempered by a decline of 37.7% in the investigative
business.

     Cost of sales. Cost of sales increased by $4.2 million, or 6.5%, to $69.7
million in the six months ended June 30, 2001 compared to $65.5 million in the
six months ended June 30, 2000. This increase was primarily due to increased
revenues in the services business in the six months ended June 30, 2001
compared to the six months ended June 30, 2000. As a percentage of total
revenues, cost of sales decreased to 61.7% of total revenues for the six months
ended June 30, 2001 from 62.2% for the six months ended June 30, 2000 due to a
change in the mix of products and services sold.

     Operating expenses. Operating expenses increased by $4.2 million, or
18.1%, to $27.1 million (24.0% of total revenues) in the six months ended June
30, 2001 compared to $23.0 million (21.8% of total revenues) in the six months
ended June 30, 2000. This increase was primarily due to additional operating
expenses in newly acquired companies.

     Amortization. Amortization expense increased by $296,000, or 20%, to $1.8
million in the six months ended June 30, 2001 compared to $1.5 million in the
six months ended June 30, 2000. This increase was primarily due to additional
amortization of intangible assets acquired as a result of the acquisitions
completed in June and November 2000, which are not fully reflected in the six
month period ended June 30, 2000.

     Equity in earnings of investee. The equity in earnings in the prior year
six months ended June 30, 2000, relates to our 20% investment in Jardine
Securicor Gurkha Services Limited ("JSGS"), that we sold during the six month
period ended June 30, 2000.

     Restructuring and related charges. As a result of the restructuring plan,
we recorded a pre-tax charge of $10 million in the six month period ending June
30, 2001. This pre-tax charge included approximately (i) $1,375,000 in employee
termination and related costs including severance, relocation, medical and
other benefits, (ii) $956,000 in lease termination and other exit costs, (iii)
$291,000 in impairment charges related to tangible assets, and (iv) $7,337,000
in impairment charges related to intangible assets, primarily goodwill.

     Integration and other non-recurring charges. In the six month period ended
June 30, 2001, we incurred $836,000 in expenses and costs associated with the
integration of our recent acquisitions. We incurred $1,456,000 in such fees in
the six months ended June 30, 2000.

     Operating income. The operating income was $3.5 million in the six months
ended June 30, 2001, after a $10.0 million restructuring charge compared to
operating income of $14.1 million in the six months ended June 30, 2000.

                                       20


     Interest expense, net. Net interest expense increased by 158.4%, to
$1,514,000 in the six months ended June 30, 2001 compared to $586,000 in the
six months ended June 30, 2000. This increase was the result of increased
borrowings primarily due to acquisitions funded with long-term debt. Interest
expense includes interest on and amortization of the fees associated with our
credit facility, and the amortization of the discount on certain liabilities
acquired as part of the Safariland acquisition.

     Other income, net. Other income, net was $227,000 in the six months ended
June 30, 2001 compared to $1,888,000 for the six months ended June 30, 2000.
This other income, net in the prior year six month period resulted from the
sale of our minority investment in JSGS.

     Income before provision for income taxes. The income before provision for
income taxes was $2.3 million in the six months ended June 30, 2001, compared
to income of $15.4 million in the six months ended June 30, 2000, due to the
factors discussed above.

     Provision for income taxes. The provision for income taxes decreased by
$4.4 million, to an expense of $1.3 million in the six months ended June 30,
2001 compared to an expense of $5.7 million in the six months ended June 30,
2000. The effective tax rate for the six months ended June 30, 2001 was an
expense of 59.8% compared to an expense of 37.4% for the six months ended June
30, 2000. The higher than normal effective tax rate was due to the impact of
non-deductible goodwill amortization.

     Net income. Net income was $902,000, in the six months ended June 30, 2001
after a $10.0 million restructuring charge, compared to net income of $9.6
million for the six months ended June 30, 2000, which included $1.9 million of
non-recurring gain from the sale of our investment in JSGS. The decrease was
primarily due to the factors discussed above.

FISCAL YEAR ENDED DECEMBER 31, 2000 COMPARED TO FISCAL YEAR ENDED DECEMBER 31,
1999

     Product revenues. Product revenues increased by $38.6 million, or 40.0%,
to $135.3 million for the year ended December 31, 2000 ("Fiscal 2000") compared
to $96.7 million for the year ended December 31, 1999 ("Fiscal 1999"). This
increase was primarily due to strong internal growth, including year over year
comparisons of businesses acquired during the previous year, of 20.4% as well
as the inclusion of full year results for Safariland and other 1999
acquisitions, and additional acquisitions completed in Fiscal 2000. All of
these acquisitions were accounted for as purchases and accordingly the results
of their operations are included only for the period after acquisition.

     Service revenues. Service revenues increased by $25.7 million, or 42.8%,
to $85.6 million in Fiscal 2000 compared to $60.0 million in Fiscal 1999. This
increase was primarily due to strong internal growth, including year over year
comparisons of security businesses acquired during the previous year, of 23.6%
as well as the inclusion of full year results for Fiscal 1999 acquisitions, and
the additional Fiscal 2000 acquisitions. All of these acquisitions were
accounted for as purchases and accordingly the results of their operations are
included only for the period after acquisition.

     Cost of sales. Cost of sales increased by $43.1 million, or 45.6%, to
$137.5 million in Fiscal 2000 compared to $94.4 million in Fiscal 1999. This
increase was primarily due to increased revenues in Fiscal 2000 compared to
Fiscal 1999. As a percentage of total revenues, cost of sales increased to
62.2% in Fiscal 2000 from 60.3% in Fiscal 1999.

     Operating expenses. Operating expenses increased by $13.3 million, or
36.0%, to $50.3 million in Fiscal 2000 compared to $37.0 million in Fiscal
1999. This increase was primarily due to the increased revenues from our Armor
Holdings Products and ArmorGroup Services Divisions as well as the acquisitions
which were completed in 2000. As a percentage of sales, operating expenses
decreased to 22.8% of sales in Fiscal 2000 compared to 23.6% in Fiscal 1999.

     Amortization. Amortization expense increased by $1.0 million, or 39.2%, to
$3.4 million in Fiscal 2000 compared to $2.5 million in Fiscal 1999. This
increase was primarily due to additional amortization of intangible assets
acquired as a result of the acquisitions completed during Fiscal 2000, as well
as a full year of amortization relating to the 1999 acquisitions.

                                       21


     Equity in earnings of investee. Equity in earnings of investee decreased
by $92,000, or 51.4%, to $87,000 in Fiscal 2000 compared to $179,000 in Fiscal
1999. The equity in earnings of investee was comprised of a 20% investment in
JSGS that we sold in Fiscal 2000 (see Other Income).

     Integration and other non-recurring charges. Integration and other
non-recurring charges increased by $0.7 million, or 28.1% to $3.3 million in
Fiscal 2000 compared to $2.6 million in Fiscal 1999 and are related to the
integration of the acquired companies. These costs include relocation expenses
for equipment and employees, severance costs as well as charges for integrating
our sales and marketing efforts.

     Operating income. Operating income increased by $6.1 million, or 29.8%, to
$26.5 million compared to $20.4 million in Fiscal 1999 due to the reasons
discussed above.

     Interest (income) expense, net. Net interest expense was $1.9 million in
Fiscal 2000 compared to net interest expense of $17,000 in Fiscal 1999. The
increase was primarily due to interest on debt incurred to fund acquisitions
and make purchases under our stock repurchase plan.

     Other income, net. Net other income was $1.8 million in Fiscal 2000
compared to $0.8 million in Fiscal 1999. The increase was primarily due to the
gain of approximately $1.7 million recognized on the sale of our investment in
JSGS in Fiscal 2000.

     Provision for income taxes. The provision for income taxes increased by
$1.3 million, or 16.7%, to $9.3 million in Fiscal 2000, compared to $8.0
million in Fiscal 1999. The provision was based on our U.S. federal and state
statutory income tax rates of approximately 37% for our U.S.-based companies
and a 10.6% blended effective tax rate for foreign operations. The effective
tax rate for our foreign operations is not necessarily indicative of expected
future rates due to the changing concentration and mix of income in the various
countries in which we operate. The effective tax rate for 2000 and 1999 was
35.4% and 37.8%, respectively. The decrease in our effective tax rate was a
result of the increased amount of income earned in jurisdictions whose
statutory tax rates were below those in the United States, as a percentage of
operating income.

     Net income. Net income increased approximately $3.9 million or 29.2%, to
$17.0 million in Fiscal 2000 compared to $13.2 million in Fiscal 1999. This
increase was primarily due to the combination of acquisitions, internal growth,
and to the factors discussed above.

FISCAL YEAR ENDED DECEMBER 31, 1999 COMPARED TO FISCAL YEAR ENDED DECEMBER 31,
1998

     Product revenues. Product revenues increased by $51.1 million, or 111.9%,
to $96.7 million for Fiscal 1999 compared to $45.6 million for the year ended
December 31, 1998 ("Fiscal 1998"). This increase was primarily due to the
acquisitions completed in 1998 and the acquisition of Safariland in 1999, as
well as strong internal growth. These acquisitions were accounted for as
purchases and the results of their operations are recorded only for the period
we owned them.

     Service revenues. Service revenues increased by $8.4 million, or 16.3%, to
$60.0 million in Fiscal 1999 compared to $51.6 million in Fiscal 1998. This
increase was primarily due to the acquisitions completed in 1998 and 1999.
These acquisitions were accounted for as purchases and the results of their
operations are recorded only for the period we owned them.

     Cost of sales. Cost of sales increased by $32.8 million, or 53.2%, to
$94.4 million in Fiscal 1999 compared to $61.6 million in Fiscal 1998. This
increase was primarily due to increased revenues in Fiscal 1999 compared to
Fiscal 1998. As a percentage of total revenues, cost of sales decreased to
60.2% in Fiscal 1999 from 63.4% in Fiscal 1998 reflecting a greater proportion
of total revenue generated by our Armor Holdings Products Division in Fiscal
1999, which has higher gross margins than our ArmorGroup Services Division.
Both divisions improved their gross margins in 1999 by lowering costs through
greater efficiencies and by concentrating on higher margin investigative
business in the Services Division.

     Operating expenses. Operating expenses increased by $15.1 million, or
68.9%, to $37.0 million (23.6% of total revenues) in Fiscal 1999 compared to
$21.9 million (22.5% of total revenues) in Fiscal

                                       22


1998. This increase was primarily due to the increased revenues from our Armor
Holdings Products Division which has higher sales and marketing expenses than
the revenues from the ArmorGroup Services Division, and the acquisitions we
completed in 1999.

     Amortization. Amortization expense increased by $1.1 million, or 82.9%, to
$2.5 million in Fiscal 1999 compared to $1.3 million in Fiscal 1998. This
increase was primarily due to additional amortization of intangible assets
acquired as a result of the Safariland acquisition and other acquisitions that
we completed during Fiscal 1999, which would not have been reflected in Fiscal
1998.

     Equity in earnings of investee. Equity in earnings of investee decreased
by $534,000, or 74.9%, to $179,000 in Fiscal 1999 compared to $713,000 in
Fiscal 1998. The decrease in earnings was primarily due to losses incurred by
JSGS on its operations in India. This office was subsequently closed.

     Integration and other non-recurring charges. Integration and other
non-recurring charges increased by $2.6 million to $2.6 million in Fiscal 1999.
These charges related to the integration of the acquired companies. These
charges include relocation expenses for equipment and employees, severance
costs as well as charges for integrating our sales and marketing efforts. We
did not incur such charges in Fiscal 1998.

     Operating income. Operating income increased by $7.4 million, or 56.7%, to
$20.4 million in Fiscal 1999 compared to $13.0 million in Fiscal 1998 primarily
due to the factors discussed above.

     Interest (income) expense, net. Net interest expense was $17,000 in Fiscal
1999 compared to net interest income of $625,000 in Fiscal 1998. This increase
was primarily due to amortization of fees associated with the $60 million bank
credit agreement completed in February, 1999, as well as interest on debt
acquired as part of the purchased companies.

     Other income, net. Net other income increased by $788,000 to $816,000 in
Fiscal 1999 compared to $28,000 in Fiscal 1998 and is primarily due to the gain
on the sale of stock in MACE Security International. We acquired this stock
through the exercise of warrants we received as part of an acquisition of
certain assets in July of 1998.

     Provision for income taxes. Provision for income taxes increased by $2.9
million, or 57.6%, in Fiscal 1999, to $8.0 million, compared to $5.1 million in
Fiscal 1998. The provision was based on our U.S. federal and state statutory
income tax rates of approximately 39% for our U.S.-based companies and a 37%
blended effective tax rate for foreign operations. The effective tax rate for
our foreign operations is not necessarily indicative of continued tax rates due
to a continually changing concentration of income in each country in which we
operate. The increase in our effective tax rate is a result of the increased
amortization of the goodwill generated by the Safariland and other acquisitions
that is not tax deductible.

     Net income. Net income increased approximately $4.6 million or 53.5%, to
$13.2 million in Fiscal 1999 compared to $8.6 million in Fiscal 1998. This
increase was primarily due to a combination of the acquisitions made during the
year being successfully integrated, and to the factors discussed above.

LIQUIDITY AND CAPITAL RESOURCES

     On August 22, 2001, we entered into an Amended and Restated Credit
Agreement (the "Credit Agreement") with Bank of America, Canadian Imperial Bank
of Commerce, First Union National Bank, Suntrust Bank, Republic Bank, Keybank
National Association, and ING (U.S.) Capital LLC. Pursuant to the Credit
Agreement, the lenders established a $120,000,000 line of credit for our
benefit expiring on February 12, 2004. The Credit Agreement, among other
things, provides for (i) total aggregate maximum borrowings of $120,000,000 and
(ii) the capability for borrowings in foreign currencies. All borrowings under
the Credit Agreement bear interest at either (i) a base rate, plus an
applicable margin ranging from .000% to .375%, depending on certain conditions,
(ii) a eurodollar rate, plus an applicable margin ranging from 1.125% to
1.875%, depending on certain conditions, or (iii) with respect to foreign
currency loans, a fronted offshore currency rate, plus an applicable margin
ranging from 1.125% to 1.875%, depending on certain conditions. Outstanding
borrowings under the Credit Agreement currently bear interest at a variable
rate of 5.48% per annum. In addition, the

                                       23


Credit Agreement provides that Bank of America will make swing-line loans to us
of up to $5,000,000 for working capital purposes only and will issue letters of
credit on our behalf of up to $20,000,000. As of October 26, 2001, we had
approximately $85.0 million outstanding and approximately $35.0 million
available under the Credit Agreement. All indebtedness under the Credit
Agreement will mature on February 12, 2004. We expect to use approximately
$85.0 million of our net proceeds from this offering to repay indebtedness
under our credit facility. Following such repayment, $120,000,000 will be
available under the Credit Agreement. We also have approximately $6.9 million
in other long-term debt, net of current portion, consisting primarily of $4.2
million in industrial revenue and industrial development bonds.

     In October 1999, our Board of Directors approved a stock repurchase
program that is effective through December 31, 2001, and that allows us to
repurchase up to 10% of our outstanding shares. Under this program, we expended
approximately $9.8 million in 1999 and $12.6 million in 2000 to repurchase
approximately 1.8 million shares of our common stock. We have the ability to
repurchase up to approximately 629,000 additional shares under this program. We
expect to continue our policy of repurchasing our common stock at opportune
intervals.

     As of December 31, 2000, we had working capital of $68.1 million. As of
June 30, 2001, we had working capital of $86.9 million.

     We anticipate that the net proceeds from this offering, cash generated
from operations and borrowings under the Credit Agreement will enable us to
meet our liquidity, working capital and capital expenditure requirements during
the next 12 months. We may, however, require additional financing to pursue our
strategy of growth through acquisitions. If such financing is required, there
are no assurances that it will be available, or if available, that it can be
obtained on terms favorable to us or on a basis that is not dilutive to our
stockholders.

     Our spending for Fiscal 2000 on capital expenditures was $7.8 million,
compared to $3.4 million in Fiscal 1999. Our spending on capital expenditures
for the six months ended June 30, 2001 was $3.5 million. Such expenditures
include, among other things, leasehold improvements, computer equipment and
software, and manufacturing machinery and equipment.

RECENTLY ISSUED ACCOUNTING STANDARDS

     In October 2001, the FASB issued Statement of Financial Accounting
Standards No. 144, "Accounting for the Impairment or Disposal of Long-Lived
Assets" ("SFAS 144"). SFAS 144 establishes a "primary-asset" approach to
determine the cash flow estimation period for a group of assets and liabilities
that represents the unit of accounting for a long-lived asset to be held and
used. SFAS 144 requires that a long-lived asset to be (1) abandoned, (2)
exchanged for a similar productive asset, or (3) distributed to owners in a
spin-off be considered held and used until it is abandoned, exchanged, or
distributed. SFAS 144 requires (1) that spin-offs and exchanges of similar
productive assets to be recorded at the lower of carrying value or fair value,
and that such assets be classified as held and used until disposed of and (2)
that any impairment loss resulting from a spin-off or exchange of similar
productive assets be recognized when the asset is disposed of. The provisions
of SFAS 144 will be come effective for us on January 1, 2002. The effects of
adopting this standard have not been determined.

     In July 2001, the FASB issued Statement of Financial Accounting Standards
No. 141, "Business Combinations" ("SFAS 141"), and Statement of Financial
Accounting Standards No. 142, "Goodwill and Other Intangible Assets" ("SFAS
142"). SFAS 141 requires that all business combinations be accounted for under
a single method -- the purchase method. Use of the pooling-of-interest method
is no longer permitted. SFAS 141 requires that the purchase method be used for
all business combinations initiated after June 30, 2001. SFAS 142 requires,
among other things, that goodwill no longer be amortized to earnings, but
instead reviewed for impairment annually. Under SFAS 142, the amortization of
goodwill ceases upon adoption of the statement, which will become effective for
us on

                                       24


January 1, 2002. We have historically amortized our goodwill over its estimated
useful life. Goodwill and intangible assets acquired after June 30, 2001, will
be subject immediately to the nonamortization provisions of this statement. The
effects of adopting this standard have not been determined.

     We adopted Statement of Financial Accounting Standards No. 133,
"Accounting for Derivative Instruments and Hedging Activities" ("SFAS 133"), as
amended by Statement of Financial Accounting Standards No. 137 and 138, on
January 1, 2001. The Statement establishes accounting and reporting standards
requiring that every derivative instrument (including certain derivative
instruments embedded in other contracts) be recorded in the balance sheet as
either an asset or liability measured at its fair value. SFAS 133 requires that
changes in the derivative's fair value be recognized currently in earnings
unless specific hedge accounting criteria are met. We do not currently have
derivative instruments and, accordingly, SFAS 133, as amended, is not expected
to impact our financial position, results of operations or cash flows.

     In March 2000, the FASB issued FASB Interpretation No. 44 ("FIN 44"),
"Accounting for Certain Transactions Involving Stock Compensation -- an
Interpretation of APB Opinion No. 25." FIN 44 clarifies the application of APB
Opinion No. 25 and, among other issues, clarifies the following: the definition
of an employee for purposes of applying APB Opinion No. 25; the criteria for
determining whether a plan qualifies as a noncompensatory plan; the accounting
consequence of various modifications to the terms of previously fixed stock
options or awards; and the accounting for an exchange of stock compensation
awards in a business combination. The adoption of FIN 44 did not have a
material impact on our results of operations, financial position or cash flows.

RECENTLY ISSUED STAFF ACCOUNTING BULLETIN

     In December 1999, the Securities and Exchange Commission issued Staff
Accounting Bulletin No. 101 ("SAB 101"). SAB 101 provides guidance on the
recognition, presentation and disclosure of revenue in the financial
statements, and is effective in the fourth quarter of 2000. SAB 101 did not
have a material impact on our results of operations, financial position or cash
flows.

                                   BUSINESS

     We are a leading manufacturer and provider of security products, vehicle
armor systems and security risk management services. Our products and services
are used by military, law enforcement, security and corrections personnel
throughout the world, as well as governmental agencies, multinational
corporations and non-governmental organizations. Our company is organized and
operated under three business segments: Armor Holdings Products; Armor Mobile
Security; and ArmorGroup Services.

     Armor Holdings Products. Our Armor Holdings Products Division manufactures
and sells a broad range of high quality branded law enforcement equipment, such
as tactical armor, hard armor, duty gear, less-lethal munitions, anti-riot
products, police batons, forensic products and weapon maintenance products. Our
products are marketed under brand names that are well-known and respected in
the military and law enforcement communities such as American Body Armor,
Safariland, Defense Technology, Federal Laboratories, MACE (Registered
Trademark) , PROTECH, NIK (Registered Trademark)  Public Safety, Break-Free,
Monadnock Lifetime Products and Lightning Powder. We sell our manufactured
products primarily to law enforcement agencies through a worldwide network of
over 500 distributors and sales agents including approximately 350 in the
United States. Our extensive distribution capabilities and commitment to
customer service and training have enabled us to become a leading provider of
security equipment to law enforcement agencies. We believe there are
significant opportunities to grow our manufacturing business through the
acquisition and development of new product lines, expansion into new
territories and further development of sales to specialized government and
military agencies. In addition, we believe that consistent demand for our
premium products at attractive margins will continue because our products are
critical to the safety and effectiveness of our customers. We believe that the
September 11, 2001 terrorist attacks on the United States will lead to an
increase in law enforcement professionals. These professionals will need to be
properly equipped.

                                       25


As a result, we believe that our product line could exhibit higher than
previously expected and sustainable demand over the next three to five years.

     Armor Mobile Security. Our Armor Mobile Security Division manufactures and
installs ballistic and blast protected armoring systems for military vehicles,
commercial vehicles, military aircraft and missile components. Under the brand
name O'Gara-Hess & Eisenhardt, we are the sole-source provider to the U.S.
military for the supply of armoring and blast protection systems for the HMMWV.
We have also entered into an agreement to provide the U.S. military with
certain maintenance services with respect to its HMMWVs. There is currently an
installed base of approximately 2,200 HMMWVs subject to this maintenance
arrangement. We expect that our maintenance services may increase if the U.S.
military substantially increases its HMMWV purchases or substantially increases
its use of the current installed base. Additionally, the Armor Mobile Security
Division has been subcontracted to develop a ballistically armored and sealed
truck cab for HIMARS, a program currently in development for the U.S. Army, and
also markets armor sub-systems for other tactical wheeled vehicles. We armor a
variety of commercial vehicles, including limousines, sedans, sport utility
vehicles, commercial trucks and cash-in-transit vehicles, to protect against
varying degrees of ballistic and blast threats. We believe that increased
demand for Up-Armored HMMWVs and other armored vehicles is likely following the
September 11, 2001 terrorist attacks. We believe that we have adequate capacity
to accomodate an expected increase in orders.

     ArmorGroup Services. Our ArmorGroup Services Division provides a broad
range of sophisticated security risk management solutions to multinational
corporations in diverse industries such as natural resources, financial
services and consumer products, and to governmental and non-governmental
agencies such as the U.S. Departments of State and Defense, the United Nations
and CARE International. Our clients typically have personnel and other
investments in unstable and often violent areas of the world. Through our
offices on five continents, we provide our multinational clients with a
diversified portfolio of security solutions to assist them in mitigating risks
in their operations around the world. Our highly trained, multilingual and
experienced security personnel work closely with our clients to create and
implement solutions to complex security problems. These services include
security planning, advice and management, security systems integration,
intellectual property, asset protection, due diligence investigations and
training programs in counterintelligence, countersurveillance, advanced driving
techniques and ballistics. We believe that many of our security services, while
often representing a small portion of our clients' overall cost of doing
business, are critical to our clients' success. We believe that this creates a
consistent demand for our premium services at attractive margins. The September
11, 2001 terrorist attacks on the United States has heightened security
concerns at corporations and governmental and non-governmental organizations.
We believe that our global infrastructure and experience will allow us to
aggressively respond to increased concerns and to provide our services as
required.

INDUSTRY OVERVIEW / MARKET OPPORTUNITY

     We participate in the defense and global security products and services
industries through the manufacture of security products marketed to military,
law enforcement, security and corrections personnel, by providing specialized
security services to multinational corporations and governmental agencies and
by manufacturing and installing ballistic and blast protected armoring systems
for military vehicles, commercial vehicles, military aircraft, and missile
components. Increasingly, governments, militaries, businesses, and individuals
have recognized the need for our products and services to protect them from the
risks associated with terrorism, physical attacks, threats of violence,
white-collar crime and fraud.

     The U.S. has been the target of several deadly terrorist attacks directed
towards its citizens and facilities around the world. In 1998, U.S. embassies
in Nairobi, Kenya and Dar Es Salaam, Tanzania were bombed. In 2000, the U.S.
Navy destroyer, USS Cole, was bombed in the Yemeni port of Aden. Most recent
were the terrorist attacks on September 11, 2001 against the World Trade Center
in New York and the Pentagon in Washington, D.C. The continued U.S. military
response and additional security measures related to the terrorist threat will,
we believe, require spending at federal, state, and

                                       26


local agencies, corporations and U.S. diplomatic facilities around the world.
Institutions, including the U.S. government, DoD, government agencies and
multinational corporations are redefining strategies to protect against and
combat terrorism.

     The terrorist attacks on September 11, 2001 have emphasized the importance
of a strong national defense both abroad and domestically. Prior to September
11, 2001, as part of President George W. Bush's stated commitment to strengthen
national defense, the Bush Administration submitted to Congress a $328 billion
fiscal 2002 defense budget that reflected an 11.0% increase over the fiscal
2001 defense budget submitted by the Clinton Administration, representing the
first double digit increase since Operation Desert Storm. Since September 11,
2001, Congress has passed a $40 billion supplemental appropriation,
approximately half of which we expect to be spent on defense, and established
the Office of Homeland Security to be headed by the former Governor of
Pennsylvania, Thomas J. Ridge. On September 30, 2001, the DoD released its
Quadrennial Defense Review Report. The report emphasized the establishment of a
new strategy for America's defense and highlighted the need to enhance critical
domestic defense infrastructure that may require changes in force structure and
organization. This new force structure may result in an increase in U.S.
military personnel, law enforcement personnel, airport security personnel, and
federal sky marshals who would require law enforcement products and training.
Many U.S. and Western multinational corporations, commercial organizations, and
governmental and non-governmental organizations, especially airports, must also
place increased attention on security issues that we believe will require
security consulting services. It is also possible that the military will
require additional equipment and training in order to fight the war on
terrorism on several fronts simultaneously.

     Law Enforcement Security Products Market. In response to an increased
emphasis on safety and protection, the number of active police officers has
increased significantly over the past several years. By 1999 there were
approximately 933,000 law enforcement personnel in the U.S. We expect the
likely increase in law enforcement personnel due to the September 11, 2001
terrorist attacks to lead to an increase in demand for our products. We believe
that the historical rise in the prison population has spurred demand from
institutional corrections facilities for law enforcement security products.

     Vehicle Armor Market. Recent terrorist activities may accelerate the need
for armoring light military vehicles that will be utilized in hostile
environments in order to carry out mission objectives required by the U.S.
military's war on terrorism. As multinational corporations seek to implement
more comprehensive security programs, one area of focus will be executive
protection. We believe that the use of armored commercial vehicles in high
fright areas will increase as multinational corporations expand their
operations.

     Specialized Security Services Market. Corporations are increasingly
contracting experienced private companies to handle their security services.
Industry studies demonstrate that the worldwide security services market has
grown at a rate of 8.0% annually from 1995 to 2000. Total revenues for the
worldwide market have reached $61.8 billion and is expected to continue to grow
to $87.9 billion by 2005. Management believes that demand by multinational
corporations and governmental agencies operating in developing nations for
security services such as risk assessment, crisis management, guard force
management, security force organization and executive protection is likely to
increase as these entities continue to establish operations and manufacturing
facilities in developed and developing countries. In addition, there are risks
related to white-collar crime and fraud. According to the American Society for
Industrial Security, damages from intellectual property thefts result in
estimated losses of $250 billion annually for U.S.-based companies. Fraud costs
U.S. organizations over $400 billion annually according to a recent estimate by
the Association of Certified Fraud Examiners. Demand for corporate
investigative services continues to grow as corporations react to the need to
protect their assets against the growing threat of fraud, counterfeiting and
piracy of intellectual property.

BUSINESS STRENGTHS

     We believe that the following key strengths are critical to our success as
a leading provider of security products, vehicle armor systems and security
risk management services.

                                       27


     Broad Portfolio of Products and Services. We offer a broad portfolio of
security products, armor systems and security services enabling us to provide
comprehensive solutions to our customers' security needs. We strive to enhance
our position as a single source provider of global security services to our
clients and believe that our worldwide infrastructure enables us to follow our
governmental and multinational corporate clients to new geographical markets as
well as cross-sell additional services to these customers. Similarly, our
extensive product distribution network allows us to provide our customers a
broad array of complementary manufactured law enforcement equipment. Through
strategic acquisitions and internal growth, we expect to continue to expand our
product and service offerings and further diversify our revenue base.

     Strong Brands with Leading Market Positions. Product lines are marketed
under brand names widely recognized in the military and law enforcement
communities, such as American Body Armor, NIK (Registered Trademark) , Defense
Technology, Federal Laboratories, MACE (Registered Trademark) , Safariland,
O'Gara-Hess & Eisenhardt, and others. Due to the life protecting nature of the
products in the markets that we serve, end users prefer to purchase premium
products with brand names that have solid reputations for quality and that
provide high levels of performance. The strength of our brand names has
contributed to our leading market positions in several of the product
categories in which we compete.

     Strong Client Base and Extensive Distribution Network.  Armor Holdings
Products has a broad, full service network of approximately 350 domestic
distributors and 150 international agents to sell our portfolio of manufactured
law enforcement equipment. The Armor Mobile Security Division's client base
includes governmental and private buyers and employs a global sales force to
market its commercial products. ArmorGroup Services has a global footprint, and
currently operates in 38 countries that enables it to serve a client base
representing governmental and non-governmental agencies and approximately 500
multinational corporations worldwide. The quality and scope of our products and
the strength of our brand names has enabled us to establish one of the largest
distribution networks in the industry and engendered the loyalty of our
distributors. We work closely with our distributors and agents to respond to
and anticipate the needs of end users, which we believe allows us to maintain
our market leadership position. We believe that the diversity of our clients'
end markets, the continued globalization of our clients and the strength of our
distribution relationships minimize our dependence on any particular product,
market, or customer.

     Proven Track Record of Identifying, Completing and Integrating
Acquisitions. Since January 1996, we have completed 26 acquisitions. We employ
a disciplined approach to evaluating acquisition opportunities and integrating
the operations of acquired businesses. We believe that these acquisitions, in
the aggregate, have strengthened our market position, leveraged our distribution
network and expanded our product and service offerings. Further, we believe that
our performance based compensation plan enables us to retain strong managers of
acquired businesses and provides for timely and efficient integration of
acquired operations.

     Sole-Source Provider of Up-Armored HMMWVs. Through our Armor Mobile
Security Division, we are the sole-source provider of Up-Armored HMMWVs to the
U.S. military, as well as the armoring of the HIMARS cab, a program currently
in development for the U.S. Army. Contracted by the DoD, the Armor Mobile
Security Division (then part of a division of The Kroll-O'Gara Company)
delivered 377 HMMWVs in 2000, and expects to deliver approximately 500 in 2001.
We believe that deliveries for 2002 could be as high as 700 to 1,000 units,
based on recent inquiries from the DoD. This growth is driven by an increased
defense budget for procurement, heightened demand due to recent military
deployments and activation of U.S. Reserve and National Guard units, and the
potential of a long term, multi-front offensive against terrorism. Current U.S.
Army requirements call for approximately 7,500 Up-Armored HMMWVs that we expect
will be part of the military's mechanized forces through approximately 2030.
Aftermarket sales of spare parts and services/maintenance are also extremely
attractive, as we are the incumbent provider of the armoring on an installed
base of over 2,200 Up-Armored HMMWVs. We believe that our strength in this
product segment is significant and should drive future growth.

GROWTH STRATEGY

     We expect the demand for security products, vehicle armor systems, and
security risk management services will continue to grow, especially given the
expected impact of the September 11,

                                       28


2001 terrorist attacks on the United States. We plan to address this growth by
offering a comprehensive array of premium security risk management products and
services. We intend to enhance our leadership position through strategic
acquisitions by creating a broad portfolio of products and services to satisfy
all of our customers' increasingly complex security needs. By establishing a
critical mass of products and services and a broad base of customers, we have
built in the capacity to perform multiple aspects of our clients' threat
analyses and security provisions on a comprehensive basis. We plan to continue
to execute this growth strategy primarily through internal expansion of our
existing businesses and through strategic acquisitions of businesses offering
complementary services, markets, and customer bases. The following elements
define our growth strategy:

     Capitalize on Exposure to Military Programs. We expect an increase in
volume for our current major military programs. The events of September 11,
2001 are expected to result in additional funds being allocated to the DoD. We
expect several of our military programs to be positively affected. These
include the Concealable Body Armor Program through which we supply concealable
body armor to the U.S. Army and the Special operation forces Personal Equipment
Advance Requirement ("SPEAR") program, which supplies special ballistic vests
and load bearing equipment to U.S. Special Forces. We also expect an increase
in the United States Tank Automotive Armored Command's HMMWV delivery
requirements. We are the sole-source provider to the U.S. military for the
supply of armor and blast protection to the HMMWVs. We are well positioned on
these programs and have a proven track record and a strong relationship with
the U.S. military. Additionally, we expect to participate in other existing and
future military programs that require our unique products and services.

     Expand Distribution Network and Product Offerings. We will continue to
leverage our distribution network by expanding our range of branded law
enforcement equipment through the acquisition of niche defensive security
products manufacturers and by investing in the development of new and enhanced
products which complement our existing offerings. We believe that a broader
product line will enable us to strengthen our relationship with our
distributors and add additional quality distributors, and enhance our brand
appeal with military, law enforcement and other end users.

     Capitalize on Increased Homeland Security Requirements. We are well
positioned to provide products, services and specialized training that are
essential to establishing a sustainable Homeland Security infrastructure. Due
to the September 11, 2001 terrorist attacks on the United States, the U.S.
government has created the Office of Homeland Security. Although this Office's
mandate is still being finalized, a Homeland Security infrastructure will be
developed. We believe that our three divisions are well equipped and prepared
to help build this infrastructure. Our Armor Holdings Products Division is
positioned to provide the products that additional military, law enforcement,
security and corrections personnel require to combat terrorism and threats to
our homeland. Our Armor Mobile Security Division is prepared for an expected
increase in armored commercial vehicles for use by federal, state and local
government agencies. The services provided by our ArmorGroup Services Division
are expected to be more sought after as U.S. government agencies and
corporations re-evaluate their security programs. For example, we expect to
leverage our global experience and reputation into domestic airport security
training.

     Increase Global Position in High Fright Areas. We will service the
heightened security concerns of governments, agencies and corporations in
existing high fright areas. We will also leverage our global expertise and
reputation for providing security products and services in newly developing
high fright areas. We target regions that have economic and political
instability as well as regions with increased regulation, growth in prison
populations and growing national and regional security concerns. We also grow
the scope of our existing product and service offerings by servicing existing
customers who expand geographically.

     Broaden Service Offerings to Existing Client Base. We will broaden our
existing service offerings through strategic acquisitions and develop a
comprehensive range of security risk management offerings with a global network
of service providers. We intend to continue to market our expanded offerings by
increasing penetration of our existing client base with sales of additional
services.

                                       29


     Pursue Strategic Acquisitions. The security risk management products and
services industry is highly fragmented and characterized primarily by smaller,
geographically restricted single product or service providers. We believe,
however, that many clients in the industry would prefer to deal with a
consolidated entity that can provide a broad spectrum of services and/or
products in the security risk management industry with coverage of their needs
across entire regions, or globally. As a result, we selectively pursue
acquisitions that complement and expand our product and service offerings and
provide access to new geographic markets, additional distribution channels and
new client relationships.

ACQUISITIONS

     We have pursued a strategy of growth by acquiring businesses and assets
that complement our existing operations. We use several criteria to evaluate
prospective acquisitions, including whether the business to be acquired:

     o    broadens the scope of the services or products we offer or the
          geographic areas we serve;

     o    offers attractive margins;

     o    is accretive to earnings;

     o    offers the opportunity to enhance profitability by improving the
          efficiency of our operations;

     o    is managed in a manner consistent with our existing businesses; and

     o    complements our portfolio of existing businesses by increasing our
          ability to manage our customers' needs.

We exercise a high degree of financial discipline and strictly adhere to these
criteria. As a result, we do not enter into transactions that we believe would
be dilutive to our earnings. Since January 1996, we have consummated 26
acquisitions.

     The Armor Holdings Products Division has acquired 10 companies since 1996.
The largest acquisition completed by this division was Safariland, a producer
of law enforcement products such as body armor, duty gear, and automotive
accessories in 1999. Safariland had approximately $47.0 million in annual
revenues at the time of acquisition. The Armor Mobile Security Division
completed the O'Gara Acquisition in August 2001. The Armor Mobile Security
Division provides ballistic and blast protection armoring systems and training
(training was integrated into the ArmorGroup Services Division). The businesses
acquired in the O'Gara Acquisition had approximately $112.4 million ($6.1 of
which relates to businesses integrated into our ArmorGroup Services Division)
in annual revenues at the time of acquisition. The ArmorGroup Services Division
has acquired 15 companies since 1996. The largest acquisition occurred in 1997
when DSL Group Limited, a security risk management and consulting services
firm, was acquired. DSL Group Limited had approximately $31.0 million in annual
revenues at the time of acquisition.

PRODUCTS AND SERVICES

 ARMOR HOLDINGS PRODUCTS

     Body Armor. We manufacture and sell a wide array of armor products under
the leading brand names American Body Armor, PROTECH and Safariland that are
designed to protect against bodily injury caused by bullets, knives and
explosive shrapnel. Our principal armor products are ballistic resistant vests,
sharp instrument penetration armor, hard armor such as anti-riot gear, shields
and upgrade armor plates, and bomb protective gear. Our line of ballistic
protective vests provides varying levels of protection depending upon the
configuration of ballistic materials and the standards (domestic or
international) to which the armor is built. We primarily sell ballistic
resistant vests, under the brand names Xtreme (Trade Mark)  and Zero-G (Trade
Mark) . Our body armor products that are manufactured in the United States are
certified under guidelines established by the National Institute of Justice.

     We offer two types of body armor, concealable armor and tactical armor.
Concealable armor, which generally is worn beneath the user's clothing, is our
basic line of body armor. These vests are

                                       30


often sold with a shock plate, which is an insert designed to improve the
protection of vital organs from sharp instrument attack and to provide enhanced
blunt trauma protection. Tactical armor is worn externally and is designed to
provide protection over a wider area of a user's body and defeat higher levels
of ballistic threats. The vests, which are usually manufactured with hard armor
ballistic plates that provide additional protection against rifle fire, are
designed to afford the user maximum protection and may be purchased with
enhanced protection against neck and shoulder injuries. Tactical armor is
offered in a variety of styles, including tactical assault vests, tactical
police jackets, floatation vests, high coverage armor and flak jackets.

     Our sharp instrument penetration armor is designed primarily for use by
personnel in corrections facilities and by other law enforcement employees who
are primarily exposed to threats from knives and other sharp instruments. These
vests are constructed with special blended fabrics, as well as flexible woven
fabrics and are available in both concealable and tactical models. In addition,
these vests can be combined with ballistic armor configurations to provide both
ballistic and sharp instrument penetration protection.

     We manufacture several hard armor products under the PROTECH brand name.
PROTECH products include ballistic shields, and other personal protection
accessories and armor products for helicopters, automobiles and riot control
vehicles.

     We also manufacture a variety of hard armor ballistic shields primarily
for use in tactical clearance applications. These shields are manufactured
using a variety of ballistic fibers, polyethylene ballistic materials,
ballistic steel, ballistic glass or a combination of any one or more of these
materials. Other hard armor products include barrier shields and blankets.
These products allow tactical police officers to enter high threat environments
with maximum ballistic protection.

     Other specialty products that we manufacture include armored press vests,
executive vests, raincoats and fireman turnout coats. These specialty products
can be custom designed to provide various levels of ballistic protection. We
also distribute a variety of items manufactured by others, including gas masks,
helmets, goggles and face shields.

     Duty Gear. We are a leading supplier of duty gear to law enforcement
personnel in the United States. Uniformed police officers require a wide
assortment of duty gear, which typically includes items such as belts, safety
holsters, handcuff and flashlight holders and related accessories. We
manufacture and sell duty gear and accessories under the widely recognized
brands Safariland (Safari-Laminate (Trade Mark) ) and NYLOK (Registered
Trademark)  (nylon). Duty gear represents a very attractive market and one in
which brand appeal, safety and quality dictate demand. Replacement sales
represent significant recurring demand for duty gear.

     Less-Lethal Products. Under the Defense Technology, First Defense (Trade
Mark) , Federal Laboratories, MACE (Registered Trademark)  and Guardian brands,
we manufacture and sell a complete line of less-lethal, anti-riot and crowd
control products designed to assist law enforcement and military personnel in
handling situations that do not require the use of deadly force. These
products, which generally are available for use only by authorized public
safety agencies, include pepper sprays, tear gas, specialty impact munitions
and diversionary devices. We are also the exclusive distributor of Mine Safety
Appliance Advantage 1000 and Millenium model gas masks in the United States.

     Through the acquisition of the assets of the law enforcement division of
Mace Security International, Inc., we acquired the exclusive license to use the
MACE (Registered Trademark)  brand in connection with the manufacturing and
sale of MACE (Registered Trademark)  aerosol sprays to law enforcement entities
worldwide. We also manufacture pepper sprays containing the active ingredient
Oleoresin Capsicum, a cayenne pepper extract. Our pepper spray formula is
patented and carries the trademark name of First Defense (Trade Mark) . The
products range from small "key-ring" and hand held units to large volume
canisters for anti-riot and crowd control applications.

     Our tear gases are manufactured using Orthochlorabenzalmalononitrile and
Chloroacetophenone. These products are packaged in hand held or launchable
grenades, both pyrotechnic and non-pyrotechnic, as well as in 37mm, 40mm and 12
gauge munitions. The munitions include barricade rounds, blast dispersions and
pyrotechnic canisters. We hold a patented design covering two of our
non-pyrotechnic grenades.

                                       31


     We manufacture a wide range of specialty impact munitions that can be used
against either individual targets or in anti-riot and crowd control situations.
These products, which range from single projectiles, such as bean bags, rubber
balls, sponge rounds, wood and rubber batons, to multiple projectile products
containing rubber pellets, rubber balls or foam, can be fired from standard 12
gauge shotguns, 37mm gas guns and 40mm launchers.

     We also manufacture a patented and trademarked device that is used for
dynamic entries by specially trained forces where it is necessary to divert the
attention of individuals away from an entry area. This product, which carries
the trademark name of Distraction Device (Trade Mark) , emits a loud bang and
brilliant flash of light when used.

     Police Batons. We manufacture police batons of wood, alloy steel, acetate,
aluminum and polycarbonate products under our brand name Monadnock. Branded
products include our trademarked, patent pending new Auto-Lock (Trade Mark)
baton and our friction lock baton. Our batons are manufactured in a variety of
lengths for different intended users including patrol officers, detectives,
corrections officers and other law enforcement personnel in smaller portable
units. We believe that our manufacturing specifications are the highest in the
marketplace and set the standard in the industry.

     Forensic Products. We assemble and market portable narcotic identification
kits under the NIK (Registered Trademark)  brand name that are used in the
field by law enforcement personnel to identify a variety of controlled
substances, including Ecstasy, cocaine, marijuana, heroin and methamphetamine.
We also assemble and market evidence collection kits and evidence tape, and
have the exclusive rights to distribute Flex-Cuf (Registered Trademark)
disposable restraints.

     We manufacture and distribute a more extensive line of evidence collection
equipment under our brand name Lightning Powder. These products, such as
fingerprint powders, dusting brushes, and lifting tape, are used to collect
latent fingerprints. Other supplies for evidence collection that we distribute
include bags, tapes, stone casting equipment and high powered, distortion free
magnifying glasses.

     Weapon Maintenance Products. We manufacture synthetic based lubricants,
cleaners and preservative compounds for military weapon maintenance, law
enforcement, civilian firearms/sports equipment and industrial machinery. Our
flagship weapon maintenance product, Break Free CLP (Registered Trademark) ,
was specifically developed to provide reliable weapon lubrication in
battlefield conditions; remove firing residues, carbon deposits and other
firing contaminants; repel water and dirt and prevent corrosion; and keep
weapons combat ready and functional in steamy jungles, dust blown deserts,
salty air of sea and coast, and cold and icy climates.

     Automotive Accessories. Through our Safariland subsidiary, we manufacture
and supply automotive accessories such as tire covers, seat covers, cargo
organizers and grill covers to automobile manufacturers, including Toyota,
Ford, Honda, Nissan, Mitsubishi, Kia and Subaru.

 ARMOR MOBILE SECURITY

     We provide ballistic and blast protection armoring systems for military
vehicles, commercial vehicles, military aircraft, and missile components,
including the following:

     Military Products. We are the sole-source provider to the U.S. military
for the supply of armoring and blast protection systems for the HMMWV. The
HMMWV chassis is produced by AM General Corporation and shipped directly to our
facility in Fairfield, Ohio where armor and blast protection components are
added. The Up-Armored HMMWVs provide exterior protection against various levels
of armor piercing ammunition, overhead airburst protection and underbody blast
protection against anti-tank and anti-personnel mines. In addition, we install
other features designed to enhance crew safety, comfort and performance, such
as air conditioning, weapon turrets and mounts, door locks and shock absorbing
seats. We charge $70,000 to $110,000 for these ballistic and blast protective
systems. During 2000, the Armor Mobile Security Division (then part of a
division of The Kroll-O'Gara Company) shipped 377 Up-Armored HMMWVs. We also
supply engineering design and prototype services in support of the Up-Armored
HMMWV Program, and supply spare parts and logistic support.

                                       32


     We are serving as a subcontractor to develop a ballistically armored and
sealed truck cab for HIMARS, a program currently in development for the U.S.
Army. The truck is used to fire missiles which are a part of either the
Multiple Launch Rocket System or the Army Tactical Missile System.

     We market armor sub-systems for other tactical wheeled vehicles, such as
2.5 ton and 5.0 ton trucks. We also produce various armor systems as a
subcontractor to larger defense contractors, such as Lockheed Martin
Corporation. These products include armor for containers for fuels and missile
launchers and for pilot protection, and often involve the use of unique
materials or methods.

     Commercial Products. We armor a variety of vehicles, including limousines,
sedans, sport utility vehicles, commercial trucks and cash-in-transit vehicles,
to protect against varying degrees of ballistic and blast threats. The armoring
process begins with the disassembly of a new base vehicle. This disassembly
normally involves the removal of the interior trim, seats, doors and windows.
The passenger compartment then is armored with both opaque and transparent
armor. Other features, such as run flat tires and non-exploding gas tanks, also
may be added. Finally, the vehicle is reassembled as close to its original
appearance as possible. The types of commercial products produced are described
below. Our relationship with various vehicle manufacturers has been valuable in
permitting us to armor certain vehicles while allowing the customer to maintain
the benefits of warranties issued by the vehicle manufacturer. During 2000, the
Armor Mobile Security Division (then part of a division of The Kroll-O'Gara
Company) shipped approximately 1,132 commercial armored vehicles.

     We produce fully armored vehicles and light armored vehicles. Fully
armored vehicles, such as limousines, large sedans or sport utility vehicles,
typically are armored to protect against attacks from military assault rifles
such as AK-47s and M16s. These vehicles also can be blast protected by
enhancing the ballistic and underbody protection with proprietary materials and
installation methods that protect the occupants against a defined blast threat.
Blast protected vehicles defend against threats such as pipe bombs attached to
the exterior of the vehicle and nondirectional charges of 20 kg of TNT
detonated approximately five meters from the vehicle. Fully armored vehicles
typically sell for $70,000 to $200,000 exclusive of the cost of the base
vehicle.

     Fully armored vehicles also include Parade Cars, which are formal
limousines used predominantly for official functions by a president or other
head of state. These vehicles are usually customized based upon a commercially
available chassis which we essentially rebuild completely. Because the threat
of organized assassination attempts is greater for heads of state, these
vehicles normally incorporate more advanced armor and sophisticated protection
features. These features can include supplemental air and oxygen systems, air
purification systems to protect against chemical or biological contamination,
underbody fire suppressant systems, tear gas launchers, anti-explosive
self-sealing fuel tanks, electric deadbolt door locks, gun ports and bomb
scanners. Parade Cars normally sell for $300,000 to in excess of $1.0 million
inclusive of the cost of the base vehicle.

     Light armored vehicles are similar in all respects to fully armored
vehicles except that substantially less total weight of armoring is added.
Therefore, it is possible to armor smaller vehicles such as the Volkswagen
Jetta and the General Motors Omega, as well as larger vehicles such as the
Mercedes Benz S600 and the Jeep Grand Cherokee. Light armored vehicles are
designed to protect against attacks from handguns, such as a 9mm or .357
Magnum. The price of a light armored vehicle ranges from $5,000 to $60,000
exclusive of the cost of the base vehicle.

     We also produce specialty vehicles, cash-in-transit vehicles and
commercial truck bodies. Specialty vehicles are custom built for a specific
mission. Examples of specialty vehicles are Escort Cars, usually convertibles,
and Chase Cars, usually closed top vehicles, in which security personnel ride
while in a head of state motorcade. Cash-in-transit vehicles are used by banks
or other businesses to transport currency and other valuables. After starting
with a van or small truck, we modify the base vehicle to provide protection for
the cargo and passengers from ballistic and blast threats. We also build
commercial truck bodies. The truck bodies are manufactured primarily for 3.5
ton trucks and are installed on chassis produced by a variety of manufacturers.

                                       33


 ARMORGROUP SERVICES

     Our ArmorGroup Services Division provides a broad range of sophisticated
security risk management services to multinational corporations and to
governmental and non-governmental agencies, including the following services:

     Security Planning, Advice and Management. We are a leading international
provider of specialized security risk management services. We operate in high
risk and hostile environments characterized by political instability,
diminished law-and-order, emerging market conditions and/or significant natural
resources, such as Africa, South America, Southeast Asia, Central Asia, the
Balkans and Russia. The core of our service business is the creation and
implementation of risk management plans and solutions to complex security
problems in high risk areas through detailed and targeted analysis of potential
threats to security, assistance in the secure design of facilities, the
provision of highly qualified specialists with extensive international
experience in practical security applications and on-going training of security
personnel and client personnel with respect to preventive security measures. We
also provide post-conflict support and services, including specialized mine
clearance, to humanitarian organizations, including agencies of the United
Nations. We provide a full range of services including surveys, technical
advice, explosive ordinance disposal and mine awareness training for local
communities.

     We offer security solutions that involve law enforcement training,
security consultation services and experienced security personnel who act as
planners, trainers, managers, advisors, instructors and liaison personnel. We
also provide teams of security consultants and advisors many of whom are
British Special Air Services veterans. We provide security services including
risk assessment, project organization and management, equipment, training and
management of existing guard forces, system design, procurement and
installation, crisis management, VIP protection, specialist training and
evacuation planning. On-site guards are supervised, managed and trained by our
professional security staff. Our clients are multinational corporations in
industries including petrochemical and natural resource extraction,
manufacturing, travel and financial services. Additionally, we serve
governmental and non-governmental agencies.

     Security Systems Integration. We are a provider of security systems
specializing in the design, integration, maintenance and technical support of
sophisticated electronic and computer driven security and fire alarm systems.
We specialize in high speed analog and digital transmission designs for life
safety, communication, alarm, closed circuit television, access control,
television and security systems. These systems are installed in airports,
banks, government buildings, hospitals, prisons, universities, stores, office
buildings, telecommunications centers, radio and television stations, and
similar locations. Our clients include multinational corporations, major
contractors, embassies, and high commissions.

     Intellectual Property Asset Protection. We provide a full range of
consulting and investigative services specializing in worldwide intellectual
property asset protection for multinational corporations with products that
have valuable brand name recognition. Our services range from protecting
companies against counterfeiting, patent infringements, product tampering, gray
market distribution, and extortion to identifying unethical supplier activities
such as the use of child labor. These services are provided by professionals
with extensive backgrounds in related areas, including trade and customs law.
We offer brand protection and often work with our clients during product
development to establish trademark and patent protection strategies and work to
protect the brand throughout its lifecycle. Our clients include multinational
branded product companies involved in tobacco, sportswear, spirits, and
pharmaceuticals, as well as financial services and insurance companies.

     Investigation and Due Diligence. We provide fraud investigation, asset
tracing, computer forensic, computer evidence consulting, due diligence,
litigation research, political risk analysis and other business intelligence
services to multinational and financial services companies worldwide. We rely
on our network of business intelligence contacts, many proprietary and public
databases, and our experience in gathering and deciphering hard to find
information. Our professionals have various backgrounds including experience in
financial, due diligence and foreign intelligence services. Our clients include
investment and commercial banks, insurance companies, law firms and other
multinational corporations.

                                       34


     Training. We offer comprehensive security training programs in
counterintelligence, countersurveillance, advanced driving techniques, and
ballistics at our facilities near Washington, D.C., San Antonio, Texas and
Mexico City, Mexico and at customer designated locations. We also offer
security, counterintelligence and countersurveillance training courses for both
U.S. government agencies and clients in the private sector. The training
includes instruction on methods of recognizing and deterring security risks.
Students learn methodologies utilized by terrorists, what information is needed
by terrorists in order to plan an attack and how to block or manipulate this
flow of intelligence.

CUSTOMERS

     Armor Holdings Products. In 2000, we sold approximately 83% of our
products in North America, with the balance sold internationally. The primary
end users of our products are federal, state and local law enforcement
agencies, local police departments, state corrections facilities, U.S. and
allied militaries, highway patrols and sheriffs' departments. We reach these
customers through a distribution strategy that utilizes a worldwide
distribution network of approximately 350 domestic distributors and 150
international agents, as well as 17 domestic regional sales managers who
promote our products but refer customers to a local distributor for purchasing.

     Armor Mobile Security Division. The market for military hardware products
is worldwide in scope, including the U.S. military and foreign defense forces.
Our major contracts for delivery of Up-Armored HMMWVs are with the U.S.
military. We are also serving as a subcontractor to develop a ballistically
armored and sealed truck cab for HIMARS, a program currently in development for
use by the U.S. Army. Additionally, we provide protected container systems,
typically used to protect missile systems from small arms fire, to the U.S.
military under a subcontract with Lockheed Martin Corporation.

     Our armored commercial vehicle customers include governmental and private
buyers. U.S. and foreign governmental buyers purchase both fully and
light-armored vehicles. Governmental buyers also comprise the market for Parade
Cars. Typically, governmental buyers consist of ministries of foreign affairs,
defense and internal affairs and offices of presidential security. These
customers are not constrained in their purchasing decisions by considerations
such as import duties and taxes and are free to search globally for the best
product available. The procurement cycles of governmental buyers can range from
relatively rapid, when the vehicles are for the use of the head of state or in
response to a particular crisis, to prolonged bureaucratic bids and evaluations
for normally budgeted items. Private customers for armored commercial vehicles
include corporations and individuals. Private buyers are much more sensitive to
cost, of which import duties and taxes may be a substantial part, and,
therefore, often will buy a locally produced product, if one exists that meets
their needs. Local servicing of the vehicle is also a critical concern to
private buyers. Customers for cash-in-transit vehicles are generally financial
institutions. Purchasing decisions for cash-in-transit vehicles depend on many
criteria including insurance and regulatory requirements and costs, and whether
the financial institution is private or governmental.

     ArmorGroup Services. Our principal security services clients include
multinational corporations that have significant investments in remote and
hostile areas of the world. We currently serve clients in over 15 industries
including petrochemical, mining, branded products, financial services,
insurance and legal. Other significant clients include the U.S. Departments of
State and Defense, the United Nations, CARE International and a variety of
banking, finance, aid and humanitarian organizations and companies engaged in
international trade and commerce.

     No customer accounted for more than 10% of total sales in Fiscal 2000. Our
ten largest customers accounted for approximately 19% of total sales for Fiscal
2000. These figures do not include sales by the Armor Mobile Security Division.
Approximately 32% of the Armor Mobile Security Division's net sales during 2000
were derived from U.S. military contracts and an additional 15% were derived
from commercial contracts with U.S. governmental agencies or foreign
governments. Military and governmental contracts generally are awarded on a
periodic or sporadic basis.

                                       35


MARKETING AND DISTRIBUTION

     Armor Holdings Products. As a result of our history of providing high
quality and reliable armor, tactical armor, hard armor, duty gear, less-lethal
munitions, anti-riot products and forensic products, we enjoy excellent name
recognition and a strong reputation in the law enforcement equipment industry.
The central element of our marketing strategy is to capitalize on our name
recognition and reputation amongst our customers by positioning ourselves as a
global provider of many of the premier security risk management products and
services that our customers may need. By positioning ourselves in this manner,
we can capitalize on our existing customer base and our extensive global
distribution network, maximize the benefits of our long history of supplying
security related products around the world and leverage our leadership position
in the security risk management products and services markets. When entering a
foreign market, we penetrate the market by offering the most comprehensive
range of products and services available in the security industry. We tailor
our marketing strategy to each geographic area of the world and will often
tailor our product offering by country. There are opportunities for cross
marketing of military and law enforcement products, which could strengthen the
image of each product group. We believe that our ability to cross-market our
security risk management products and services will enhance our position as an
integrated provider of an extensive assortment of such products and services.

     In addition, we have designed comprehensive training programs to provide
initial and continuing training in the proper use of our various products.
These training programs, offered by The Training Academy for Technology and
Tactics, are typically conducted by trained law enforcement and military
personnel that we hire for such purposes. Certain of our training programs also
contribute to revenues. Training programs are an integral part of our customer
service. In addition to enhancing customer satisfaction, we believe that they
also help breed customer loyalty and brand awareness, so that we may sell
additional products to the same customer. Our marketing efforts are further
augmented by our involvement with and support of several important law
enforcement associations, including the National Tactical Officer's
Association, the International Law Enforcement Firearms Instructors, the
American Society of Law Enforcement Trainers and the International Association
of Chiefs of Police.

     We further reinforce distributor loyalty by offering price discounts to
high volume distributors. We believe that relationships with our distributors
are strong. The distributors benefit from their association with us due to the
quality our manufactured products, the scope of our product line, the high
degree of service we provide and the distributor's opportunity to participate
profitably in the sale of our products.

     We seek to expand our distribution network. As we identify and acquire
businesses that fit strategically into our existing product and service
portfolio, we maximize our distribution network by offering additional products
and services. Recent acquisitions have opened new channels of global
distribution to parts of the world not previously penetrated and have enabled
us to more fully exploit our extensive access to multinational corporations,
whose security service needs in unstable countries may in the future require
security products that complement the services provided. The addition of these
new distribution channels will allow us to take advantage of our various units'
distribution networks by offering a wider variety of products, thereby
increasing operating efficiencies.

     We are strategically selling our product on the World Wide Web. We have
created a secured website targeting government agencies exclusively.
GSA-Buy.com, launched in 2000, contains an on-line catalog and secured
transaction platform for all Armor Holdings Products Division General Services
Administration contracts. We are also selling a small array of our concealable
and competition holsters to the consumer market on Holsters.com. All of the
products offered on this website are targeted to consumer markets and do not
infringe on our strong relationships with our distributor network.

     Armor Mobile Security Division. On a worldwide basis, the Armor Mobile
Security Division employs approximately 28 full-time sales professionals in
connection with its commercial sales. These employees operate out of
Washington, D.C.; Miami, Florida; Fairfield, Ohio; Sao Paulo, Brazil;

                                       36


Lamballe, France; Mexico City, Mexico; Bogota, Colombia; and Geneva,
Switzerland. All personnel have a geographic and/or product-specific
responsibility. In most cases, the sales personnel also recruit and maintain
sales agents or distributors. The agents or distributors have geographic and
product specific agreements, and compensation in most cases is based upon a
commission arrangement. The sales personnel use a consultative approach when
offering solutions to customers' security problems. Sales cycles for commercial
physical security products can range from several months to a matter of days,
depending upon the product and the urgency associated with the security problem
being addressed. Physical security products which are readily available, such
as the fully armored Chevrolet Suburban, allow us to assist customers who have,
or believe they have, developed an immediate threat.

     We are working with a number of the global cash transportation and
management companies to create exclusive supply agreements in order to provide
all of these companies with armored cash-in-transit vehicles in specific
countries or regions.

     The Armor Mobile Security Division has positioned itself in the
marketplace as a commercial company with a military production capability. As
such, the Armor Mobile Security Division emphasizes its ability to develop new
products, or product adaptations, quickly and more cost effectively than
traditional defense contractors. In marketing its products to the military, the
Armor Mobile Security Division places strong emphasis on its superior antitank
and antipersonnel mine protection for the occupants of tactical wheeled
vehicles. We market our military products through a combination of trade show
exhibitions, print advertising in military-related periodicals and direct
customer visits. We emphasize the cross-marketing of military and commercial
products, which we believe strengthens the image of each product group. We have
also entered into exclusive teaming and joint marketing agreements with AM
General, the manufacturer of the basic HMMWV, for sales in the military and
commercial areas. These agreements designate the Armor Mobile Security Division
as the exclusive armorer to AM General for HMMWVs and allows us to benefit from
the AM General distribution network and save on certain costs, such as
exhibitions where both AM General and we otherwise would both show products. We
have also entered into an agreement with Stewart & Stevenson Services, Inc. to
jointly develop the enhanced armoring and blast specifications for Stewart &
Stevenson's Family of Medium Tactical Vehicles.

     Our military sales activities are directed toward identifying contract bid
opportunities with various U.S. government agencies and private enterprises
acting as prime contractors on government contracts and to making sales through
the Foreign Military Sales Program and directly to foreign military
organizations. We have two full time business development managers who are
responsible for this activity and also have contractual arrangements with
several outside consultants who assist the business development managers in
their activities. Proposal preparation and presentation for government projects
is done by a team which normally consists of program managers, a contracting
officer, a cost accountant and various manufacturing and engineering personnel.

     ArmorGroup Services. As we have expanded our service offerings, more
active marketing has become an integral part of our growth efforts. In addition
to sourcing new business from client referrals, we continue to follow our
clients into new geographic areas where there exist significant security risks.
We rarely enter a country without a substantial contract for services already
in place. Once established in a country, we seek to expand our service
offerings and our customer base through active marketing. As we have integrated
new services, our professionals have increasingly relied on active marketing to
generate new business. We have fostered the cross selling of our services by
physically locating our professionals in common space and educating our
professionals about all of our service business lines. Further, a rebranding
effort has been completed in order to market our services under the ArmorGroup
brand. A comprehensive web presence has been established (www.armorgroup.com)
as a key marketing tool for the business and with potential to deliver risk
information services on-line. We are focusing on clients in high growth
industries where the need for investigation, brand protection and other
security services are critical to success. The industries we are targeting
include financial services, imaging supplies, insurance, natural resource
extraction, and global consumer brands.

                                       37


PRODUCT MANUFACTURING AND RAW MATERIALS

     The raw materials used in manufacturing ballistic resistant garments and
Up-Armored vehicles include various ballistic fibers such as Kevlar, Twaron,
SpectraShield, Zylon and Z-Shield. Kevlar is a patented product of E.I. du Pont
de Nemours Co., Inc. ("Du Pont") and is only available from Du Pont and its
European licensee. We purchase Twaron, SpectraShield, Zylon and Z-Shield fibers
directly from the manufacturers, and from weaving companies who convert the raw
fibers into ballistic fabric. We believe that we enjoy a good relationship with
these weaving companies. However, if necessary, we believe that we could
readily find replacement weavers. We also use SpectraShield and Kevlar in our
hard and vehicle armor products. Additionally, we use polycarbonates, acrylics,
ballistic quality steel, ceramics, and ballistic glass. We are aware of
multiple suppliers for these materials and would not anticipate a significant
impact if we were to lose any suppliers. We do not manufacture equipment used
in our security systems integration business.

     We purchase other raw materials used in the manufacture of our various
products from a variety of sources and additional sources of supply of these
materials are readily available. We also own several molds, which are used
throughout our less-lethal product line.

     We adhere to strict quality control standards and conduct extensive
product testing throughout our manufacturing process. Raw materials are also
tested to ensure quality. We have obtained ISO 9001 certification for our
Jacksonville manufacturing operation for body armor and narcotic identification
kits, our Wyoming manufacturing facility for less-lethal products, and our
Safariland facility in Ontario, California for body armor and duty gear
holsters and accessories. We have obtained ISO 9002 certification for our
Westhoughton, England manufacturing facility for body armor and high visibility
garments. ISO standards are promulgated by the International Organization of
Standardization and have been adopted by more than 100 countries worldwide. We
obtain ISO certification by successfully completing an audit certifying our
compliance with a comprehensive series of quality management and quality
control standards.

     The Armor Mobile Security Division emphasizes engineering excellence and
has an extensive engineering staff. Design engineers use state-of-the-art
two-dimensional and three-dimensional computer aided design and engineering or
CAD/CAE systems in conjunction with coordinate measuring machines to develop
electronic models which generally are converted to solid models or prototypes.
Manufacturing engineers concentrate on improvements in the production process
and on overall cost reductions from better methods, fewer components and less
expensive materials with equal or superior quality. Applying these techniques,
over the years the Armor Mobile Security Division has been able to reduce both
the time and cost necessary to produce its armored vehicles. Our ballistic
engineer, in conjunction with our design and manufacturing engineers, develops
and tests new ballistic and blast protection systems that meet ever changing
threats. Advanced engineering is responsible for new product development in
conjunction with design engineering, manufacturing engineering and ballistic
engineering.

COMPETITION

     The market for our products is highly competitive and we compete in a
variety of fields with competitors ranging from small businesses to
multinational corporations. In the body armor business, we compete by providing
superior design, engineering and production expertise in our line of
fully-integrated ballistic and blast protective wear. Our principal competitors
in this market include Point Blank Body Armor, Inc., Second Chance Body Armor,
Inc. and Rabin-Tex. In the less-lethal product industry we compete by providing
a broad variety of less-lethal products with unique features and formulations
which we believe afford us a competitive advantage over our competitors. The
principal competitive factors for all of our products are quality of
engineering and design, reputation in the industry, production capability and
capacity, price and ability to meet delivery schedules.

     The markets for the Armor Mobile Security Division's products and services
are highly competitive. We compete in a variety of fields, with competitors
ranging from small businesses to multinational corporations. We believe that
the Armor Mobile Security Division's design, engineering

                                       38


and production expertise in providing fully integrated ballistic and blast
protected vehicles gives it a competitive advantage over those competitors who
provide protection against only selected ballistic threats. The largest
competitors on a worldwide basis in the production of armored commercial
vehicles are DaimlerChrysler AG, which sells its armored Mercedes Benz products
on a special order basis as well as through its worldwide distribution system,
and BMW AG, which sells its products through its worldwide dealer distribution
system. In addition, there are a number of other vehicle armorers in Europe,
the Middle East and Latin America that armor primarily locally manufactured
automobiles. U.S.-based protected passenger automobile armorers include Moloney
Coachbuilders, Inc., Square One Armoring Services and Armet Armored Vehicles,
Inc. The principal competitive factors are price, quality of engineering and
design, production capability and capacity, ability to meet delivery schedules
and reputation in the industry. There are a large number of companies that
provide specific armoring packages for tactical wheeled vehicles, helicopters
and selected other military applications.

     The security services industry is highly competitive, and we compete in a
variety of fields with competitors ranging from small business to multinational
corporations. Within the security services industry we compete on the basis of
the quality of services provided, ability to provide national and international
services and range of services offered, as well as price and reputation. Our
security services also face a wide variety of competition in different areas,
although there is no single organization that competes directly with us
globally. Our principal competitors in this market include The Wackenhut
Corporation, Securitas AB, Pinkerton's, Inc., Control Risks Group, Electronic
One and Tyco International, Ltd. and its subsidiary ADT. Our primary
competitors in supplying security services to the petrochemical and mining
industries are local security companies, in-house security programs and small
consultancy companies. Our primary competitors in the embassy and international
agency protection business are local companies and large manned guarding
companies including The Wackenhut Corporation, Securicor, and Group 4 Falk A/S.
As the countries within which we operate become more mature and stable,
competition is likely to increase.

                                       39


PROPERTIES

     The following table identifies and provides certain information regarding
our principal facilities.



                                                                             APPROXIMATE              PRODUCTS
        LOCATION                   ANNUAL RENT            OWNED/LEASED           SIZE               MANUFACTURED
------------------------   ---------------------------   --------------   -----------------   -----------------------
                                                                                    
 Jacksonville, FL                       N/A                 Owned       14 Acres            Body armor, Forensic
                                                                        70,000 sq. ft.      products, Weapon
                                                                                            cleaning lubricants
 Casper, WY                             N/A                 Owned       66 Acres            Tear gas
                                                                        72,234 sq. ft.      Pepper spray
                                                                                            Less-lethal munitions
 Westhoughton, England                  N/A                 Owned       44,000 sq. ft.      Body armor
 London, England             (pounds sterling)225,790      Leased       9,964 sq. ft.       Armor Group Services
 Ontario, CA                            N/A                 Owned       117,500 sq. ft.     Body armor
                                                                                            Duty gear
                                                                                            Automotive accessories
 Pittsfield, MA                      $ 86,160              Leased       36,000 sq. ft.      Hard armor
                                                                                            Vehicle armor
 Tijuana, Mexico                     $143,412              Leased       31,452 sq. ft.      Duty gear
                                                                                            Body armor
 Fitzwilliam, NH                     $ 24,000              Leased       22,848 sq. ft.      Police batons
 Fairfield, OH                          N/A                 Owned       130,000 sq. ft.     Armored vehicles
 Lamballe, France                       N/A                 Owned       178,000 sq. ft.     Armored vehicles
 Sao Paulo, Brazil                   $192,000              Leased       56,000 sq. ft.      Armored vehicles
 Mexico City, Mexico                    N/A                 Owned       20,000 sq. ft.      Armored vehicles,
                                                                                            training
 Mexico City, Mexico                 $ 31,500              Leased       5,380 sq. ft.       Armored vehicles
 West Point, VA                      $ 67,740              Leased       490 Acres,          Training
                                                                        6,694 sq. ft.
 San Antonio, TX                        N/A                 Owned       261 Acres,          Training
                                                                        2,600 sq. ft.


     We also lease an average of 5,000 square feet at each of 16 worldwide
locations, at an aggregate annual rental of approximately $550,000 having terms
expiring from 1 to 10 years.

     We believe that our manufacturing, warehouse and office facilities are
suitable and adequate and afford sufficient manufacturing capacity for our
current and anticipated requirements. We believe that we have adequate
insurance coverage for our properties and their contents.

EMPLOYEES

     As of October, 2001, we have a total of approximately 11,233 employees, of
which approximately 986 were employed at Armor Holdings Products, 737 were
employed at Armor Mobile Security, 9,500 were employed at ArmorGroup Services
and 10 employees were located at our corporate headquarters.

     Approximately 27 employees employed by our Supercraft subsidiary are
represented by the General Municipal Boilermaker and Allied Trade Union. Also,
our Low Voltage Systems subsidiary has 3 employees covered under a collective
bargaining agreement and are represented by the International Brotherhood of
Electrical Workers. None of our remaining employees are represented by unions
or covered by any collective bargaining agreements. We have not experienced any
work stoppages or employee related slowdowns and believe that the relationship
with our employees is good.

                                       40


PATENTS AND TRADEMARKS

     We currently own numerous issued U.S. and foreign patents and pending
patent applications relating to our product lines as well as several registered
and unregistered trademarks and service marks relating to our products and
services. The registered trademarks include FERRET (Registered Trademark) ,
BREAK FREE (Registered Trademark) , DEF-TEC PRODUCTS (Registered Trademark) ,
DISTRACTION DEVICE (Registered Trademark) , NIK(and Design) (Registered
Trademark) , IDENTIDRUG (Registered Trademark) , FEDERAL LABORATORIES
(Registered Trademark) , FIRST DEFENSE (Registered Trademark)  and O'GARA-HESS
& EISENHARDT ARMORING COMPANY (and Design) (Registered Trademark) . We also
have an exclusive license to use the MACE (Registered Trademark)  trademarks in
the law enforcement market. Although we do not believe that our ability to
compete in any of our product markets is dependent solely on our patents and
trademarks, we do believe that the protection afforded by our intellectual
property provides us with important technological and marketing advantages over
our competitors. Although we have protected our technologies to the extent that
we believe appropriate, the measures taken to protect our proprietary rights
may not deter or prevent unauthorized use of our technologies. In other
countries, our proprietary rights may not be protected to the same extent as in
the United States.

GOVERNMENT REGULATION

     We are subject to federal licensing requirements with respect to the sale
in foreign countries of certain of our products. In addition, we are obligated
to comply with a variety of federal, state and local regulations, both
domestically and abroad, governing certain aspects of our operations and the
workplace. We are also regulated by the U.S. Bureau of Alcohol, Tobacco, and
Firearms as a result of our manufacturing of certain destructive devices and by
the use of ethyl alcohol in certain products. We also ship hazardous goods, and
in doing so, must comply with the regulations of the U.S. Department of
Transportation for packaging and labeling. We are also subject to certain
regulations promulgated by, among others, the U.S. Departments of Commerce and
State and the U.S. Environmental Protection Agency. Additionally, as a
government contractor, we are subject to rules, regulation and approvals
applicable to government contractors.

ENVIRONMENTAL MATTERS

     We are subject to federal, state, and local laws and regulations governing
the protection of the environment, including those regulating discharges to the
air and water, the management of wastes, and the control of noise and odors.
While we always strive to operate in compliance with these requirements, we
cannot assure you that we are at all times in complete compliance with all such
requirements. Like all companies, we are subject to potentially significant
fines or penalties if we fail to comply with environmental requirements.
Although we have made and will continue to make capital expenditures in order
to comply with environmental requirements, we do not expect material capital
expenditures for environmental controls in 2001. However, environmental
requirements are complex, change frequently, and could become more stringent in
the future. Accordingly, we cannot assure you that these requirements will not
change in a manner that will require material capital or operating expenditures
or will otherwise have a material adverse effect on us in the future.

     The United States Environmental Protection Agency issued a request for
information to us pursuant to Section 104(e) of the Comprehensive Environmental
Response, Compensation and Liability Act in August 2001, regarding the possible
impact of our Casper, Wyoming tear gas facility on the environment. We have
responded to this request. The EPA's inquiry is in its initial stage, and we
cannot predict the outcome of this matter.

     We are also subject to environmental laws requiring the investigation and
cleanup of environmental contamination. We may be subject to liability,
including liability for cleanup costs, if contamination is discovered at one of
our current or former facilities or at a landfill or other location where we
have disposed wastes. The amount of such liability could be material. We use
Orthochlorabenzalmalononitrile and Chloroacetophenone chemical agents in
connection with our production of tear gas. These chemicals are hazardous, and
could cause environmental damage if not handled and disposed of properly.

                                       41


                                   MANAGEMENT

     The following table lists our current executive officers and directors:



             NAME               AGE                             POSITION
------------------------------ ----- -------------------------------------------------------------
                               
Warren B. Kanders ............ 44    Chairman of the Board of Directors
Jonathan M. Spiller .......... 50    President, Chief Executive Officer and Director
Robert R. Schiller ........... 38    Executive Vice President, Chief Financial Officer, Secretary
                                     and Treasurer
Stephen E. Croskrey .......... 41    President and Chief Executive Officer -- Armor Holdings
                                     Products Division
Stephen J. Loffler ........... 48    President and Chief Executive Officer -- ArmorGroup
                                     Services Division
Gary W. Allen ................ 47    Senior Vice President, World Wide Operations -- Armor
                                     Mobile Security Division
Burtt R. Ehrlich ............. 62    Director
Nicholas Sokolow ............. 51    Director
Thomas W. Strauss ............ 59    Director
Alair A. Townsend ............ 59    Director
Stephen B. Salzman ........... 36    Director


     Warren B. Kanders has served as the Chairman of our board since January
1996. From October 1992 to May 1996, Mr. Kanders served as Vice Chairman of the
board of Benson Eyecare Corporation. From June 1992 to March 1993, Mr. Kanders
served as the President and a director of Pembridge Holdings, Inc.

     Jonathan M. Spiller has served as our President and as a director since
July 1991 and as Chief Executive Officer since September 1993. From June 1991
to September 1993, Mr. Spiller served as our Chief Operating Officer. From 1989
to 1991, Mr. Spiller served as a partner with Deloitte & Touche LLP, an
international accounting firm, where he worked for 18 years. Mr. Spiller is a
chartered accountant in England and Wales, a certified public accountant, and
holds a Bachelor's Degree from the University of Wales.

     Robert R. Schiller has served as our Executive Vice President, Chief
Financial Officer, Secretary and Treasurer since November 2000, as Executive
Vice President and Director of Corporate Development from January 1999 to
October 2000, and as Vice President of Corporate Development from July 1996 to
December 1998. Mr. Schiller graduated with a B.A. in Economics from Emory
University in 1985 and received an M.B.A. from Harvard Business School in 1991.

     Stephen E. Croskrey has served as President and Chief Executive
Officer--Armor Holdings Products Division since February 1999. From 1998 to
February 1999, Mr. Croskrey served as Director of Sales for Allied Signal,
Inc.'s global fibers business. From 1988 to 1998, Mr. Croskrey served in
various positions for Mobil Oil, most recently as its Central Regional Manager
for its Industrial Lubricant division. Mr. Croskrey graduated with a B.S. in
Engineering from USMA at West Point and received an MM from Kellogg School of
Management at Northwestern in 1998.

     Stephen J. Loffler has served as President and Chief Executive
Officer--ArmorGroup Services Division since April 1999. From April 1998 to
March 1999, Mr. Loffler served as Vice President and General Manager Europe at
Office Depot, an office products retailer, where he was responsible for
European operations. From August 1991 to March 1998, Mr. Loffler served as
Deputy Chairman of Acco Europe, an office product manufacturer, where he led
the integration of Ofrex Group Holdings, an international distributor and
manufacturer of office products. Mr. Loffler graduated with a B.A. in Business
Studies from Brighton Polytechnic in 1975.

     Gary W. Allen has served as Senior Vice President, World Wide Operations
of the Armor Mobile Security Division since August 2001. From 1994 to 2001, Mr.
Allen served in various capacities with

                                       42


O'Gara-Hess & Eisenhardt Armoring Company and its affiliates. From 2000 to
2001, Mr. Allen served as Vice President of the Securities Products and
Services Group of The Kroll-O'Gara Company, from 1999 to 2000, Mr. Allen served
as Vice President of the Commercial Products Division, and from 1994 to 1999,
Mr. Allen served as Vice President of Operations of O'Gara-Hess & Eisenhardt
Armoring Company. From 1989 to 1994, Mr. Allen was Manager of Shop Operations
for the G.E. Aircraft Engines business of General Electric Company. Mr. Allen
graduated with a B.A. in Management from Wilmington College in 1992.

     Burtt R. Ehrlich has served as one of our directors since January 1996.
Mr. Ehrlich served as Chairman and Chief Operating Officer of Ehrlich Bober
Financial Corp. (the predecessor of Benson Eyecare Corporation) from December
1986 until October 1992, and as a director of Benson Eyecare Corporation from
October 1992 until November 1995.

     Nicholas Sokolow has served as one of our directors since January 1996.
Mr. Sokolow has been a partner in the law firm of Sokolow, Dunaud, Mercadier &
Carreras since 1994. From June 1973 until October 1994, Mr. Sokolow was an
associate and partner in the law firm of Coudert Brothers.

     Thomas W. Strauss has served as one of our a directors since May 1996.
Since 1995, Mr. Strauss has been a principal with Ramius Capital Group, a
privately held investment management firm. From June 1993 until July 1995, Mr.
Strauss was co-chairman of Granite Capital International Group, an investment
banking firm. From 1963 to 1991, Mr. Strauss served in various capacities with
Salomon Brothers Inc, an investment banking and brokerage firm, including
President and Vice-Chairman.

     Alair A. Townsend has served as one of our directors since December 1996.
Since February 1989, Ms. Townsend has been publisher of Crain's New York
Business, a business periodical. Ms. Townsend was a former governor of the
American Stock Exchange. Ms. Townsend served as New York City's Deputy Mayor
for Finance and Economic Development from February 1985 to January 1989.

     Stephen B. Salzman has served as one of our directors since June 1999. Mr.
Salzman has been a principal of Priderock Advisers since its inception in
August 2001. Prior to forming Priderock, Mr. Salzman was a principal of FS
Partners, LLC from its inception in 1994 until 2001. Priderock and its
affiliates invest in public and private companies through the purchase of
equity and related securities.

                                       43


                       PRINCIPAL AND SELLING STOCKHOLDERS

SELLING STOCKHOLDERS

     The following table sets forth information regarding the selling
stockholders' beneficial ownership of our common stock as of October 26, 2001.

     The beneficial ownership is calculated based on 24,628,244 shares of our
common stock outstanding as of October 26, 2001 and 29,128,244 shares of common
stock outstanding after completion of this offering. Beneficial ownership is
determined in accordance with the rules of the Securities and Exchange
Commission. In computing the number of shares beneficially owned by a person
and the percentage ownership of that person, shares of common stock subject to
options held by that person that are currently exercisable within 60 days of
October 26, 2001 are deemed outstanding. Such shares, however, are not deemed
outstanding for the purpose of computing the percentage of each other person.
To our knowledge, except pursuant to applicable community property laws, the
persons named in the table have sole voting and investment power with respect
to the shares set forth opposite such person's name.



                                      SHARES BENEFICIALLY         SHARES BEING       SHARES BENEFICIALLY
                                       OWNED PRIOR TO THE          SOLD IN THE         OWNED AFTER THE
                                            OFFERING                OFFERING             OFFERING(1)
                                  ----------------------------   --------------   -------------------------
    NAME OF BENEFICIAL OWNER          NUMBER       PERCENTAGE                        NUMBER      PERCENTAGE
-------------------------------   -------------   ------------                    -----------   -----------
                                                                                    
Warren B. Kanders (2) .........     3,165,355         12.75%         500,000       2,665,355       9.05%
Jonathan M. Spiller ...........     1,017,213          4.02%           -0-(3)      1,017,213       3.41%
Robert R. Schiller ............       228,446             *            -0-(4)        228,446          *
Stephen E. Croskrey ...........        53,446             *            -0-(5)         53,446          *
Stephen J. Loffler ............       101,969             *            -0-(6)        101,969          *
Nicholas Sokolow ..............       205,000             *            -0-(7)        205,000          *
Thomas W. Strauss .............       130,000             *            -0-(8)        130,000          *
Alair A. Townsend .............        90,516             *            -0-(9)         90,516          *
Stephen B. Salzman ............        62,284             *            -0-(10)        62,284          *
Burtt R. Ehrlich ..............       222,500             *            -0-(11)       222,500          *


----------
*     Less than 1%

(1)   Amounts indicated reflect actual number of shares offered and assumes no
      exercise of the underwriters' over allotment option.

(2)   Of such shares, Kanders Florida Holdings, Inc., of which Mr. Kanders is
      the sole stockholder and sole director, owns 2,965,355 shares. Includes
      options held by Mr. Kanders to purchase 200,000 shares of common stock.
      Mr. Kanders will sell an additional 338,000 shares in the offering
      assuming the underwriters exercise the over allotment option in full.

(3)   Mr. Spiller will sell 125,000 shares in the offering assuming the
      underwriters exercise the over allotment option in full.

(4)   Mr. Schiller will sell 50,000 shares in the offering assuming the
      underwriters exercise the over allotment option in full.

(5)   Mr. Croskrey will sell 50,000 shares in the offering assuming the
      underwriters exercise the over allotment option in full.

(6)   Mr. Loffler will sell 50,000 shares in the offering assuming the
      underwriters exercise the over allotment option in full.

(7)   Mr. Sokolow will sell 40,000 shares in the offering assuming the
      underwriters exercise the over allotment option in full.

(8)   Mr. Strauss will sell 22,500 shares in the offering assuming the
      underwriters exercise the over allotment option in full.

(9)   Ms. Townsend will sell 10,000 shares in the offering assuming the
      underwriters exercise the over allotment option in full.

(10)  Mr. Salzman will sell 42,000 shares in the offering assuming the
      underwriters exercise the over allotment option in full.

(11)  Mr. Ehrlich will sell 22,500 shares in the offering assuming the
      underwriters exercise the over allotment option in full.

PRINCIPAL STOCKHOLDERS

     The following table sets forth as of October 26, 2001 certain information
regarding the beneficial ownership of the common stock outstanding by (i) each
person who is known to the Company to own 5% or more of the common stock, (ii)
each director of the Company, (iii) certain executive offers of the Company and
(iv) all executive officers and directors of the Company as a group. Unless

                                       44


otherwise indicated, each of the stockholders shown in the table below has sole
voting and investment power with respect to the shares beneficially owned.
Unless otherwise indicated, the address of each person named in the table below
is c/o Armor Holdings, Inc., 1400 Marsh Landing Parkway, Suite 112,
Jacksonville, Florida 32250.



                                                     SHARES BENEFICIALLY          SHARES BENEFICIALLY
                                                      OWNED PRIOR TO THE         OWNED OWNED AFTER THE
                                                         OFFERING(1)                  OFFERING(2)
                                                  --------------------------   -------------------------
          NAME OF EXECUTIVE OFFICERS,
          DIRECTORS OR 5% STOCKHOLDERS               NUMBER      PERCENTAGE       NUMBER      PERCENTAGE
-----------------------------------------------   -----------   ------------   -----------   -----------
                                                                                 
Warren B. Kanders and Kanders Florida
 Holdings, Inc. (3) ...........................    3,165,355        12.75%      2,665,355        9.09%
Nevis Capital Management, Inc. (4) ............    2,384,100         9.68%      2,384,100        8.18%
Lord, Abbett & Co. (5) ........................    2,067,116         8.39%      2,067,116        7.10%
T. Rowe Price Associates, Inc. (6) ............    1,967,800         7.99%      1,967,800        6.76%
Capital Group International, Inc. and
 CapitalGuardian Trust Company (7) ............    1,302,700         5.29%      1,302,700        4.47%
Thomas F. Frist III (8) .......................    1,236,640         5.02%      1,236,640        4.25%
Jonathan M. Spiller (9) .......................    1,017,213         4.02%      1,017,213        3.41%
Burtt R. Ehrlich (10) .........................      222,500            *         222,500           *
Nicholas Sokolow (11) .........................      205,000            *         205,000           *
Thomas W. Strauss (12) ........................      130,000            *         130,000           *
Alair A. Townsend (13) ........................       90,516            *          90,516           *
Stephen B. Salzman (14) .......................       62,284            *          62,284           *
Robert R. Schiller (15) .......................      228,446            *         228,446           *
Stephen J. Loffler (16) .......................      101,969            *         101,969           *
Stephen E. Croskrey (17) ......................       53,446            *          53,446           *
All executive officers and directors as a group
 (10 persons)(18) .............................    5,276,729        20.10%      4,776,729       15.53%


----------
*     Less than 1%

(1)   As used in this table, a beneficial owner of a security includes any
      person who, directly or indirectly, through contract, arrangement,
      understanding, relationship or otherwise has or shares (a) the power to
      vote, or direct the voting of, such security or (b) investment power
      which includes the power to dispose, or to direct the disposition of,
      such security. In addition, a person is deemed to be the beneficial owner
      of a security if that person has the right to acquire beneficial
      ownership of such security within 60 days.

(2)   Amounts indicated reflect actual number of shares offered and assumes no
      exercise of the underwriters' over allotment option.

(3)   Of such shares, Kanders Florida Holdings, Inc., of which Mr. Kanders is
      the sole stockholder and sole director, owns 2,965,355 shares. Includes
      options held by Mr. Kanders to purchase 200,000 shares of common stock.

(4)   The address of Nevis Capital Management, Inc. is 1119 St. Paul,
      Baltimore, Maryland 21202.

(5)   The address of Lord, Abbett & Co. is 90 Hudson Street, Jersey City, New
      Jersey 07302.

(6)   The address of T. Rowe Price Associates, Inc. is 100 E. Pratt Street,
      Baltimore, Maryland 21202.

(7)   The address of Capital Group International, Inc. and Capital Guardian
      Trust Company is 11100 Santa Monica Blvd., Los Angeles, California 90025.


(8)   The address of Thomas F. Frist III is 767 Fifth Avenue, 50th Floor, New
      York, New York 10153.

(9)   Includes options to purchase 659,429 shares of common stock. Also
      includes 43,541 shares owned by Mr. Spiller's children, of which Mr.
      Spiller disclaims beneficial ownership. Does not include 9,818 restricted
      shares which will vest more than 60 days from the date hereof.

(10)  Includes options to purchase 95,000 shares of common stock. Also includes
      10,000 shares owned by Mr. Ehrlich's children and 23,000 in trust for the
      benefit of his children, of which Mr. Ehrlich's spouse is trustee, of
      which he disclaims beneficial ownership. Also includes 400 shares owned
      by Mr. Ehrlich's spouse's individual retirement account of which Mr.
      Ehrlich disclaims beneficial ownership.

(11)  Includes options to purchase 95,000 shares of common stock. Also includes
      100,000 shares owned by S.T. Investors Fund, LLC, a limited liability
      company of which Mr. Sokolow is a member, of which he disclaims
      beneficial ownership. Also includes 10,000 shares owned by Mr. Sokolow's
      profit sharing plan.

(12)  Includes options to purchase 95,000 shares of common stock.


                                       45


(13)  Includes options to purchase 85,000 shares of common stock.

(14)  Includes options to purchase 20,000 shares of common stock.

(15)  Includes options to purchase 225,000 shares of common stock. Does not
      include options to purchase 241,663 shares and 6,872 restricted shares
      which will vest more than 60 days after the date hereof.

(16)  Includes options to purchase 100,000 shares of common stock. Does not
      include options to purchase 50,000 shares and 3,927 restricted shares
      which will vest more than 60 days after the date hereof.

(17)  Includes options to purchase 50,000 shares of common stock. Does not
      include options to purchase 150,000 shares and 6,872 restricted shares
      which will vest more than 60 days after the date hereof.

(18)  See footnotes (3) and (9-17)

                                       46


                                  UNDERWRITING

     Merrill Lynch, Pierce, Fenner & Smith Incorporated, Bear, Stearns & Co.
Inc., and First Union Securities, Inc., an indirect, wholly-owned subsidiary of
Wachovia Corporation, are acting as representatives of the underwriters named
below. Subject to the terms and conditions described in a purchase agreement
among us, the selling stockholders and the underwriters, we and the selling
stockholders have agreed to sell to the underwriters, and the underwriters
severally have agreed to purchase from us and the selling stockholders, the
number of shares of our common stock listed opposite their names below.



                                             NUMBER OF
UNDERWRITERS                                  SHARES
-----------------------------------------   ----------
                                         
   Merrill Lynch, Pierce, Fenner & Smith
  Incorporated ..........................
   Bear, Stearns & Co. Inc. .............
   First Union Securities, Inc. .........
  Total .................................   5,000,000
                                            =========



     The underwriters have agreed to purchase all of the shares of the offered
common stock if any of these shares are purchased. If an underwriter defaults,
the purchase agreement provides that the purchase commitments of the
nondefaulting underwriters may be increased or the purchase agreement may be
terminated.

     We and the selling stockholders have agreed to indemnify the underwriters
against certain liabilities, including liabilities under the Securities Act, or
to contribute to payments the underwriters may be required to make in respect
of those liabilities.

     The underwriters are offering the shares of our common stock, subject to
prior sale, when, as and if issued to and accepted by them, subject to approval
of legal matters by their counsel, including the validity of the shares, and
other conditions contained in the purchase agreement, such as the receipt by
the underwriters of officers' certificates and legal opinions. The underwriters
reserve the right to withdraw, cancel or modify offers to the public and to
reject orders in whole or in part.

     Offers and sales outside the United States, if any, will be made through
the underwriters' international broker-dealer affiliates.

COMMISSIONS AND DISCOUNTS

     The representatives have advised us and the selling stockholders that the
underwriters propose initially to offer the shares of our common stock to the
public at the public offering price on the cover page of this prospectus and to
dealers at that price less a concession not in excess of $      per share. The
underwriters may allow, and the dealers may reallow, a discount not in excess
of $      per share to other dealers. After the offering, the public offering
price, concession and discount may be changed.

     The following table shows the public offering price, underwriting discount
and proceeds before expenses to Armor Holdings, Inc. and the selling
stockholders. This information assumes either no exercise or full exercise by
the underwriters of their over-allotment option.



                                                                       PER SHARE     WITHOUT OPTION     WITH OPTION
                                                                      -----------   ----------------   ------------
                                                                                              
   Public offering price ..........................................        $                $                $
   Underwriting discount ..........................................        $                $                $
   Proceeds, before expenses, to Armor Holdings, Inc. .............        $                $                $
   Proceeds, before expenses, to the selling stockholder ..........        $                $                $



     The expenses of the offering, not including the underwriting discount, are
estimated at $1,000,000 and are payable by Armor Holdings, Inc.

                                       47


OVER ALLOTMENT OPTION

     The selling stockholders have granted an option to the underwriters to
purchase up to 750,000 additional shares of our common stock at the public
offering price less the underwriting discount. The underwriters may exercise
this option for 30 days from the date of this prospectus solely to cover any
over allotments. If the underwriters exercise this option, each will be
obligated, subject to conditions contained in the purchase agreement, to
purchase a number of additional shares proportionate to that underwriter's
initial amount reflected in the above table.

NO SALES OF SIMILAR SECURITIES

     We and the selling stockholders and our executive officers and directors
have agreed, subject to some limited exceptions, not to sell or transfer any of
our common stock for 90 days after the date of this prospectus without first
obtaining the written consent of Merrill Lynch. Specifically, we and these
other individuals have agreed not to directly or indirectly:

     o    offer, pledge, sell or contract to sell any of our common stock;

     o    sell any option or contract to purchase any of our common stock;

     o    purchase any option or contract to sell any of our common stock;

     o    grant any option, right or warrant for the sale of any of our common
          stock;

     o    lend or otherwise dispose of or transfer any of our common stock;

     o    request a demand that we file a registration statement related to our
          common stock; or

     o    enter into any swap or other agreement that transfers, in whole or in
          part, the economic consequences of ownership of our common stock
          whether any such swap or transaction is to be settled by delivery of
          shares of our common stock or other securities, in cash or otherwise.

     This lock-up agreement applies to our common stock and to securities
convertible into or exchangeable or exercisable for, or repayable with, our
common stock. It also applies to our common stock owned now or acquired later
by the person executing the agreement or for which the person executing the
agreement later acquires the power of disposition.

     The lock-up agreement does not apply to:

     o    any shares of our common stock issued by us upon the exercise of an
          option or warrant or the conversion of a security outstanding on the
          date of this prospectus;

     o    any shares of our common stock issued or options to purchase our
          common stock granted pursuant to employee benefit plans existing on
          the date of this prospectus; or

     o    any shares of our common stock issued pursuant to any non-employee
          director stock plan or dividend reinvestment plan.

     Merrill Lynch may in its sole discretion, at any time without notice,
consent to the release of all or any portion of the shares subject to lock-up
agreements. Merrill Lynch does not have any current intention to release shares
of our common stock subject to these lock-up agreements. Any determination to
release any shares subject to the lock-up agreements would be based on a number
of factors at the time of any such determination, possibly including, but not
limited to, the market price of our common stock, the liquidity of the trading
market for our common stock, general market conditions, the number of shares
proposed to be sold and the timing of the proposed sale.

ELECTRONIC DISTRIBUTION

     Merrill Lynch will be facilitating Internet distribution for this offering
to certain of its Internet subscription customers. Merrill Lynch intends to
allocate a limited number of shares for sale to its online brokerage customers.
An electronic prospectus is available on the Internet website maintained by
Merrill Lynch. Other than the prospectus in electronic format, the information
on the Merrill Lynch website is not a part of this prospectus.

                                       48


NEW YORK STOCK EXCHANGE LISTING

     The shares of our common stock are listed on the New York Stock Exchange
under the symbol "AH."

NASD REGULATIONS

     Because more than ten percent of the net proceeds of the offering may be
paid to members or affiliates of members of the National Association of
Securities Dealers, Inc. participating in the offering, the offering will be
conducted in accordance with NASD Conduct Rule 2710(c)(8).

PRICE STABILIZATION AND SHORT POSITIONS

     Until the distribution of the common stock is completed, SEC rules may
limit the underwriters from bidding for or purchasing our common stock.
However, the underwriters may engage in transactions that stabilize the price
of the common stock, such as bids or purchases to peg, fix or maintain that
price.

     The underwriters may purchase and sell our common stock in the open
market. These transactions may include short sales, stabilizing transactions
and purchases to cover the positions created by short sales. Short sales
involve the sale by the underwriters of a greater number of shares than they
are required to purchase in the offering. "Covered" short sales are sales made
in an amount not greater than the underwriters' option to purchase additional
shares from the issuer in the offering. The underwriters may close out any
covered short position by either exercising their option to purchase additional
shares or purchasing shares in an open market. In determining the source of
shares to close out the covered short position, the underwriters will consider,
among other things, the price of shares available for purchase in the open
market as compared to the price at which they may purchase shares through the
over-allotment option. "Naked" short sales are any sales in excess of such
option. The underwriters must close out any naked short position by purchasing
shares in the open market. A naked short position is more likely to be created
if the underwriters are concerned that there may be downward pressure on the
price of our common stock in the open market after pricing that could adversely
affect investors who purchase in the offering. Stabilizing transactions consist
of various bids for or purchase of our common stock made by the underwriters in
the open market prior to the completion of the offering.

     Similar to other purchase transactions, the underwriters' purchases to
cover the syndicate short sales may have the effect of raising or maintaining
the market price of our common stock or preventing or retarding a decline in
the market price of our common stock. As a result, the price of our common
stock may be higher than the price that might otherwise exist in the open
market.

     Neither we nor any of the underwriters make any representation or
prediction as to the direction or magnitude of any effect that the transactions
described above may have on the price of the common stock. In addition, neither
we nor any of the underwriters makes any representation that the
representatives or the lead manager will engage in these transactions or that
these transactions, once commenced, will not be discontinued without notice.

OTHER RELATIONSHIPS

     Some of the underwriters and their affiliates have engaged in, and may in
the future engage in, investment banking and other commercial dealings in the
ordinary course of business with us. They have received customary fees and
commissions for these transactions.

     First Union Securities, Inc., one of the underwriters, is an indirect,
wholly-owned subsidiary of Wachovia Corporation. Wachovia Corporation conducts
its investment banking, institutional, and capital markets businesses through
its various bank, broker-dealer and nonbank subsidiaries (including First Union
Securities, Inc.) under the trade name of Wachovia Securities. Any references
to Wachovia Securities in this prospectus, however, do not include Wachovia
Securities, Inc., a member

                                       49


of the National Association of Securities Dealers, Inc. and the Security
Investor Protection Corporation and a separate broker-dealer subsidiary of
Wachovia Corporation and an affiliate of First Union Securities, Inc., which
may or may not be participating as a selling dealer in the distribution of the
securities offered by this prospectus.

     First Union National Bank, an affiliate of First Union Securities, Inc.,
is a lender under our Credit Agreement. We intend to use proceeds from this
offering to repay our credit facility.

                                 LEGAL MATTERS

     The validity of the common stock offered by this prospectus will be passed
upon for us by Kane Kessler P.C., New York, New York. Robert L. Lawrence, a
member of Kane Kessler, P.C., owns 5,000 shares of our common stock. Certain
legal matters will be passed upon for the underwriters by Skadden, Arps, Slate,
Meagher & Flom LLP.

                                    EXPERTS

     The consolidated financial statements of Armor Holdings, Inc. as of
December 31, 2000 and 1999 and for each of the three years in the period ended
December 31, 2000 included in this prospectus have been so included in reliance
on the report of PricewaterhouseCoopers LLP, independent accountants, given on
the authority of said firm as experts in auditing and accounting.

     The audited combined financial statements of the Security Products and
Services Group as of December 31, 1999 and 2000 and for each of the three years
in the period ended December 31, 2000 have been audited by Arthur Andersen LLP,
independent public accountants, as set forth in their report. Reference is made
to said report, which includes an explanatory paragraph with respect to the
change in the method of accounting for costs of start-up activities in the
first quarter of 1999, as discussed in Note 2(o) to the combined financial
statements. The audited combined financial statements referred to above are
included herein in reliance upon the authority of said firm as experts in
giving said report.

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     The SEC allows us to "incorporate" into this prospectus information that
we file with the SEC in other documents. This means that we can disclose
important information to you by referring to other documents that contain that
information. Any information that we incorporate by reference is considered
part of this prospectus. The documents and reports that we list below are
incorporated by reference into this prospectus. In addition, all documents and
reports which we file pursuant to Section 13(a), 13(c), 14 or 15(d) of the
Securities Exchange Act after the date of this prospectus and prior to the
termination of this offering are also incorporated by reference in this
prospectus as of the respective filing dates of these documents and reports.
Statements contained in these documents that we file with the SEC and are
incorporated by reference in this prospectus, automatically update and
supersede information contained in this prospectus, to the extent the new
information differs from or is inconsistent with the old information.

     We have filed the following documents with the SEC. These documents are
incorporated into this prospectus by reference:

     (1)  our annual report on Form 10-K for the year ended December 31, 2000;

     (2)  our quarterly reports on Form 10-Q for the quarters ended March 31,
          2001 and June 30, 2001;

     (3)  our current reports on Form 8-K filed on April 27, 2001, August 22,
          2001, August 23, 2001 and September 7, 2001; and

     (4)  the description of our common stock contained in our registration
          statement on Form 8-A filed on April 29, 1999, including any
          amendments or reports filed for the purpose of updating that
          description.

                                       50


     We will provide any person to whom a copy of this prospectus is delivered,
on written or oral request, a copy of any or all of the documents incorporated
by reference, other than exhibits to those documents unless specifically
incorporated by reference. You should direct any request for documents to our
Corporate Secretary, c/o Armor Holdings, Inc., 1400 Marsh Landing Parkway,
Suite 112, Jacksonville, Florida 32250, (904) 741-5400.

     IN ORDER TO OBTAIN TIMELY DELIVERY, YOU MUST REQUEST THIS INFORMATION NO
LATER THAN FIVE BUSINESS DAYS BEFORE THE DATE ON WHICH YOU MUST MAKE YOUR
INVESTMENT DECISION.

     You should rely only on the information contained in this document,
including information incorporated by reference as described above, or any
supplement that we have referred you to. We have not authorized anyone else to
provide you with different information. This prospectus may only be used where
it is legal to offer and sell these securities and by persons to whom we are
permitted to offer and sell these securities. The information in this
prospectus may only be accurate on the date of this prospectus. The information
in documents incorporated by reference may only be accurate as of their filing
date.

                      WHERE YOU CAN FIND MORE INFORMATION

     We file reports, proxy statements and other documents with the Securities
and Exchange Commission. You may read and copy any document we file with the
SEC at the SEC's Public Reference Room at 450 Fifth Street, N.W., Judiciary
Plaza, Washington, D.C. 20549 and at the SEC's regional office located at 500
West Madison Street, Suite 1400, Chicago, Illinois 60661. You may request
copies of these documents by writing to the SEC and paying a fee for the
copying costs. You may also call the SEC at 1-800-SEC-0330 for further
information on the public reference rooms. The SEC also maintains a Web site
(http://www.sec.gov) that contains our annual, quarterly and special reports,
proxy and information statements.

     This prospectus is part of a registration statement we filed with the SEC.
The registration statement contains more information than this prospectus
regarding us and our common stock, including certain exhibits and schedules.
You can obtain a copy of the registration statement from the SEC at any address
listed above or from the SEC's Internet site.

                                       51


                         INDEX TO FINANCIAL STATEMENTS



                                                                                             PAGE
                                                                                             ----
                                                                                          
Audited Financial Statements of Armor Holdings, Inc.
 Report of Independent Certified Public Accountants ......................................   F-2
 Consolidated Balance Sheets as of December 31, 1999 and December 31, 2000 ...............   F-3
 Consolidated Income Statements for the years ended December 31, 1998, 1999 and 2000 .....   F-4
 Consolidated Statements of Stockholders' Equity and Comprehensive Income for the
   years ended December 31, 1998, 1999 and 2000 ..........................................   F-5
 Consolidated Statements of Cash Flow for the years ended December 31, 1998, 1999
   and 2000 ..............................................................................   F-6
 Notes to the Consolidated Financial Statements ..........................................   F-7
Unaudited Interim Financial Statements of Armor Holdings, Inc.
 Condensed Consolidated Balance Sheets as of December 31, 2000 and June 30, 2001 .........   F-24
 Condensed Consolidated Statements of Operations for the three months and six months
   ended June 30, 2000 and 2001 ..........................................................   F-25
 Condensed Consolidated Statements of Cash Flows for the six months ended June 30,
   2000 and 2001 .........................................................................   F-26
 Notes to Condensed Consolidated Unaudited Financial Statements ..........................   F-27
Audited Financial Statements of The Security Products and Services Group ("SPSG")
 Report of Independent Public Accountants ................................................   F-32
 Combined Balance Sheet as of December 31, 1999 and 2000 .................................   F-33
 Combined Statements of Operations for the years ended December 31, 1998, 1999 and
   2000 ..................................................................................   F-34
 Combined Statements of Parent's Equity in Segment for the years ended December 31,
   1998, 1999 and 2000 ...................................................................   F-35
 Combined Statements of Cash Flows for the years ended December 31, 1998, 1999
   and 2000 ..............................................................................   F-36
 Notes to Combined Financial Statements ..................................................   F-37
Unaudited Interim Financial Statements of The Security Products and Services Group
 Combined Balance Sheets as of December 31, 2000 and June 30, 2001 .......................   F-55
 Combined Statements of Operations for the three and six months ended June 30, 2000
   and 2001 ..............................................................................   F-56
 Combined Statements of Cash Flows for the six months ended June 30, 2000 and 2001 .......   F-57
 Notes to Combined Unaudited Financial Statements ........................................   F-58
Unaudited Pro Forma Financial Statements
 Pro Forma Condensed Consolidated Statement of Operations for the Year ended
   December 31, 2000 .....................................................................   F-63
 Pro Forma Condensed Consolidated Statement of Operations for the Six Months ended
   June 30, 2001 .........................................................................   F-65
 Pro Forma Condensed Consolidated Balance Sheet as of June 30, 2001 ......................   F-68


                                       F-1


              REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

To the Board of Directors and Stockholders of
 Armor Holdings, Inc.:

In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of income, stockholders' equity and comprehensive
income, and cash flows present fairly, in all material respects, the financial
position of Armor Holdings, Inc. and its subsidiaries at December 31, 2000 and
1999, and the results of their operations and their cash flows for each of the
three years in the period ended December 31, 2000 in conformity with accounting
principles generally accepted in the United States of America. These financial
statements are the responsibility of the Company's management; our
responsibility is to express an opinion on these financial statements based on
our audits. We did not audit the 1998 financial statements of Defence Systems
Colombia S.A., a wholly owned subsidiary, which statements reflect total
revenues of $13,266,000 for the year ended December 31, 1998. Those statements
were audited by other auditors whose report thereon has been furnished to us,
and our opinion expressed herein, insofar as it relates to the amounts included
for Defence Systems Colombia S.A. is based solely on the report of the other
auditors. We conducted our audits of these statements in accordance with
auditing standards generally accepted in the United States of America, which
require that we plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.


PricewaterhouseCoopers LLP
March 31, 2001
Jacksonville, Florida

                                       F-2


                      ARMOR HOLDINGS INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                  AS OF DECEMBER 31, 1999 AND DECEMBER 31, 2000

                      (IN THOUSANDS, EXCEPT PER SHARE DATA)



                                                                                    DECEMBER 31,
                                                                             --------------------------
                                                                                 1999           2000
                                                                             ------------   -----------
                                                                                      
                                ASSETS
Current Assets:
 Cash and cash equivalents ...............................................    $  13,246      $   7,257
 Accounts receivable (net of allowance for doubtful accounts of
   $1,691 and $1,133).....................................................       35,132         44,590
 Inventories .............................................................       16,452         23,675
 Prepaid expenses and other current assets ...............................        7,611         13,313
                                                                              ---------      ---------
Total current assets .....................................................       72,441         88,835
Property and equipment, net ..............................................       16,367         24,590
Goodwill (net of accumulated amortization of $3,593 and 6,451)............       74,586         95,649
Patents, licenses and trademarks (net of accumulated amortization of
 $1,124 and $1,518).......................................................        7,008          6,907
Investment in unconsolidated subsidiaries ................................          514             --
Other assets .............................................................        7,646          9,976
                                                                              ---------      ---------
Total assets .............................................................    $ 178,562      $ 225,957
                                                                              =========      =========
                   LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
 Current portion of long-term debt .......................................    $     359      $   1,072
 Short term debt .........................................................        1,924          1,157
 Accounts payable, accrued expenses and other current liabilities ........       14,261         18,159
 Income taxes payable ....................................................        1,616            322
                                                                              ---------      ---------
Total current liabilities ................................................       18,160         20,710
Long-term debt, less current portion .....................................        2,340         38,288
                                                                              ---------      ---------
Total liabilities ........................................................       20,500         58,998
Commitments and contingencies (Note 8)
Minority interest ........................................................          179            188
Stockholders' equity:
 Preferred stock, $.01 par value, 5,000,000 shares authorized; no
   shares issued and outstanding .........................................           --             --
 Common stock, $.01 par value; 50,000,000 shares authorized;
   24,513,830 and 25,063,534 issued; 23,302,958 and 22,685,475
   outstanding at December 31, 1999 and December 31, 2000,
   respectively ..........................................................          245            250
 Additional paid-in capital ..............................................      145,480        150,254
 Retained earnings .......................................................       26,615         43,663
 Accumulated other comprehensive loss ....................................       (1,351)        (1,684)
 Treasury stock ..........................................................      (13,106)       (25,712)
                                                                              ---------      ---------
   Total stockholders' equity ............................................      157,883        166,771
                                                                              ---------      ---------
Total liabilities and stockholders' equity ...............................    $ 178,562      $ 225,957
                                                                              =========      =========


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

                                       F-3


                      ARMOR HOLDINGS INC. AND SUBSIDIARIES

                         CONSOLIDATED INCOME STATEMENTS

              FOR THE YEARS ENDED DECEMBER 31, 1998, 1999 AND 2000

                    (IN THOUSANDS, EXCEPT FOR PER SHARE DATA)



                                                            1998         1999          2000
                                                         ----------   ----------   -----------
                                                                          
Revenues:
 Products ............................................    $45,644      $ 96,706     $135,343
 Services ............................................     51,563        59,958       85,612
                                                          -------      --------     --------
Total revenues .......................................     97,207       156,664      220,955
                                                          -------      --------     --------
Costs and expenses:
 Cost of sales .......................................     61,638        94,407      137,499
 Operating expenses ..................................     21,915        37,004       50,341
 Amortization ........................................      1,347         2,463        3,429
 Integration and other non-recurring charges .........         --         2,569        3,290
 Equity in earnings of investee ......................       (713)         (179)         (87)
                                                          -------      --------     --------
Operating income .....................................     13,020        20,400       26,483

 Interest (income) expense, net ......................       (625)           17        1,896
 Other income, net ...................................         28           816        1,803
                                                          -------      --------     --------
Income before provision for income taxes .............     13,673        21,199       26,390
Provision for income taxes ...........................      5,077         8,003        9,342
                                                          -------      --------     --------
Net income ...........................................    $ 8,596        13,196       17,048
                                                          =======      ========     ========
 Basic earnings per share ............................    $  0.53      $   0.63     $   0.75
                                                          =======      ========     ========
 Diluted earnings per share ..........................    $  0.50      $   0.61     $   0.73
                                                          =======      ========     ========


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

                                       F-4


                      ARMOR HOLDINGS INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                            AND COMPREHENSIVE INCOME

                  YEARS ENDED DECEMBER 31, 1998, 1999 AND 2000

                                 (IN THOUSANDS)



                                   COMMON STOCK                             ACCUMULATED
                                 ----------------  ADDITIONAL                  OTHER
                                            PAR      PAID-IN    RETAINED   COMPREHENSIVE    TREASURY
                                  SHARES   VALUE     CAPITAL    EARNINGS        LOSS          STOCK        TOTAL
                                 -------- ------- ------------ ---------- --------------- ------------ ------------
                                                                                  
Balance, December 27, 1997 .....  16,023   $160     $ 61,496    $ 4,823      $   (353)     $  (1,528)   $  64,598
Exercise of stock options ......     149      2          170                                                  172
Issuance of stock for
 Acquisitions ..................     326      3        3,742                                                3,745
Recovery of acquisition
 escrow shares due to
 settlement of lawsuit .........                                                              (1,788)      (1,788)
Comprehensive income:
 Net income ....................                                  8,596
Foreign currency translation
 adjustments, net of taxes
 of $120 .......................                                                 (221)
  Total Comprehensive
   Income ......................                                                                            8,375
                                  ------   ----     --------    -------      --------      ---------    ---------
Balance, December 31, 1998 .....  16,498   $165     $ 65,408    $13,419      $   (574)     $  (3,316)   $  75,102
Exercise of stock options ......     298      3        1,087                                                1,090
Issuance of common stock .......   6,125     61       61,563                                               61,624
Issuance of stock for
 acquisitions ..................   1,593     16       17,422                                               17,438
Repurchase of stock ............                                                              (9,790)      (9,790)
Comprehensive income:
 Net income ....................                                 13,196
Foreign currency translation
 adjustments, net of taxes of
 $418 ..........................                                                 (777)
  Total Comprehensive
   income ......................                                                                           12,419
                                  ------   ----     --------    -------      --------      ---------    ---------
Balance, December 31, 1999 .....  24,514   $245     $145,480    $26,615      $ (1,351)     $ (13,106)   $ 157,883
Exercise of stock options ......     333      3        1,470                                                1,473
Tax benefit from exercises of
 options .......................                         867                                                  867
Issuance of stock for
 acquisitions ..................     217      2        2,437                                                2,439
Repurchase of stock ............                                                             (12,606)     (12,606)
Comprehensive income:
 Net income ....................                                 17,048
Foreign currency translation
 adjustments, net of taxes of
 $179 ..........................                                                 (333)
  Total Comprehensive
   income ......................                                                                           16,715
                                  ------   ----     --------    -------      --------      ---------    ---------
Balance, December 31, 2000 .....  25,064   $250     $150,254    $43,663      $ (1,684)     $ (25,712)   $ 166,771
                                  ======   ====     ========    =======      ========      =========    =========


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

                                       F-5


                      ARMOR HOLDINGS INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOW

                  YEARS ENDED DECEMBER 31, 1998, 1999 AND 2000

                                 (IN THOUSANDS)



                                                                                YEAR ENDED
                                                                 -----------------------------------------
                                                                     1998          1999           2000
                                                                 -----------   ------------   ------------
                                                                                     
Cash flows from operating activities:
Net income ...................................................    $   8,596     $  13,196      $  17,048
Adjustments to reconcile net income to net cash provided by
 operating activities:
 Depreciation and amortization ...............................        2,654         4,570          6,591
 Deferred income taxes .......................................        1,842           486            290
 Equity in earnings of investees .............................         (713)         (179)           (87)
 Gain on sale of investment in investee ......................           --            --         (1,734)
 Loss on disposal of property and equipment ..................           --            --            110
 Changes in operating assets and liabilities, net of
   acquisitions:
   Increase in accounts receivable ...........................       (2,848)       (4,884)        (7,815)
   Increase in inventories ...................................         (786)       (3,323)        (4,862)
   Decrease (increase) in prepaid expenses and other assets          (4,737)          756         (6,120)
   Decrease in accounts payable, accrued liabilities and
    other current liabilities ................................         (500)       (6,762)        (2,562)
   Increase (decrease) in income taxes payable ...............          162          (717)           177
   Increase (decrease) in minority interests .................         (105)           66              9
                                                                  ---------     ---------      ---------
 Net cash provided by operating activities ...................        3,565         3,209          1,045
                                                                  ---------     ---------      ---------
Cash flows from investing activities:
   Purchase of property and equipment ........................       (3,301)       (3,414)        (7,833)
   Purchase of patents, licenses and trademarks ..............       (3,448)           --            (83)
   Purchase of businesses, net of cash acquired ..............      (12,068)      (36,677)       (19,243)
   Dividends received from equity investee ...................          478           115             87
   Proceeds from the sale of investment in investee ..........           --            --          2,568
   Purchases of equity securities ............................           --            --         (1,682)
   Proceeds from the sale of equity securities ...............           --            --            857
   Other fees paid related to acquisitions ...................         (685)           --             --
   Advances to stockholders ..................................       (1,677)           --             --
                                                                  ---------     ---------      ---------
 Net cash used in investing activities .......................      (20,701)      (39,976)       (25,329)
                                                                  ---------     ---------      ---------
Cash flows from financing activities:
   Proceeds from issuance of common stock ....................           --        61,624             --
   Proceeds from the exercise of stock options ...............          172         1,090          1,473
   Repurchases of treasury shares ............................           --        (9,790)       (12,606)
   Deferred loan costs .......................................           --            --           (256)
   Net repayments of long-term debt ..........................         (367)       (5,105)          (867)
   Repayments of debt assumed in acquisitions ................           --            --         (1,329)
   Borrowings under lines of credit ..........................        5,041        57,868         76,097
   Repayments under lines of credit ..........................           --       (61,686)       (43,884)
                                                                  ---------     ---------      ---------
 Net cash provided by financing activities ...................        4,846        44,001         18,628
                                                                  ---------     ---------      ---------
Effect of exchange rate changes on cash ......................         (221)         (777)          (333)
                                                                  ---------     ---------      ---------
Net increase (decrease) in cash and cash equivalents .........      (12,511)        6,457         (5,989)
Cash and cash equivalents, beginning of period ...............       19,300         6,789         13,246
                                                                  ---------     ---------      ---------
Cash and cash equivalents, end of period .....................    $   6,789     $  13,246      $   7,257
                                                                  =========     =========      =========


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

                                       F-6


                      ARMOR HOLDINGS INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   BACKGROUND AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     THE COMPANY AND NATURE OF BUSINESS: Armor Holdings, Inc. (the "Company" or
"Armor") is a global provider of security risk management services and products
to multi-national corporations, governmental agencies and law enforcement
personnel through two operating divisions -- Armor Holdings Products and
ArmorGroup Services.

     Armor Holdings Products Division. Armor Holdings Products division
manufactures and sells a broad range of high quality branded law enforcement
equipment, such as ballistic resistant vests and tactical armor, hard armor,
less lethal munitions, police batons, forensic, fingerprint and evidence
collection equipment, anti-riot products including tear gas and distraction
grenades, narcotics identification kits, custom-built armored vehicles,
specialty lubricants, cleaners and preservatives and military weapon
maintenance systems and holsters and duty gear. These products are marketed
under brand names that are well-known and respected in the law enforcement
community such as American Body Armor, Safariland, Defense Technology, Federal
Laboratories, MACE (Registered Trademark) , PROTECH, NIK (Registered
Trademark)  Public Safety, Break-Free, Monadnock Lifetime Products and
Lightning Powder. Armor Holdings Products division sells manufactured products
primarily to law enforcement agencies through a worldwide network of over 500
distributors and sales agents including approximately 350 in the United States.
Extensive distribution capabilities and commitment to customer service and
training have enabled the Company to become a leading provider of security
equipment to law enforcement agencies.

     ArmorGroup Services Division. ArmorGroup Services division provides a
broad range of sophisticated security risk management solutions to
multi-national corporations in diverse industries such as natural resources,
financial services and consumer products, and to governmental and
non-governmental agencies such as the U.S. Department of State, the United
Nations and the World Bank. Clients typically have personnel and other
investments in unstable and often violent areas of the world. Through
ArmorGroup Services offices on five continents, ArmorGroup Services provides
its multi-national clients with a diversified portfolio of security solutions
to assist them in mitigating risks in their operations around the world.
ArmorGroup Services' highly trained, multi-lingual and experienced security
personnel work closely with our clients to create and implement solutions to
complex security problems. These services include the design and implementation
of risk management plans and security systems, provision of security
specialists and training of security personnel. ArmorGroup Services provides
its multi-national clients with specialized investigative services enhanced by
its global network. These services include intellectual property asset
protection and related investigative services ranging from protecting companies
against counterfeiting, patent infringements, product tampering and extortion
to identifying unethical supplier activities. In addition, ArmorGroup Services
provides business intelligence, fraud investigation, computer forensic and
asset tracing and recovery services to financial services companies, law firms
and other entities worldwide.

     PRINCIPLES OF CONSOLIDATION: The consolidated financial statements include
the accounts of the Company and its wholly-owned subsidiaries. In
consolidation, all material intercompany balances and transactions have been
eliminated. Results of operations of companies acquired in transactions
accounted for under the purchase method of accounting are included in the
financial statements from the dates of the acquisition.

     CASH AND CASH EQUIVALENTS: The Company considers all highly liquid
investments purchased with original maturities of three months or less to be
cash equivalents.

     CONCENTRATION OF CREDIT RISK: Financial instruments that potentially
subject the Company to concentrations of credit risk consist primarily of cash
and cash equivalents and trade accounts receivable. The Company maintains its
cash and cash equivalents with what it believes to be various high quality
banks. Amounts held in individual banks may periodically exceed, for brief time
periods, federally insured amounts. The Company's accounts receivable consist
of amounts due from customers

                                       F-7


                      ARMOR HOLDINGS INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

and distributors located throughout the world. International product sales
generally require cash in advance or confirmed letters of credit on United
States ("U.S.") banks. The Company maintains reserves for potential credit
losses. As of December 31, 1999 and 2000, management believes that the Company
had no significant concentrations of credit risk.

     INVENTORIES: Inventories are stated at the lower of cost or market
determined on the first-in, first-out ("FIFO") method.

     FAIR VALUE OF FINANCIAL INSTRUMENTS: The carrying value of cash and cash
equivalents, accounts receivable, other receivables, accounts payable, and
short and long-term debt approximates fair value at December 31, 1999 and 2000.

     PROPERTY AND EQUIPMENT: Property and equipment are carried at cost less
accumulated depreciation. Upon disposal of property and equipment, the
appropriate accounts are reduced by the related cost and accumulated
depreciation. The resulting gains and losses are reflected in consolidated
earnings. Depreciation is computed using the straight-line method over the
estimated lives of the related assets as follows:


                                           
       Buildings and improvements .........   5 - 39 years
       Machinery and equipment ............   3 - 7 years


     GOODWILL: Goodwill represents the excess of the purchase price over the
fair value of the net assets acquired in a purchase business combination.
Goodwill and other intangible assets are stated on the basis of cost and are
amortized, principally on a straight-line basis, over the estimated future
periods to be benefited (20 to 40 years).

     PATENTS, LICENSES AND TRADEMARKS: Patents, licenses and trademarks were
acquired through acquisitions accounted for by the purchase method of
accounting. Such assets are amortized on a straight-line basis over their
remaining lives of 10 to 40 years.

     REORGANIZATION VALUE IN EXCESS OF AMOUNTS ALLOCABLE TO IDENTIFIABLE
ASSETS: This intangible asset, included in other assets, is amortized on a
straight-line basis over twenty-five years. The net asset at December 31, 1999
and 2000 amounted to approximately $1,511,000 and $1,355,000, respectively.

     IMPAIRMENT: Long-lived assets including certain identifiable intangibles,
and the goodwill related to those assets, are reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of the
asset in question may not be recoverable including, but not limited to, a
deterioration of profits for a business segment that has long-lived assets, and
when other changes occur which might impair recovery of long-lived assets.
Management has reviewed the Company's long-lived assets and has determined that
there are no events requiring impairment loss recognition. The method used to
determine the existence of an impairment would be undiscounted operating cash
flows estimated over the remaining amortization period for the related
long-lived assets. Impairment is measured as the difference between fair value
and unamortized cost at the date impairment is determined.

     RESEARCH AND DEVELOPMENT: Research and development costs are included in
operating expenses as incurred and for the years ended December 31, 1998, 1999
and 2000, approximated $738,000, $1,559,000, and $2,590,000, respectively.

     ESTIMATES: The preparation of financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts in the financial statements
and accompanying notes. Significant estimates inherent in the preparation of
the accompanying consolidated financial statements include the carrying value
of long-lived assets, valuation allowances for receivables, inventories and
deferred income tax assets, liabilities for potential litigation claims and
settlements; and contract contingencies and obligations. Actual results could
differ from those estimates.

                                       F-8


                      ARMOR HOLDINGS INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

     INCOME TAXES: The Company accounts for income taxes pursuant to Statement
of Financial Accounting Standards ("SFAS") No. 109, "Accounting for Income
Taxes". Under the asset and liability method specified thereunder, deferred
taxes are determined based on the difference between the financial reporting
and tax bases of assets and liabilities. Deferred tax liabilities are offset by
deferred tax assets relating to net operating loss carryforwards and deductible
temporary differences. Future benefits obtained from utilization of net
operating loss carryforwards or from the reduction in the income tax asset
valuation allowance existing on September 20, 1993 have been and will be
applied to reduce reorganization value in excess of amounts allocable to
identifiable assets. At December 31, 1999 and 2000, the Company's consolidated
foreign subsidiaries have unremitted earnings of approximately $6 million and
$10 million, respectively on which the Company has not recorded a provision for
United States Federal income taxes since these earnings are considered to be
permanently invested. Such foreign earnings have been taxed according to the
regulations existing in the countries in which they were earned.

     REVENUE RECOGNITION: The Company records service revenue as the service is
provided on a contract by contract basis. Revenues are recorded at the time of
shipment of products or performance of services. Revenues from service
contracts are recognized over the term of the contract. Returns are minimal and
do not materially effect financial statements.

     ADVERTISING: The Company expenses advertising costs as expense in the
period in which they are incurred.

     EARNINGS PER SHARE: Basic earnings per share is computed by dividing net
income by the weighted-average number of common shares outstanding. Diluted
earnings per share is computed by dividing net income by the weighted-average
number of common shares outstanding compounding the effects of all potentially
dilutive common stock equivalents, principally options, except in cases where
the effect would be anti-dilutive.

     COMPREHENSIVE INCOME AND FOREIGN CURRENCY TRANSLATION: In accordance with
SFAS No. 130, "Reporting Comprehensive Income", assets and liabilities
denominated in a foreign currency are translated into U.S. dollars at the
current rate of exchange existing at year-end and revenues and expenses are
translated at the average monthly exchange rates. The cumulative translation
adjustment, net of tax, which represents the effect of translating assets and
liabilities of the Company's foreign operations is recorded as a reduction of
equity of $1,351,000 and $1,684,000 for the years ended December 31, 1999 and
2000, respectively, and is classified as accumulated other comprehensive loss.
The current year change in the accumulated amount, net of tax, is included as a
component of comprehensive income.

     RECLASSIFICATIONS: Certain reclassifications have been made to the 1998
and 1999 financial statements in order to conform to the presentation adopted
for 2000. These reclassifications had no effect on net income or retained
earnings.

     AICPA STATEMENT OF POSITION 98-5 (SOP 98-5): The Company adopted the
American Institute of Certified Public Accountants (AICPA) Statement of
Position SOP 98-5, "Reporting on the Costs of Start-Up Activities, " on January
1, 1999. SOP 98-5 requires the expensing of start-up costs, defined as
pre-opening, pre-operating and pre-contract type costs. The adoption of SOP
98-5 did not have a material impact on the consolidated results of operations,
financial position or cash flows.

RECENT ACCOUNTING PRONOUNCEMENTS

     In the fourth quarter of 2000, the Company adopted SEC Staff Accounting
Bulletin: No. 101 (SAB No. 101) -- Revenue Recognition. The reporting
requirements under SAB No. 101 did not have an impact on the Company's
consolidated results of operations, financial position or cash flows.

                                       F-9


                      ARMOR HOLDINGS INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

     The Company will adopt SFAS 133. "Accounting for Derivative Instruments
and Hedging Activities", as amended by SFAS No. 137 and 138, on January 1,
2001. The Statement establishes accounting and reporting standards requiring
that every derivative instrument (including certain derivative instruments
embedded in other contracts) be recorded in the balance sheet as either an
asset or liability measured at its fair value. SFAS 133 requires that changes
in the derivative's fair value be recognized currently in earnings unless
specific hedge accounting criteria are met. the Company does not currently have
derivative instruments and accordingly, SFAS 133, as amended, is not expected
to impact the Company's financial position, results of operations or cash
flows.

     In March 2000, the FASB issued FASB Interpretation No. 44 ("FIN 44"),
"Accounting for Certain Transactions Involving Stock Compensation -- an
Interpretation of APB Opinion No. 25." FIN 44 clarifies the application of APB
Opinion No. 25 and, among other issues, clarifies the following: the definition
of an employee for purposes of applying APB Opinion No. 25; the criteria for
determining whether a plan qualifies as a noncompensatory plan; the accounting
consequence of various modifications to the terms of previously fixed stock
options or awards; and the accounting for an exchange of stock compensation
awards in a business combination. The adoption of FIN 44 did not have an impact
on the Company's financial position, results of operations or cash flows.

2. BUSINESS COMBINATIONS

     The Company has completed numerous purchase business combinations for cash
and/or shares of the Company's common stock and assumption of liabilities in
certain cases. In the three years in the period ended December 31, 2000, the
following acquisitions were made:



                                                                          TOTAL         SHARES     VALUE OF
                                                                      CONSIDERATION     ISSUED      SHARES
                                                                      -------------     ------      ------
                                                                      (IN THOUSANDS, EXCEPT SHARES ISSUED)
                                                                                          
1998
Low Voltage Systems Technology, Inc. (January) .....................     $   750         18,519    $   188
Asmara Limited (April) .............................................     $ 3,000         36,846    $   415
Pro-Tech Armored Products of Massachusetts, Inc. (April) ...........     $ 1,600         42,592    $   485
CDR International Ltd. (June) ......................................     $ 2,500        210,460    $ 2,457
Alarm Protection Services, Inc. (July) .............................     $ 1,215         17,429    $   200
Law Enforcement Division of Mace Security International (July) .....     $ 4,600             --         --
1999
Safariland Ltd., Inc. (April) ......................................     $45,000        300,752    $ 4,000
The Parvus Company (May) ...........................................     $ 1,300         64,876    $   754
Alarm Systems Holding Company and Fire Alarm Service
 Corporation (June) ................................................     $12,700      1,226,021    $12,669
Additional purchase price paid/issued for acquisition earnouts .....     $18,475          1,096    $17,438
Aggregate 2000 acquisitions ........................................     $22,483        191,845    $ 2,094
Additional purchase price paid/issued for acquisition earnouts .....     $ 1,316         24,064    $   345


     Businesses acquired are included in consolidated results from the date of
acquisition. Pro forma results for the 2000 acquisitions are not presented as
they would not differ by a material amount from actual results. The following
unaudited pro forma consolidated results are presented to show the results on a
pro forma basis as if the 1998 and 1999 acquisitions had been made as of the
beginning of the years acquired; also as if made at the beginning of 1998 for
the 1999 acquisitions:

                                      F-10


                      ARMOR HOLDINGS INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)



                                                      1998            1999
                                                   ---------       ---------
                                                        (IN THOUSANDS,
                                                    EXCEPT PER SHARE DATA)
                                                             
Revenues .....................................     $ 152,275       $ 173,973
Net income ...................................     $   8,235       $  13,321
Basic and diluted earnings per share .........     $    0.44       $    0.59
Weighted average shares ......................        18,775          22,140


3. INVENTORIES

     The components of inventory as of December 31, 1999 and 2000 are as
follows:



                                                      1998            1999
                                                   ---------       ---------
                                                         (IN THOUSANDS)
                                                             
Raw materials ................................     $  8,812        $ 13,756
Work-in-process ..............................        1,243           1,999
Finished goods ...............................        6,397           7,920
                                                   --------        --------
                                                   $ 16,452        $ 23,675
                                                   ========        ========


4. PROPERTY AND EQUIPMENT

     Property and equipment as of December 31, 1999 and 2000 are summarized as
follows:



                                                      1998            1999
                                                   ---------       ---------
                                                         (IN THOUSANDS)
                                                             
Land .........................................     $  1,330        $  3,312
Buildings and improvements ...................        7,536          10,394
Machinery and equipment ......................       13,780          21,030
                                                   --------        --------
Total ........................................       22,646          34,736
Accumulated Depreciation .....................       (6,279)        (10,146)
                                                   --------        --------
                                                   $ 16,367        $ 24,590
                                                   ========        ========


     Depreciation expense for the years ended December 31, 1998, 1999 and 2000
was approximately $1,409,000, $2,107,000, and $3,162,000 respectively. In the
statement of operations for the years ended December 31, 1998, 1999 and 2000,
depreciation expense in the income statement has been reduced by $131,000,
$130,000 and $130,000, respectively for the amortization of the proceeds
received under an economic development grant received from the Department of
Housing and Urban Development.

5. ACCOUNTS PAYABLE, ACCRUED EXPENSES AND OTHER CURRENT LIABILTIES

     Accounts payable, accrued expenses and other current liabilities as of
December 31, 1999 and 2000 are summarized as follows:



                                                      1998            1999
                                                   ---------       ---------
                                                         (IN THOUSANDS)
                                                             
Trade and other payables .....................     $  5,717           4,432
Accrued expenses .............................        6,382           6,914
Additional purchase price for acquisition
  earnouts ...................................           --           3,000
Deferred consideration for acquisitions ......           --           1,550
Other ........................................        2,162           2,263
                                                   --------        --------
                                                   $ 14,261        $ 18,159
                                                   ========        ========


                                      F-11


                      ARMOR HOLDINGS INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

6.   DEBT



                                                                                   1999         2000
                                                                                ----------   ----------
                                                                                    (IN THOUSANDS)
                                                                                        
Credit facility (a) .........................................................     $   --      $ 32,981
Note to former shareholder, payable every four months in installments of
 $95 through April 2000 with an imputed rate of interest of 10.0%............         87            --
Ontario Industrial Development Authority Variable Rate Demand
 Industrial Development Revenue Bonds, Series 1989 payable in annual
 installments of $200 to $300, through August 1, 2014, with interest paid
 monthly at varying rates ...................................................         --         3,300
Note payable for purchase of business, discounted at 8.5%, requiring
 varying principal payments through June 30, 2003 ...........................         --           548
Note payable for purchase of software, payable in annual installments of
 $125, with a fixed interest rate of 8.0%....................................         --           350
Note to former officer payable in monthly principal and interest
 installments of $7 through December 31, 2009, with an imputed interest
 rate of 9.25% ..............................................................        505           469
Minimum guaranteed royalty to former officer payable in monthly principal
 and interest installments of $4 through August 2005, with an imputed
 interest rate of 9.2% ......................................................        219           188
Minimum guaranteed royalty to former officer payable in monthly principal
 and interest installments of $36 through April 2005, with an imputed
 interest rate of 7.35% .....................................................      1,888         1,524
                                                                                  ------      --------
                                                                                  $2,699      $ 39,360
Less current portion ........................................................       (359)       (1,072)
                                                                                  ------      --------
                                                                                  $2,340      $ 38,288
                                                                                  ======      ========


----------
(a)  CREDIT FACILITY -- On February 25, 2000, the Company amended its existing
     credit agreement with Canadian Imperial Bank of Commerce, Inc. ("CIBC"),
     Bank of America, N.A. ("BofA"), First Union National Bank ("First Union")
     and SunTrust Bank, North Florida, N.A. ("SunTrust") as lenders, BofA as
     Documentation Agent, and CIBC as Administrative Agent (the "Credit
     Agreement"). Pursuant to the Credit Agreement, as amended, the several
     lenders established a five-year $100,000,000 line of credit (the "Credit
     Facility") for the Company's benefit. the Company's indebtedness under the
     Credit Facility is evidenced by Five Year (three years remaining) Revolving
     Credit Notes of up to $100,000,000. All borrowings under the Credit
     Facility bear interest at either (1) the base rate, plus an applicable
     margin ranging from .000% to .375% depending on certain conditions, or the
     eurodollar rate, plus an applicable margin ranging from 1.125% to 1.875%
     depending on certain conditions. In addition, the Credit Facility provides
     that BofA will make swing-line loans of up to $5,000,000 available to the
     Company to be used by the Company for working capital purposes. CIBC, Inc.
     and BofA will also issue letters of credit of up to $10,000,000 to the
     Company. At December 31, 2000, the Company had $32,980,770 outstanding
     under the line of credit and approximately $3,804,000 outstanding in
     letters of credit. The Company had no such borrowing outstanding at
     December 31, 1999.

                                      F-12


                      ARMOR HOLDINGS INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

     As part of the credit agreement, all of the Company's direct and indirect
domestic subsidiaries agreed to guarantee the Company's obligations under the
credit agreement pursuant to a guarantee by certain subsidiaries. The credit
agreement is collateralized by (1) a pledge of all of the issued and
outstanding shares of stock of certain domestic subsidiaries of the Company
pursuant to a pledge agreement and (2) a pledge of 65% of the issued and
outstanding shares of the Company's foreign subsidiary, Armor Holdings Limited,
organized under the laws of England and Wales. In addition, the Company is
restricted from paying dividends.

     Maturities of long-term debt are as follows:



YEAR ENDED                                                    (IN THOUSANDS)
----------                                                    --------------
                                                              
  2001 ....................................................      $ 1,072
  2002 ....................................................          835
  2003 ....................................................          861
  2004 ....................................................       33,875
  2005 ....................................................          362
  Thereafter ..............................................        2,355
                                                                 -------
                                                                 $39,360


     The Company's subsidiary Defense Systems Limited maintains a $2 million
overdraft facility with a variable interest rate requiring monthly interest
payments. This overdraft facility expires March 31, 2001. The overdraft
facility had an outstanding balance of approximately $1.9 million and $1.2
million for the years ended December 31, 1999 and 2000 respectively.

7. INTEGRATION AND OTHER NON-RECURRING ITEMS

     As a result of its acquisition program, the Company incurred integration
costs of approximately $2.6 million and $3.3 million for the years ending
December 31, 1999 and 2000, respectively. These costs related to the relocation
of assets and personnel, severance costs, systems integration, domestic and
international tax restructuring as well as integrating the sales and marketing
functions for the companies acquired during the period.

8. COMMITMENTS AND CONTINGENCIES

     EMPLOYMENT CONTRACTS: The Company is party to several employment contracts
at year ending December 31, 2000 with certain members of management. Such
contracts are for varying periods and include restrictions on competition after
termination. These agreements provide for salaries, bonuses and other benefits
and also specify and delineate the granting of various stock options.

     LEGAL/LITIGATION MATTERS: On January 16, 1998, our ArmorGroup Services
division ceased operations in the country of Angola. The cessation of
operations in Angola was dictated by that government's decision to deport all
of our expatriate management and supervisors. As a result of the cessation of
operations in Angola, our Armor Group Services division is involved in various
disputes with SHRM S.A.("SHRM"), its minority joint venture partner relating to
the Angolan business. On March 6, 1998, SIA (a subsidiary of SHRM) filed a
complaint against Defense Systems France, SA ("DSF") before the Commercial
Court of Nanterre (Tribunal de Commerce de Nanterre) seeking to be paid an
amount of $577,286 corresponding to an alleged debt of DSIA to SIA. On, June
27, 2000, the judge of the Paris Commercial Court ruled SHRM did not provide
evidence required to establish its standing and the proceedings brought by SHRM
were cancelled. On October 3, 2000, a winding up petition was served by DSF
against DSIA. On October 31, 2000, SHRM filed a counterclaim seeking to have
this winding up petition dismissed. On November 28, 2000, SHRM appealed the
judgement rendered by the Paris Commercial Court on June 27, 2000, claiming
that the Paris Commercial Court

                                      F-13


                      ARMOR HOLDINGS INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

no longer has jurisdiction over the case. The procedure before the Nanterre
Commercial Court is still pending, awaiting a decision on the liquidation of
DSIA.

     SETTLEMENTS: In November of 2000, without either admitting or denying the
accusations, the Company settled its lawsuit with Second Chance Body Armor,
Inc. and other lawsuits for approximately $2.0 million, including legal costs.
The dispute that led to the Second Chance Body Armor lawsuit was filed in 1994
and related to allegations of trademark infringement that were purported to
have occurred during the period 1984 to 1994.

     OTHER: In addition to the above, the Company, in the normal course of
business, is subjected to claims and litigation in the areas of product and
general liability. Management believes it has adequate insurance coverage in
the areas of product and general liability. Management does not believe any of
such claims will have a material impact on the Company's financial statements.

9. INVESTMENT IN UNCONSOLIDATED SUBSIDIARIES

     At December 31, 1999, the Company had a 20% investment in Jardine
Securicor Gurkha Services Limited ("JSGS") for which the equity method of
accounting for investments was used. On May 31, 2000, the Company sold its
investment in JSGS for a pre-tax gain of approximately $1.7 million included in
other income. The Company recognized equity in earnings of investee of $87,000
for the five months ended May 31, 2000, the date of the sale.

10. INFORMATION CONCERNING BUSINESS SEGMENTS AND GEOGRAPHICAL SALES

     The Company is a leading global provider of security risk management
services and products to multi-national corporations, governmental agencies and
law enforcement personnel through two operating divisions -- ArmorGroup
Services and Armor Holdings Products. The ArmorGroup Services division provides
sophisticated security planning and risk management, electronic security
systems integration, consulting and training services, as well as intellectual
property asset protection, business intelligence and investigative services.
The Armor Holdings Products division manufactures and sells a broad range of
high quality branded law enforcement equipment.

     The Company has invested substantial resources outside of the United
States and plans to continue to do so in the future. Substantially all of the
operations of the services segment is conducted in emerging markets in Africa,
Asia and South America. These operations are subject to the risk of new and
different legal and regulatory requirements in local jurisdictions, tariffs and
trade barriers, potential difficulties in staffing and managing local
operations, potential imposition of restrictions on investments, potentially
adverse tax consequences, including imposition or increase of withholding and
other taxes on remittances and other payments by subsidiaries, and local
economic, political and social conditions. Governments of many developing
countries have exercised and continue to exercise substantial influence over
many aspects of the private sector. Government actions in the future could have
a significant adverse effect on economic conditions in a developing country or
may otherwise have a material adverse effect on the Company and its operating
companies. The Company does not have political risk insurance in the countries
in which it currently conducts business. Moreover, applicable agreements
relating to the Company's interests in it operating companies are frequently
governed by foreign law. As a result, in the event of a dispute, it may be
difficult for the Company to enforce its rights. Accordingly, the Company may
have little or no recourse upon the occurrence of any of these developments.

     Revenues, income from operations (before amortization, equity in earnings,
integration expenses and interest income, net) and total assets for each of our
segments for the years ended December 31, 1998, 1999 and 2000, were as follows:

                                      F-14


                      ARMOR HOLDINGS INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

     The following financial information with respect to sales to principal
geographic areas for the years ended December 31, 1998, 1999 and 2000 is as
follows:



                                               1998          1999           2000
                                            ----------   ------------   ------------
                                                         (IN THOUSANDS)
                                                               
Revenues:
 Services ...............................    $ 51,563      $ 59,958       $ 85,612
 Products ...............................      45,644        96,706        135,343
                                             --------      --------       --------
   Total revenues .......................    $ 97,207      $156,664       $220,955
                                             ========      ========       ========
Income from operations:
 Services ...............................    $  6,695      $  6,894       $  9,842
 Products ...............................       8,717        21,195         29,879
 Corporate ..............................      (1,758)       (2,836)        (6,606)
                                             --------      --------       --------
   Total income from operations .........    $ 13,654      $ 25,253       $ 33,115
                                             ========      ========       ========
Total assets:
Services ................................    $ 41,531      $ 65,134       $ 88,361
 Products ...............................      45,470       103,092        128,000
 Corporate ..............................       7,352        10,696          9,596
                                             --------      --------       --------
   Total assets .........................    $ 94,353      $178,922       $225,957
                                             ========      ========       ========


     The following financial information with respect to sales to principal
geographic areas for the years ended December 31, 1998, 1999 and 2000 is as
follows:



                                               1998         1999          2000
                                            ----------   ----------   -----------
                                                       (IN THOUSANDS)
                                                             
Revenues:
 North America ..........................    $36,596      $ 94,847     $144,966
 South America ..........................     16,484        16,246       17,941
 Africa .................................     18,932        17,987       18,153
 Europe/Asia ............................     24,668        27,584       36,869
 Other ..................................        527            --        3,026
                                             -------      --------     --------
   Total revenues .......................    $97,207      $156,664     $220,955
                                             =======      ========     ========
Income from operations:
 North America ..........................    $ 6,464      $ 16,938     $ 23,753
 South America ..........................      2,344         2,855        3,223
 Africa .................................      4,220         2,645        5,124
 Europe/Asia ............................        502         2,815          288
 Other ..................................        124            --          727
                                             -------      --------     --------
   Total income from operations .........    $13,654      $ 25,253     $ 33,115
                                             =======      ========     ========
Total assets:
 North America ..........................    $47,881      $142,375     $163,047
 South America ..........................      4,477         5,673        6,974
 Africa .................................      4,892         3,001       14,447
 Europe/Asia ............................     37,103        27,873       41,489
                                             -------      --------     --------
   Total assets .........................    $94,353      $178,922     $225,957
                                             =======      ========     ========


                                      F-15


                      ARMOR HOLDINGS INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

11. INCOME TAXES

     Income tax expense (benefit) for the years ended December 31, 1998,
December 31, 1999, and 2000 consisted of the following:



                                                    1998        1999        2000
                                                 ---------   ---------   ---------
                                                          (IN THOUSANDS)
                                                                
Current
 Domestic ....................................    $2,638      $6,059      $8,270
 Foreign .....................................     2,641       1,458         782
                                                  ------      ------      ------
   Total current .............................    $5,279      $7,517      $9,052
                                                  ------      ------      ------
Deferred
 Domestic ....................................    $  107      $  597         676
 Foreign .....................................      (309)       (111)       (386)
                                                  ------      ------      ------
   Total deferred ............................    $ (202)     $  486      $  290
                                                  ------      ------      ------
    Total provision for Income Taxes .........    $5,077      $8,003      $9,342
                                                  ======      ======      ======


     Significant components of the Company's net deferred tax asset as of
December 31, 1999 and 2000 are as follows:



                                                              1999         2000
                                                           ----------   ---------
                                                               (IN THOUSANDS)
                                                                   
Deferred tax assets:
 Reserves not currently deductible .....................     $1,428      $1,383
 Operating loss carryforwards ..........................      3,063       3,263
 Research and development and other ....................        551         426
                                                             ------      ------
                                                              5,042       5,072
Deferred tax asset valuation allowance .................        (75)        (75)
                                                             ------      ------
Deferred tax asset, net of valuation allowance .........     $4,967      $4,997
Deferred tax liability:
 Property and equipment ................................       (310)       (630)
                                                             ------      ------
Net deferred tax asset .................................     $4,657      $4,367
                                                             ======      ======


     The components giving rise to the net deferred tax asset described above
have been included in the accompanying consolidated balance sheet as of
December 31, 1999 and 2000 are as follows:



                                                              1999         2000
                                                           ----------   ---------
                                                               (IN THOUSANDS)
                                                                   
Other current assets ...................................     $1,306      $1,620
Other assets ...........................................      3,351       2,747
                                                             ------      ------
Total deferred tax assets ..............................     $4,657      $4,367
                                                             ======      ======


                                      F-16


                     ARMOR HOLDINGS INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

     The following reconciles the income tax expense computed at the Federal
statutory income tax rate to the provision for income taxes recorded in the
income statement for the years ended December 31, 1998, 1999 and 2000:



                                                                     1998         1999         2000
                                                                  ----------   ----------   ----------
                                                                                      
Provision for income taxes at statutory Federal rate ..........      34.0%         35.0%       35.0%
State and local income taxes, net of Federal benefit ..........       1.8%          1.6%        1.3%
Foreign income taxes ..........................................       1.5%          0.8%       (4.2%)
Other non-deductible items ....................................      (0.1%)         0.4%        3.3%
                                                                     ----          ----        ----
                                                                     37.2%         37.8%       35.4%
                                                                     ====          ====        ====


     The decrease in effective tax rate indicated above for foreign taxes is a
result of the Company's re-estimation of foreign tax liabilities and the
related U.S. liability as a result of the Company's execution of certain
reorganization and other strategic plans.

12. STOCKHOLDERS' EQUITY

     Effective with the change in control of the Company by Kanders Florida
Holdings, Inc. on January 18, 1996, the utilization of the United States
portion of the NOL became restricted to approximately $300,000 per year. As of
December 31, 2000, the Company had U.S. and foreign NOLs of approximately
$10,400,000. The U.S. portion of the net NOLs expire in varying amounts in
fiscal years 2006 to 2019. At December 31, 2000, the Company also has tax
credits of $426,000 subject to certain limitations due to the acquisition of
Safariland, LTD. These credits will expire in varying amounts in fiscal years
to 2019.

     PREFERRED STOCK: On July 16, 1996, the Company's shareholders authorized a
series of preferred stock with such rights, privileges and preferences as the
Board of Directors shall from time to time determine. The Company has not
issued any of this preferred stock.

     STOCK OPTIONS AND GRANTS: In 1994, the Company implemented an incentive
stock plan and an outside directors' stock plan. These plans collectively
provide for the granting of options to certain key employees as well as
providing for the grant of common stock to outside directors and to all full
time employees. Pursuant to such plans, 1,050,000 shares of common stock were
reserved and made available for distribution. The option prices of stock which
may be purchased under the incentive stock plan are not less than the fair
market value of common stock on the dates of the grants. Effective January 19,
1996, all stock grants awarded under the 1994 incentive stock plan were
accelerated and considered fully vested.

     In 1996, the Company implemented an incentive stock plan and an outside
directors' stock plan. These plans collectively provide for the granting of
options to certain key employees and directors. Pursuant to such plans, as
amended, 2,200,000 shares of common stock were reserved and made available for
distribution. The option prices of stock which may be purchased under the
incentive stock plan are not less than the fair market value of common stock on
the dates of the grants.

     During 1998, the Company implemented a new non-qualified stock option
plan. Pursuant to the new plan, 725,000 shares of common stock were reserved
and made available for distribution. On January 1, 1999, the Company
distributed all 725,000 shares allocated under the plan. In 1999, the Company
implemented the 1999 Stock Incentive Plan (the "1999 Plan"). The Company
reserved 2,000,000 shares of its Common Stock for the 1999 Plan. The 1999 Plan
provides for the granting to employees, officers, directors, consultants,
independent contractors and advisors of the Company. The option prices of stock
which may be purchased under the 1999 Plan are not less than the fair market
value of common stock on the dates of the grants.

                                      F-17


                      ARMOR HOLDINGS INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

     Effective January 1, 1996, the Company adopted SFAS No. 123, "Accounting
for Stock-Based Compensation" ("SFAS 123"). SFAS 123 establishes a fair value
based method of accounting for stock-based employee compensation plans;
however, it also allows an entity to continue to measure compensation cost for
those plans using the intrinsic value based method of accounting prescribed by
Accounting Principles Board ("APB") Opinion No. 25, "Accounting for Stock
Issued to Employees." Under the fair value based method, compensation cost is
measured at the grant date based on the value of the award and is recognized
over the service period, which is usually the vesting period. Under the
intrinsic value based method, compensation costs is the excess, if any, of the
quoted market price of the stock at the grant date or other measurement date
over the amount an employee must pay to acquire the stock. The Company has
elected to continue to account for its employee stock compensation plans under
APB Opinion No. 25 with pro forma disclosures of net earnings and earnings per
share, as if the fair value based method of accounting defined in SFAS No. 123
had been applied.

     If compensation cost for stock option grants had been determined based on
the fair value on the grant dates for 1998 1999 and 2000 consistent with the
method prescribed by SFAS No. 123, the Company's net earnings and earnings per
share would have been adjusted to the pro forma amounts indicated below:



                                                           1998          1999           2000
                                                       -----------   ------------   ------------
                                                                    (IN THOUSANDS,
                                                                EXCEPT PER SHARE DATA)
                                                                        
Net earnings .......................   As reported       $ 8,596       $ 13,196       $ 17,048
                                       Pro forma         $ 7,844       $ 11,375       $ 16,245
Diluted earnings per share .........   As reported       $  0.50       $   0.61       $   0.73
                                       Pro Forma         $  0.45       $   0.52       $   0.70


     Under SFAS 123, the fair value of each option grant is estimated on the
date of grant using the Black-Scholes option-pricing model with the following
weighted-average assumptions for the years ended December 31, 1998, 1999 and
2000:



                                        1998        1999        2000
                                     ---------   ---------   ---------
                                                      
Expected life of option ..........     3 yrs       3 yrs       4 yrs
Dividend yield ...................        0%          0%          0%
Volatility .......................     31.9%       35.8%       30.9%
Risk free interest rate ..........     5.50%       5.76%       5.76%


     The weighted average fair value of options granted during 1998, 1999 and
2000 are as follows:



                                                       1998         1999         2000
                                                    ----------   ----------   ----------
                                                               (IN THOUSANDS,
                                                     EXCEPT FOR FAIR VALUE OF OPTIONS)
                                                                     
Fair value of each option granted ...............     $ 2.89       $ 3.48       $ 4.79
Total number of options granted .................        286        1,871          185
Total fair value of all options granted .........     $  827       $6,511       $  886


     Outstanding options, consisting of ten-year incentive and non-qualified
stock options, vest and become exercisable over a three year period from the
date of grant. The outstanding options expire ten years from the date of grant
or upon retirement from the Company, and are contingent upon continued
employment during the applicable ten-year period.

                                      F-18


                     ARMOR HOLDINGS INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

     A summary of the status of stock option grants as of December 31, 2000 and
changes during the years ending on those dates is presented below:



                                                                         WEIGHTED
                                                                         AVERAGE
                                                        OPTIONS       EXERCISE PRICE
                                                     -------------   ---------------
                                                               
Outstanding at December 27, 1997 .................     2,041,000         $  5.69
Granted ..........................................       286,450           10.32
Exercised ........................................      (148,582)           1.11
Forfeited ........................................      (101,667)          10.12
                                                       ---------
Outstanding at December 31, 1998 .................     2,077,201            6.46
Granted ..........................................     1,871,000           11.14
Exercised ........................................      (298,277)           3.65
Forfeited ........................................      (104,666)           9.54
                                                       ---------
Outstanding at December 31, 1999 .................     3,545,258
Granted ..........................................       185,000           14.37
Exercised ........................................      (333,075)           4.57
Forfeited ........................................      (102,344)          10.98
                                                       ---------
Outstanding at December 31, 2000 .................     3,294,839
                                                       =========
Options exercisable at December 31, 2000 .........     2,192,109
                                                       =========


     The following table summarizes information about stock options outstanding
at December 31, 2000:



                     12/31/2000
                      OPTIONS         OPTIONS         REMAINING
EXERCISE PRICE      OUTSTANDING     EXERCISABLE     LIFE IN YEARS
----------------   -------------   -------------   --------------
                                          
 0.97...........       19,166          19,166             3.5
 1.05...........      109,429         109,429             5.0
 3.75...........      150,000         150,000             5.0
 6.06...........      150,000         150,000             5.7
 6.75...........       20,000          20,000             6.0
 6.94...........       12,000          12,000             5.7
 7.38...........       15,000          15,000             5.7
 7.50...........      375,000         375,000             5.4
 7.81...........       10,000          10,000             6.0
 8.00...........       75,000          75,000             5.8
 9.00...........       10,000          10,000             6.3
 9.25...........      115,000          72,333             7.7
 9.50...........       10,000          10,000             6.3
 9.69...........      225,625         115,209             8.5
 9.94...........        3,000           2,000             7.6
10.00...........        5,000           1,667             8.6
10.19...........       86,000          28,668             8.5
10.25...........       20,000           6,667             8.6
10.31...........        2,000             667             8.5
10.44...........      147,000         115,665             7.3
10.56...........        3,334           1,111             8.4


                                      F-19


                     ARMOR HOLDINGS INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)



                     12/31/2000
                      OPTIONS         OPTIONS         REMAINING
EXERCISE PRICE      OUTSTANDING     EXERCISABLE     LIFE IN YEARS
----------------   -------------   -------------   --------------
                                          
10.63...........        16,667           8,334            7.9
10.72...........         8,334              --            7.0
11.00...........       154,800         148,133            6.7
11.19...........        63,834          43,560            7.9
11.31...........       725,000         375,001            8.0
11.63...........         3,000           1,000            8.3
11.88...........         7,000             333            7.5
12.00...........        50,000          50,000            6.7
12.03...........        25,000           8,333            8.9
12.19...........        25,000              --            8.1
12.25...........        11,450           7,299            7.4
12.69...........       150,000          50,000            8.3
12.85...........        44,800          44,800            6.2
13.13...........        10,000           3,334            8.2
13.19...........       309,000         116,667            8.6
13.50...........        10,000           3,333            8.0
14.44...........        30,000          10,000            8.2
14.83...........        22,400          22,400            6.2
16.31...........         6,000              --            9.8
17.00...........        60,000              --           10.0
                       -------         -------
Total ..........     3,294,839       2,192,109
                     =========       =========


     Remaining non-exercisable options as of December 31, 2000 become
exercisable as follows:


                                                     
  2001 ..............................................   584,413
  2002 ..............................................   473,317
  2003 ..............................................    45,000


     EARNINGS PER SHARE: The following details the earnings per share
computations on a basic and diluted basis for the years ended December 31,
1998, 1999 and 2000:

                                      F-20


                     ARMOR HOLDINGS INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)



                                                                              1998          1999           2000
                                                                          -----------   ------------   ------------
                                                                                       (IN THOUSANDS,
                                                                                   EXCEPT PER SHARE DATA)
                                                                                                
Numerator for basic and diluted earnings per share:
 Net income available to common shareholders ..........................    $  8,596       $ 13,196       $ 17,048
                                                                           --------       --------       --------
Denominator:
 Basic earnings per share weighted average shares outstanding .........      16,165         21,006         22,630
 Effect of dilutive securities:
   Effect of shares issuable under stock option and stock grant
    plans, based on the treasury stock
Method ................................................................       1,189            696            726
                                                                           --------       --------       --------
 Denominator for diluted earnings per share ...........................          --
   Adjusted weighted-average shares ...................................      17,354         21,702         23,356
                                                                           --------       --------       --------
Basic earnings per share ..............................................    $   0.53       $   0.63       $   0.75
                                                                           ========       ========       ========
Diluted earnings per share ............................................    $   0.50       $   0.61       $   0.73
                                                                           ========       ========       ========


13. SUPPLEMENTAL CASH FLOW INFORMATION



                                                        1998           1999           2000
                                                      ---------      ---------      --------
                                                                           
Cash paid (received) during the year for:
 Interest ........................................    $     273      $     993      $  1,809
                                                      =========      =========      ========
 Income taxes ....................................    $   4,724      $   8,418      $  8,935
                                                      =========      =========      ========
Acquisitions of businesses, net of cash acquired:
 Fair value of assets acquired ...................    $  10,578      $  20,476      $  6,142
 Goodwill ........................................       11,732         50,859        24,100
 Liabilities assumed .............................      (10,072)       (17,220)       (8,560)
 Stock issued ....................................       (3,746)       (17,438)       (2,439)
                                                      ---------      ---------      --------
 Total cash paid .................................    $   8,492      $  36,677      $ 19,243
                                                      =========      =========      ========
 Debt assumed in acquisition of property .........    $      --      $      --      $  3,500
 Note payable issued for equipment ...............    $      --      $      --      $    500


14. QUARTERLY RESULTS (UNAUDITED)

     The following table presents summarized unaudited quarterly results of
operations for the Company for fiscal 1999 and 2000. The Company believes all
necessary adjustments have been included in the amounts stated below to present
fairly the following selected information when read in conjunction with the
Consolidated Financial Statements and Notes thereto included elsewhere herein.
Future quarterly operating results may fluctuate depending on a number of
factors. Results of operations for any particular quarter are not necessarily
indicative of results of operations for a full year or any other quarter.

                                      F-21


                     ARMOR HOLDINGS INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)



                                                                 FISCAL 1999
                                       ---------------------------------------------------------------
                                            FIRST           SECOND            THIRD          FOURTH
                                           QUARTER          QUARTER          QUARTER         QUARTER
                                       --------------   --------------   --------------   ------------
                                                    (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                                                              
Revenue ............................     $  26,840        $  38,911        $  45,091       $  45,822
Gross profit .......................     $  10,550        $  15,716        $  17,850       $  18,141
Net income .........................     $   2,740        $   2,835        $   3,902       $   3,719
Basic earnings per share ...........     $    0.17        $    0.14        $    0.16       $    0.16
Diluted earnings per share .........     $    0.16        $    0.14        $    0.16       $    0.15


                                                                  FISCAL 2000
                                       ------------------------------------------------------------------
                                          FIRST            SECOND           THIRD           FOURTH
                                          QUARTER          QUARTER          QUARTER        QUARTER
                                       -----------        ---------        ---------      ---------
                                                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                                                               
Revenue ............................     $  49,866        $  55,467        $  57,118       $  58,504
Gross profit .......................        18,758           21,110           21,773          21,815
Net income .........................     $   4,080        $   5,536        $   2,460       $   4,972
Basic earnings per share ...........     $    0.18        $    0.25        $    0.11       $    0.22
Diluted earnings per share .........     $    0.17        $    0.24        $    0.11       $    0.21


                                      F-22


                     ARMOR HOLDINGS INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

15. EMPLOYEE BENEFITS PLAN

     In October 1997, the Company formed a 401(k) plan, (the "Plan") which
provides for voluntary contributions by employees and allows for a
discretionary contribution by the Company in the form of cash. The Company made
a contribution of approximately $243,000 to the Plan in 2000. There were no
such contributions in 1999 or 1998.

16. RELATED PARTY TRANSACTIONS

     The Company subcontracts for certain security guard services with Alpha,
Inc., wholly owned by a shareholder of the Company, who is also a director of
Gorandel Trading Limited. In fiscal 1998, 1999 and 2000, security guard service
fees of approximately $5,204,000; $3,392,000; and $2,444,000 respectively, were
paid to Alpha. In August of 2000, the purchase price was approximately $1.0
million in cash consisting of both a current and deferred portion.

     On January 1, 1999, the Company entered into an agreement with Kanders &
Company, Inc. to provide investment banking and financial advisory services to
the Company. The specific details of such services and compensation to be paid
to Kanders & Co. will be determined by the parties on a case by case basis.
Warren B. Kanders, Chairman of the Board of the Company, is the sole
stockholder of Kanders & Company, Inc.

17. OPERATING LEASES

     The Company is party to certain real estate, equipment and vehicle leases.
Several leases include options for renewal and escalation clauses. In most
cases, management expects that in the normal course of business leases will be
renewed or replaced by other leases. Approximate total future minimum annual
lease payments under all noncancelable leases are as follows:



  YEAR                           (IN THOUSANDS)
  ----                           --------------
                                 
  2001 .....................        $1,256
  2002 .....................           808
  2003 .....................           613
  2004 .....................           512
  2005 .....................           232
  Thereafter ...............           362
                                    ------
                                    $3,783
                                    ======


     The Company incurred rent expense of approximately $485,000, $1,152,000,
and $1,523,700 during the years ended December 31, 1998, December 31, 1999 and
December 31, 2000.

                                      F-23


                      ARMOR HOLDINGS, INC. AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                 (IN THOUSANDS)



                                                                          JUNE 30, 2001     DECEMBER 31, 2000
                                                                         ---------------   ------------------
                                                                           (UNAUDITED)              *
                                                                                         
                                ASSETS
Current assets:
 Cash and cash equivalents ...........................................      $   4,981          $   7,257
 Accounts receivable (net of allowance for
   Doubtful accounts of $1,128 and $1,133)............................         51,591             44,590
Inventories ..........................................................         30,474             23,675
 Prepaid expenses and other current assets ...........................         19,612             13,313
                                                                            ---------          ---------
   Total current assets ..............................................        106,658             88,835
Property, plant and equipment (net of accumulated depreciation of
 $12,496 and $10,146).................................................         26,790             24,590
Goodwill (net of accumulated amortization
 of $7,220 and $6,451)................................................         87,713             95,649
Patents, licenses and trademarks (net of accumulated amortization of
 $1,716 and $1,518) ..................................................          6,689              6,907
Other assets .........................................................          9,356              9,976
                                                                            ---------          ---------
   Total assets ......................................................      $ 237,206          $ 225,957
                                                                            =========          =========
                   LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
 Current portion of long-term debt ...................................      $     514          $   1,072
 Short-term debt .....................................................          2,216              1,157
 Accounts payable, accrued expenses and other
   Current liabilities ...............................................         16,994             18,347
 Income taxes payable ................................................             --                322
                                                                            ---------          ---------
   Total current liabilities .........................................         19,724             20,898
Long-term debt, less current portion .................................         47,089             38,288
                                                                            ---------          ---------
   Total liabilities .................................................         66,813             59,186
Stockholders' equity:
 Preferred stock, $.01 par value, 5,000,000 shares authorized; no
   shares issued and outstanding .....................................             --                 --
 Common stock, $.01 par value; 50,000,000 shares authorized;
   25,308,178 and 25,063,534 issued and 22,983,519 and 22,685,475
   outstanding at June 30, 2001, and December 31, 2000,
   respectively ......................................................            253                250
 Additional paid-in capital ..........................................        153,851            150,254
 Retained earnings ...................................................         44,251             43,663
 Accumulated other comprehensive loss ................................         (2,593)            (1,684)
 Treasury stock ......................................................        (25,369)           (25,712)
                                                                            ---------          ---------
   Total stockholders' equity ........................................        170,393            166,771
                                                                            ---------          ---------
Total liabilities and stockholders' equity ...........................      $ 237,206          $ 225,957
                                                                            =========          =========


----------
* Condensed from audited financial statements.

            See notes to condensed consolidated financial statements.

                                      F-24


                      ARMOR HOLDINGS, INC. AND SUBSIDIARIES

           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)



                                                           THREE MONTHS ENDED    SIX MONTHS ENDED
                                                                JUNE 30,              JUNE 30,
                                                       ----------------------- ---------------------
                                                           2001        2000       2001       2000
                                                       ------------ ---------- ---------- ----------
                                                                              
Revenues:
 Products ............................................   $ 36,977    $ 34,053   $ 65,790   $ 65,501
 Services ............................................     25,079      21,414     47,140     39,832
                                                         --------    --------   --------   --------
Total revenues .......................................     62,056      55,467    112,930    105,333
                                                         --------    --------   --------   --------
Costs and expenses:
 Cost of sales .......................................     38,407      34,357     69,707     65,465
 Operating expenses ..................................     13,573      12,191     27,118     22,956
 Amortization ........................................        888         770      1,778      1,482
 Equity in earnings of investee ......................         --         (53)        --        (87)
 Restructuring and related charges ...................      1,259          --      9,959         --
 Integration and other non-recurring charges .........        362         765        836      1,456
                                                         --------    --------   --------   --------
Operating income .....................................      7,567       7,437      3,532     14,061
 Interest expense, net ...............................        844         539      1,514        586
 Other expense (income), net .........................          9      (1,886)      (227)    (1,888)
                                                         --------    --------   --------   --------
Income before provision for income taxes .............      6,714       8,784      2,245     15,363
Provision for income taxes ...........................      2,416       3,248      1,343      5,747
                                                         --------    --------   --------   --------
Net income ...........................................   $  4,298    $  5,536   $    902   $  9,616
                                                         ========    ========   ========   ========
Basic earnings per share .............................   $   0.19    $   0.25   $   0.04   $   0.42
                                                         ========    ========   ========   ========
Diluted earnings per share ...........................   $   0.18    $   0.24   $   0.04   $   0.41
                                                         ========    ========   ========   ========
Weighted average shares -- Basic .....................     23,007      22,595     22,934     22,839
                                                         ========    ========   ========   ========
Weighted average shares -- Diluted ...................     23,682      23,350     23,670     23,574
                                                         ========    ========   ========   ========


            See notes to condensed consolidated financial statements.

                                      F-25


                ARMOR HOLDINGS, INC. AND SUBSIDIARIES (UNAUDITED)

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (IN THOUSANDS)



                                                                             SIX MONTHS ENDED JUNE 30,
                                                                             -------------------------
                                                                                 2001          2000
                                                                             -----------   -----------
                                                                                      
Cash flows from operating activities:
 Net income ..............................................................    $     902     $   9,616
 Adjustments to reconcile net income to cash used in operating
   activities:
 Depreciation and amortization ...........................................        4,046         2,312
 Gain on sale of investments .............................................           --        (1,850)
 Non-cash restructuring charges, primarily write-off of goodwill .........        8,937            --
 Deferred income tax benefit .............................................         (933)           --
 Equity in earnings of investee ..........................................           --           (87)
 Changes in operating assets and liabilities, net of acquisitions:
   Increase in accounts receivable .......................................       (7,081)       (5,972)
   Increase in inventories ...............................................       (6,799)       (2,455)
   Increase in prepaid expenses and other assets .........................       (7,015)       (8,823)
   Increase (decrease) in accounts payable, accrued liabilities and
    other current liabilities ............................................          600        (1,252)
   Increase in minority interest .........................................           --             9
   (Decrease) in income taxes payable ....................................         (322)           --
                                                                              ---------     ---------
   Net cash used in operating activities .................................       (7,665)       (8,502)
                                                                              ---------     ---------
Cash flows from investing activities:
 Purchase of property and equipment ......................................       (3,543)       (1,972)
 Purchase of businesses, net of cash acquired ............................           --        (7,919)
 Additional consideration for purchased businesses .......................       (3,033)           --
 Purchases of investments ................................................           --        (1,682)
 Proceeds from sale of investments .......................................           --         3,598
 Dividends received from associated companies ............................           --            87
 Proceeds from sale of equity securities .................................          843
                                                                              ---------
 Net cash used in investing activities ...................................       (5,733)       (7,888)
                                                                              ---------     ---------
Financing activities:
 Proceeds from the exercise of stock options .............................        2,700           311
 Repurchases of treasury shares ..........................................         (667)      (11,993)
 Proceeds from issuance of treasury shares for the exercise of stock
   options ...............................................................          696            --
 Borrowings under line of credit .........................................       31,330        39,776
 Repayments under line of credit .........................................      (22,028)      (18,944)
                                                                              ---------     ---------
 Net cash provided by financing activities ...............................       12,031         9,150
 Effect of exchange rate changes on cash and cash equivalents:                     (909)         (132)
                                                                              ---------     ---------
 Net decrease in cash and cash equivalents ...............................       (2,276)       (7,372)
Cash and cash equivalents, beginning of period ...........................        7,257        13,246
                                                                              ---------     ---------
Cash and cash equivalents end of period ..................................    $   4,981     $   5,874
                                                                              =========     =========


            See notes to condensed consolidated financial statements.

                                      F-26


                      ARMOR HOLDINGS, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE 1 GENERAL

     The accompanying condensed quarterly financial statements represent the
consolidation of Armor Holdings, Inc. (the "Company") and its wholly-owned
subsidiaries. These statements are unaudited and include all adjustments
(consisting only of normal recurring accruals) considered necessary by
management to present a fair statement of the results of operations, financial
position and cash flows. They have been prepared in accordance with the
instructions to Form 10-Q and accordingly, do not include all the information
and footnotes required by generally accepted accounting principles for complete
financial statements.

     The results of operations for the three and six month periods are not
necessarily indicative of the results to be expected for the full year and
should be read in conjunction with the consolidated financial statements and
notes thereto included in the Company's Annual Report on Form 10-K for the year
ended December 31, 2000. Certain prior year amounts have been reclassified to
conform to the current year presentation.

NOTE 2 COMPREHENSIVE INCOME (LOSS)

     The components of comprehensive income (loss), net of taxes of $272,000
and $189,000 for the three months ended June 30, 2001 and $489,000 and $242,000
for the six months ended June 30, 2001 and 2000 respectively, are listed below:



                                                        THREE MONTHS ENDED     SIX MONTHS ENDED JUNE
                                                             JUNE 30,                   30,
                                                       ---------------------   ---------------------
                                                          2001        2000        2001        2000
                                                       ---------   ---------   ---------   ---------
                                                                      (IN THOUSANDS)
                                                                               
Net income .........................................    $4,298      $5,536      $  902      $9,616
Other comprehensive loss:
 Foreign currency translations, net of tax .........      (505)       (315)       (909)       (403)
                                                        ------      ------      ------      ------
Comprehensive income (loss): .......................    $3,793      $5,221      $   (7)     $9,213
                                                        ======      ======      ======      ======


NOTE 3 INVENTORIES

     The inventories are stated at the lower of cost or market using the
first-in, first-out (FIFO) method and are summarized as follows:



                                JUNE 30,     DECEMBER 31,
                                  2001           2000
                               ----------   -------------
                                     (IN THOUSANDS)
                                      
Raw material ...............    $18,469        $13,756
Work-in-process ............      2,264          1,999
Finished goods .............      9,741          7,920
                                -------        -------
 Total inventories .........    $30,474        $23,675
                                =======        =======


                                      F-27


                      ARMOR HOLDINGS, INC. AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                                   (UNAUDITED)

NOTE 4 ACCOUNTS PAYABLE, ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

     Accounts payable, accrued expenses and other current liabilities are
summarized as follows:



                                                                JUNE 30,     DECEMBER 31,
                                                                  2001           2000
                                                               ----------   -------------
                                                                     (IN THOUSANDS)
                                                                      
Trade and other payables ...................................    $ 6,718        $ 4,432
Accrued expenses other current liabilities .................      8,976          9,365
Additional purchase price for acquisition earnouts .........         --          3,000
Deferred consideration for acquisitions ....................      1,300          1,550
                                                                -------        -------
                                                                $16,994        $18,347
                                                                =======        =======


NOTE 5 RESTRUCTURING CHARGE

     In January 2001, the Company's ArmorGroup Services division approved a
restructuring plan to close its U.S. investigative businesses, realign the
division's organization, eliminate excess facilities and reduce overhead in its
businesses worldwide. In connection with this restructuring plan, the division
performed a review of its long-lived assets to identify potential impairments.
Pursuant to this restructuring plan, ArmorGroup i) eliminated 26 employees,
primarily from it's investigative businesses, ii) eliminated an additional 24
employees, from its security business, iii) incurred lease and other exit costs
as a result of the closure of its investigative businesses, and iv) wrote-down
the value of both tangible and intangible assets as a result of the impairment
review. ArmorGroup expects to substantially complete the initiatives in its
restructuring plan within nine months. Most of the significant actions have
been completed by June 30, 2001.

     As a result of the restructuring plan, the Company has recorded a pre-tax
charge of $10 million. The Company recorded $8.7 million in the first quarter
and has recorded $1.3 million in the second quarter of fiscal 2001. The second
quarter pre-tax charge included i) $844,000 in employee termination and related
costs including severance, relocation, medical and other benefits and ii)
$415,000 in lease termination and other exit costs. As of June 30, 2001, the
Company had a remaining liability of $1,297,000 relating to employee
termination costs and lease termination and other exit costs. This liability
has been classified in accounts payable, accrued expenses and other current
liabilities on the consolidated balance sheet and will be funded through cash
provided by operating activities and the Company's credit facility. A summary
of the restructuring charges and the remaining accrual follows:



                                                           LEASE                            ASSET
                                         EMPLOYEE       TERMINATION                        REMOVAL
                                       TERMINATION       AND OTHER          ASSET         & RELATED
                                          COSTS        CLOSING COSTS     IMPAIRMENT         COSTS             TOTAL
                                      -------------   ---------------   ------------   ---------------   ---------------
                                                                                          
Additions .........................    $  531,000       $  541,000       $  291,000     $  7,337,000      $  8,700,000
Utilization .......................      (531,000)         (85,000)        (291,000)      (7,337,000)       (8,244,000)
                                       ----------       ----------       ----------     ------------      ------------
Balance at March 31, 2001 .........    $       --       $  456,000       $       --     $         --      $    456,000
Additions .........................       844,000          415,000               --               --         1,259,000
Utilization .......................      (275,000)        (143,000)              --               --          (418,000)
                                       ----------       ----------       ----------     ------------      ------------
Balance at June 30, 2001 ..........    $  569,000       $  728,000       $       --     $         --      $  1,297,000
                                       ==========       ==========       ==========     ============      ============


                                      F-28


                     ARMOR HOLDINGS, INC. AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                                  (UNAUDITED)

NOTE 6 INFORMATION CONCERNING BUSINESS SEGMENTS AND GEOGRAPHICAL SALES

     The Company is a leading global provider of security risk management
services and products to multi-national corporations, governmental agencies and
law enforcement personnel through two operating divisions--Armor Holdings
Products and ArmorGroup Services. The Armor Holdings Products division
manufactures and sells a broad range of high quality branded law enforcement
equipment. The ArmorGroup Services division provides sophisticated security
planning and risk management, electronic security systems integration,
consulting and training services, as well as intellectual property asset
protection, business intelligence and investigative services.

     The Company has invested substantial resources outside of the United
States and plans to continue to do so in the future. Substantially all of the
operations of the services segment are conducted in emerging markets in Africa,
Asia and South America. These operations are subject to the risk of new and
different legal and regulatory requirements in local jurisdictions, tariffs and
trade barriers, potential difficulties in staffing and managing local
operations, potential imposition of restrictions on investments, potentially
adverse tax consequences, including imposition or increase of withholding and
other taxes on remittances and other payments by subsidiaries, and local
economic, political and social conditions. Governments of many developing
countries have exercised and continue to exercise substantial influence over
many aspects of the private sector. Government actions in the future could have
a significant adverse effect on economic conditions in a developing country or
may otherwise have a material adverse effect on the Company and its operating
companies. The Company does not have political risk insurance in the countries
in which it currently conducts business. Moreover, applicable agreements
relating to the Company's interests in it operating companies are frequently
governed by foreign law. As a result, in the event of a dispute, it may be
difficult for the Company to enforce its rights. Accordingly, the Company may
have little or no recourse upon the occurrence of any of these developments.

     Revenues, operating income and total assets for each of the Company's
segments are as follows:



                                              SIX MONTHS ENDED
                                      --------------------------------
                                       JUNE 30, 2001     JUNE 30, 2000
                                      ---------------   --------------
                                               (IN THOUSANDS)
                                                  
Revenues:
 Products .........................      $ 65,790          $ 65,501
 Services .........................        47,140            39,832
                                         --------          --------
   Total revenues .................      $112,930          $105,333
                                         ========          ========
Operating income:
 Products .........................      $ 12,534          $ 12,944
 Services .........................        (6,636)            3,820
 Corporate ........................        (2,366)           (2,703)
                                         --------          --------
   Total operating income .........      $  3,532          $ 14,061
                                         ========          ========
Total assets:
 Products .........................      $132,916          $110,230
 Services .........................        51,254            61,427
 Corporate ........................        53,036            30,809
                                         --------          --------
   Total assets ...................      $237,206          $202,466
                                         ========          ========


                                      F-29


                     ARMOR HOLDINGS, INC. AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                                  (UNAUDITED)

     The following unaudited information with respect to revenues and operating
income (operating income before amortization expense, equity in earnings of
investee, restructuring charges and integration expense) to principal
geographic areas are as follows:



                                       SIX MONTHS ENDED JUNE
                                                30,
                                      -----------------------
                                         2001         2000
                                      ----------   ----------
                                          (IN THOUSANDS)
                                             
Revenues:
 North America ....................    $ 65,344     $ 68,403
 South America ....................      13,172        8,789
 Africa ...........................      10,777        9,727
 Europe/Asia ......................      23,637       18,414
                                       --------     --------
   Total revenue ..................    $112,930     $105,333
                                       ========     ========
Geographic operating income:
 North America ....................    $ 10,475     $ 12,195
 South America ....................       2,140        1,713
 Africa ...........................       1,532        2,231
 Europe/Asia ......................       1,958          773
                                       --------     --------
   Total operating income .........    $ 16,105     $ 16,912
                                       ========     ========
Total assets:
 North America ....................    $173,331     $160,707
 South America ....................       7,745        6,025
 Africa ...........................      18,489        3,390
 Europe/Asia ......................      37,641       32,344
                                       --------     --------
   Total assets ...................    $237,206     $202,466
                                       ========     ========


     A reconciliation of consolidated geographic operating income to
consolidated operating income follows:



                                                         SIX MONTHS ENDED JUNE
                                                                  30,
                                                        -----------------------
                                                           2001         2000
                                                        ----------   ----------
                                                            (IN THOUSANDS)
                                                               
Consolidated geographic operating income ............    $ 16,105     $ 16,912
Amortization ........................................      (1,778)      (1,482)
Equity in earnings of investee ......................          --           87
Restructuring and related charges ...................      (9,959)          --
Integration and other non-recurring charges .........        (836)      (1,456)
                                                         --------     --------
Operating income ....................................    $  3,532     $ 14,061
                                                         ========     ========


                                      F-30


                     ARMOR HOLDINGS, INC. AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                                  (UNAUDITED)

NOTE 8 EARNINGS PER SHARE

     The company follows SFAS No. 128, Earnings Per Share, which requires the
presentation of basic and diluted earnings per share. The following is a
reconciliation of the numerators and denominators of the basic and diluted
earnings per share computations for net income:



                                                      THREE MONTHS ENDED
                                                           JUNE 30,            SIX MONTHS ENDED JUNE 30,
                                                   -------------------------   -------------------------
                                                       2001          2000          2001          2000
                                                   -----------   -----------   -----------   -----------
                                                           (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                                                                 
Numerator for basic and diluted earnings per
 share:
Net income .....................................    $  4,298      $  5,536      $    902      $  9,616
                                                    --------      --------      --------      --------
Denominator for basic earnings per share:
 Weighted average shares: ......................      23,007        22,595        22,934        22,839
Effect of shares issuable under stock option and
 stock grant plans, based on the treasury stock
 method ........................................         675           755           736           735
                                                    --------      --------      --------      --------
Denominator for diluted earnings per share--
 Adjusted weighted average shares ..............      23,682        23,350        23,670        23,574
                                                    --------      --------      --------      --------
Basic earnings per share .......................    $   0.19      $   0.25      $   0.04      $   0.42
                                                    ========      ========      ========      ========
Diluted earnings per share .....................    $   0.18      $   0.24      $   0.04      $   0.41
                                                    ========      ========      ========      ========


NOTE 9 NEW ACCOUNTING PRONOUNCEMENTS

     In July 2001, the FASB issued Statement of Financial Accounting Standards
No. 141, "Business Combinations" (SFAS 141), and Statement of Financial
Accounting Standards No. 142, "Goodwill and Other Intangible Assets" (SFAS
142). SFAS 141 requires that all business combinations be accounted for under a
single method--the purchase method. Use of the pooling-of-interest method is no
longer permitted. SFAS 141 requires that the purchase method be used for
business combinations initiated after June 30, 2001. SFAS 142 requires that
goodwill no longer be amortized to earnings, but instead reviewed for
impairment annually. Under SFAS 142, the amortization of goodwill ceases upon
adoption of the statement, which will become effective for the Company on
January 1, 2002. The Company has historically amortized its goodwill over its
estimated useful lives. Beginning with the adoption of SFAS 142, the company
will cease amortizing its goodwill.

                                      F-31


                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To The Kroll-O'Gara Company:

We have audited the accompanying combined balance sheets of THE SECURITY
PRODUCTS AND SERVICES GROUP (a wholly-owned segment of The Kroll-O'Gara Company
-- see Note 1) as of December 31, 1999 and 2000 and the related combined
statements of operations, parent's equity in segment and cash flows for each of
the three years in the period ended December 31, 2000. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the combined financial statements referred to above present
fairly, in all material respects, the financial position of The Security
Products and Services Group as of December 31, 1999 and 2000, and the results
of their operations and their cash flows for each of the three years in the
period ended December 31, 2000, in conformity with accounting principles
generally accepted in the United States.

As explained in Note 2(o) to the combined financial statements, effective in
the first quarter of 1999, the Company changed its method of accounting for
costs of start-up activities.

                                                    Arthur Andersen LLP

Cincinnati, Ohio
April 20, 2001

                                      F-32


                    THE SECURITY PRODUCTS AND SERVICES GROUP

                             COMBINED BALANCE SHEETS

                        AS OF DECEMBER 31, 1999 AND 2000



                                                                                 1999               2000
                                                                           ----------------   ----------------
                                                                                         
ASSETS (NOTE 7)
Current assets:
 Cash and cash equivalents .............................................     $  3,238,003      $   2,160,667
 Trade accounts receivable, net of allowance for doubtful accounts
   of $958,749 and $1,220,454 in 1999 and 2000, respectively (Note
   4) ..................................................................       23,070,754         22,700,811
 Related party receivables (Note 6) ....................................          334,934            411,067
 Costs and estimated earnings in excess of billings on uncompleted
   contracts (Note 4) ..................................................       24,159,724          8,634,134
 Inventories (Note 4) ..................................................       21,194,072         18,641,172
 Prepaid expenses and other ............................................        4,245,948          3,712,065
 Deferred tax asset (Note 5) ...........................................          455,499          1,001,368
                                                                             ------------      -------------
   Total current assets ................................................       76,698,934         57,261,284
                                                                             ------------      -------------
Property, plant and equipment, at cost (Notes 3, 4 and 7):
 Land ..................................................................        1,970,094          2,350,362
 Buildings and improvements ............................................        6,630,563          6,409,884
 Leasehold improvements ................................................        1,109,421            734,420
Furniture and fixtures .................................................        4,989,378          5,520,345
Machinery and equipment ................................................       11,430,893         13,097,138
                                                                             ------------      -------------
                                                                               26,130,349         28,112,149
Less-accumulated depreciation ..........................................       (9,155,674)       (11,034,471)
                                                                             ------------      -------------
                                                                               16,974,675         17,077,678
                                                                             ------------      -------------
Costs in excess of assets acquired and other intangible assets, net of
 accumulated amortization of $3,181,580 and $3,836,381 in 1999 and
 2000, respectively (Note 3) ...........................................       16,924,465         14,452,643
Other assets (Note 4) ..................................................          753,891            652,822
                                                                             ------------      -------------
                                                                               17,678,356         15,105,465
                                                                             ------------      -------------
                                                                             $111,351,965      $  89,444,427
                                                                             ============      =============
LIABILITIES AND PARENT'S EQUITY IN SEGMENT
Current liabilities:
 Current portion of debt due to third-parties (Note 7) .................     $  2,245,927      $   2,111,147
 Trade accounts payable ................................................       21,889,237         18,041,155
 Billings in excess of costs and estimated earnings on uncompleted
   contracts ...........................................................          360,725                 --
 Accrued liabilities (Note 4) ..........................................        6,665,966          8,304,120
 Customer deposits and deferred revenue ................................        1,381,456          5,498,582
                                                                             ------------      -------------
   Total current liabilities ...........................................       32,543,311         33,955,004
Other long-term liabilities ............................................          521,787            174,352
Deferred income taxes (Note 5) .........................................           26,201            210,815
Long-term debt due to third parties, net of current portion (Note 7)....          853,639          1,004,296
                                                                             ------------      -------------
   Total liabilities ...................................................       33,944,938         35,344,467
                                                                             ------------      -------------
Commitments and contingencies (Notes 8 and 11)
Parent's equity in segment (Notes 1 and 10):
 Advances from Kroll-O'Gara, net .......................................       77,360,861         58,138,979
 Deferred compensation .................................................         (214,171)           (72,176)
 Accumulated other comprehensive income (loss) .........................          260,337         (3,966,843)
                                                                             ------------      -------------
   Total parent's equity in segment ....................................       77,407,027         54,099,960
                                                                             ------------      -------------
                                                                             $111,351,965      $  89,444,427
                                                                             ============      =============


            The accompanying notes to combined financial statements
             are an integral part of these combined balance sheets.

                                      F-33


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                       COMBINED STATEMENTS OF OPERATIONS

             FOR THE YEARS ENDED DECEMBER 31, 1998, 1999 AND 2000



                                                             1998              1999               2000
                                                       ---------------   ---------------   -----------------
                                                                                  
Net sales ..........................................    $137,736,262      $117,323,965       $ 104,991,972
Cost of sales ......................................      99,075,439        84,025,859          86,126,825
                                                        ------------      ------------       -------------
 Gross profit ......................................      38,660,823        33,298,106          18,865,147
Operating expenses:
 Selling and marketing .............................       9,423,372         9,135,057           6,782,321
 General and administrative ........................      11,385,896        16,348,053          16,915,286
 Restructuring charge (Note 4(e)) ..................              --           291,757             685,620
                                                        ------------      ------------       -------------
   Operating expenses ..............................      20,809,268        25,774,867          24,383,227
                                                        ------------      ------------       -------------
   Operating income (loss) .........................      17,851,555         7,523,239          (5,518,080)
Other income (expense):
 Interest expense ..................................      (2,410,211)       (1,994,705)         (2,365,341)
 Interest income ...................................         472,365            71,306              99,032
 Litigation settlement (Note 11(c)) ................              --                --          (1,254,457)
 Other, net ........................................        (547,593)         (244,391)           (697,298)
                                                        ------------      ------------       -------------
   Other expense ...................................      (2,485,439)       (2,167,790)         (4,218,064)
                                                        ------------      ------------       -------------
   Income (loss) before provision for income taxes
    and cumulative effect of change in accounting
    principle ......................................      15,366,116         5,355,449          (9,736,144)
Provision for income taxes (Note 5) ................      (5,978,353)       (3,534,299)           (274,626)
                                                        ------------      ------------       -------------
   Income (loss) before cumulative effect of change
    in accounting principle ........................       9,387,763         1,821,150         (10,010,770)
Cumulative effect of change in accounting principle,
 net of applicable tax benefit of $408,000 in 1999
 (Note 2(o)) .......................................              --          (778,041)                 --
                                                        ------------      ------------       -------------
    Net income (loss) ..............................    $  9,387,763      $  1,043,109       $ (10,010,770)
                                                        ============      ============       =============


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

                                      F-34


                   THE SECURITY PRODUCTS AND SERVICES GROUP

               COMBINED STATEMENTS OF PARENT'S EQUITY IN SEGMENT

             FOR THE YEARS ENDED DECEMBER 31, 1998, 1999 AND 2000



                                                                                            ACCUMULATED
                                                                                               OTHER
                                           COMPREHENSIVE    ADVANCES FROM     DEFERRED     COMPREHENSIVE
                                           INCOME (LOSS)     KROLL O'GARA   COMPENSATION   INCOME (LOSS)        TOTAL
                                        ------------------ --------------- -------------- --------------- ----------------
                                                                                            
Balance, December 31, 1997 ............                     $  27,246,665    $       --    $   (547,406)   $  26,699,259
Comprehensive income:
 Net income ...........................   $    9,387,763        9,387,763            --              --        9,387,763
                                          --------------
 Other comprehensive income (loss),
  net of tax (Notes 2(m) and 12):
 Foreign currency translation
  adjustment, net of $330,000 tax
  benefit .............................         (494,432)              --            --              --               --
                                          --------------
 Other comprehensive loss .............         (494,432)              --            --        (494,432)        (494,432)
                                          --------------
  Comprehensive income ................   $    8,893,331               --            --              --               --
                                          ==============
Change in advances from Kroll-O'Gara...                        29,998,511            --              --       29,998,511
                                                            -------------    ----------    ------------    -------------
Balance, December 31, 1998 ............                        66,632,939            --      (1,041,838)      65,591,101
Comprehensive income (loss):
 Net income ...........................   $    1,043,109        1,043,109            --              --        1,043,109
                                          --------------
 Other comprehensive income (loss),
  net of tax (Notes 2(m) and 12):
 Foreign currency translation
  adjustment, net of $868,000 tax
  provision ...........................        1,302,175               --            --              --               --
                                          --------------
 Other comprehensive income ...........        1,302,175               --            --       1,302,175        1,302,175
                                          --------------
  Comprehensive income ................   $    2,345,284               --            --              --               --
                                          ==============
Change in advances from Kroll-O'Gara...                         9,271,218            --              --        9,271,218
Deferred compensation related to
 restricted stock of Kroll-O'Gara
 (Note 10(b)) .........................                           413,595      (214,171)             --          199,424
                                                            -------------    ----------    ------------    -------------
Balance, December 31, 1999                                     77,360,861      (214,171)        260,337       77,407,027
Comprehensive income (loss):
 Net loss .............................   $  (10,010,770)     (10,010,770)           --              --      (10,010,770)
                                          --------------
Other comprehensive income (loss), net
 of tax (Notes 2(m) and 12):
  Foreign currency translation
   adjustment, net of $131,000 tax
   provision ..........................       (4,227,180)              --            --              --               --
                                          --------------
  Other comprehensive loss ............       (4,227,180)              --            --      (4,227,180)      (4,227,180)
                                          --------------
   Comprehensive loss .................   $  (14,237,950)              --            --              --               --
                                          ==============
Change in advances from Kroll-O'Gara...                        (9,211,112)           --              --       (9,211,112)
Deferred compensation related to
 restricted stock of Kroll-O'Gara
 (Note 10(b)) .........................                                --       141,995              --          141,995
                                                            -------------    ----------    ------------    -------------
Balance, December 31, 2000 ............                     $  58,138,979    $  (72,176)   $ (3,966,843)   $  54,099,960
                                                            =============    ==========    ============    =============


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

                                      F-35


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                  COMBINED STATEMENTS OF CASH FLOWS (NOTE 14)

             FOR THE YEARS ENDED DECEMBER 31, 1998, 1999 AND 2000



                                                                                    1998              1999             2000
                                                                              ----------------  --------------- -----------------
                                                                                                         
Cash flows from operating activities:
 Net income (loss) ..........................................................  $    9,387,763    $   1,043,109    $ (10,010,770)
 Adjustments to reconcile net income (loss) to net cash provided by (used in)
  operations--
   Depreciation and amortization ............................................       2,413,473        3,688,942        3,720,053
   Bad debt expense .........................................................         337,203        1,132,518        1,186,307
   Shareholder stock compensation ...........................................              --          199,424           91,136
  Change in assets and liabilities, net of effects of acquisitions--
   Trade receivables ........................................................      (6,794,252)      (2,788,128)      (1,392,352)
   Costs and estimated earnings in excess of billings on uncompleted
     contracts ..............................................................     (14,510,296)       2,248,373       15,494,298
   Inventories, prepaid expenses and other assets ...........................      (4,094,132)        (976,767)       1,925,246
   Accounts payable and income taxes currently payable ......................       1,198,949        1,899,901       (3,395,843)
   Billings in excess of costs and estimated earnings on uncompleted
     contracts ..............................................................         (68,214)         178,069         (360,725)
   Amounts due to/from related parties ......................................        (158,862)        (294,758)         (76,133)
   Deferred taxes ...........................................................         175,885          321,056         (361,255)
   Accrued liabilities, long-term liabilities and customer deposits .........       2,457,446       (3,472,586)       5,841,556
                                                                               --------------    -------------    -------------
     Net cash provided by (used in) operating activities ....................      (9,655,037)       3,179,153       12,661,518
                                                                               --------------    -------------    -------------
Cash flows from investing activities:
 Purchases of property, plant and equipment, net ............................      (3,868,200)      (6,176,704)      (5,013,508)
 Acquisition, net of cash acquired (Note 3) .................................      (3,200,000)              --               --
                                                                               --------------    -------------    -------------
     Net cash used in investing activities ..................................      (7,068,200)      (6,176,704)      (5,013,508)
                                                                               --------------    -------------    -------------
Cash flows from financing activities:
 Proceeds from third party debt, net ........................................         457,511               --           84,627
 Payments of third party debt, net ..........................................        (559,112)        (495,859)         (68,750)
 Increase (decrease) in advances from Kroll-O'Gara, net .....................      16,748,478        2,823,565       (9,160,253)
 Other ......................................................................        (581,551)       1,608,717          599,417
                                                                               --------------    -------------    -------------
     Net cash provided by (used in) financing activities ....................      16,065,326        3,936,423       (8,544,959)
                                                                               --------------    -------------    -------------
Net increase (decrease) in cash and cash equivalents ........................        (657,911)         938,872         (896,949)
 Effects of foreign currency exchange rates on cash and cash equivalents ....          87,119         (179,387)        (180,387)
Cash and cash equivalents, beginning of year ................................       3,049,310        2,478,518        3,238,003
                                                                               --------------    -------------    -------------
Cash and cash equivalents, end of year ......................................  $    2,478,518    $   3,238,003    $   2,160,667
                                                                               ==============    =============    =============


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

                                      F-36


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                    NOTES TO COMBINED FINANCIAL STATEMENTS

1. BASIS OF PRESENTATION

   The Security Products and Services Group (SPSG or the Company) is a
   wholly-owned segment of The Kroll-O'Gara Company (Kroll-O'Gara).

   On April 20, 2001, the Board of Directors of Kroll-O'Gara approved a
   definitive agreement, subject to a limited number of closing conditions, to
   sell the common stock of the active companies that comprise Kroll-O'Gara's
   SPSG segment, other than SPSG's subsidiaries that provide kidnap and ransom
   and risk information services, SPSG's Russian subsidiaries and certain
   other inactive companies, to Armor Holdings, Inc. (Armor) for up to $56.5
   million. The accompanying SPSG combined financial statements and footnotes
   exclude the subsidiaries that provide kidnap and ransom and risk
   information services as they will continue to be operated by Kroll-O'Gara
   after the sale of SPSG. The Russian subsidiaries and certain other inactive
   companies are included within the accompanying combined financial
   statements as they have historically been included within the SPSG segment
   and might not be operated by Kroll-O'Gara after the sale. The Russian
   subsidiaries and certain other inactive companies had combined total assets
   of approximately $3.0 million at December 31, 2000 and net revenues of
   approximately $1.9 million for the year ended December 31, 2000.

   Of the $56.5 million sales price, a portion ($53.0 million subject to
   adjustment) is to be paid at closing, currently expected to occur late in
   the second quarter or in the third quarter of 2001. An escrow of $1.5
   million will be maintained and a deferred payment of up to $2.0 million may
   be made based on the Company's achievement of a gross profit target for the
   year ending December 31, 2001. At Armor's option, up to $15.0 million of
   the purchase price can be paid in registered common stock of Armor. The
   purchase price will be reduced dollar-for-dollar to the extent tangible net
   assets, as defined, are less than approximately $37.4 million. Kroll-O'Gara
   currently believes the sale of SPSG will approximate the value of parent's
   equity in segment. In the event the sale to Armor is not consummated,
   Kroll-O'Gara will continue to evaluate all options available to it,
   including seeking other buyers or other alternatives.

   The accompanying combined financial statements are presented on a carve-out
   basis and include the historical results of operations and assets and
   liabilities of the SPSG entities as noted above. These combined financial
   statements have been prepared from Kroll-O'Gara's historical accounting
   records.

   SPSG was allocated $2.5 million, $3.9 million and $4.5 million of overhead
   costs related to Kroll-O'Gara's corporate administrative functions in 1998,
   1999 and 2000, respectively. The allocations were based on a specific
   identification of Kroll-O'Gara's administrative costs attributable to SPSG
   and, to the extent that such identification was not practicable, on the
   basis of SPSG's sales as a percentage of Kroll-O'Gara's sales. The expenses
   associated with various corporate initiatives of Kroll-O'Gara were not
   allocated to SPSG. The allocated costs are included in the various
   operating expense captions in the accompanying combined statements of
   operations.

   SPSG's operations have been financed through its operating cash flows and
   advances from Kroll-O'Gara. SPSG's interest expense includes an allocation
   of Kroll-O'Gara's interest expense based on Kroll-O'Gara's weighted average
   interest rate applied to intercompany advances. Interest expense allocated
   from Kroll-O'Gara was $2.0 million, $1.7 million and $1.9 million for the
   years ended December 31, 1998, 1999 and 2000, respectively, at weighted
   average interest rates of 6.2%, 5.4%, and 9.5% for the years ended December
   31, 1998, 1999, and 2000, respectively. Income tax was calculated as if
   SPSG had filed separate income tax returns. SPSG's current income taxes
   receivable or payable at any point in time are included in the advances
   from Kroll-O'Gara balance in parent's equity in segment. The advances from
   Kroll-O'Gara balance in

                                      F-37


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS

   parent's equity in segment also includes the equity accounts of specific
   legal entities included in SPSG, the net assets or liabilities of divisions
   included in SPSG and the net intercompany receivable and payable balances
   of all entities and divisions with Kroll-O'Gara.

   Management believes that the allocation methodologies utilized are
   reasonable.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   (a) Nature of Operations--SPSG markets ballistic and blast-protected vehicles
       and security services. All material intercompany accounts and
       transactions are eliminated. Investments in 20% to 50% owned entities are
       accounted for using the equity method and investments in less than 20%
       owned entities are accounted for using the cost method. Affiliated
       entities are not included in the accompanying combined financial
       statements, and include entities that are directly or indirectly owned by
       current shareholders or former shareholders.

   (b) Revenue Recognition--Revenue related to certain contracts for security
       products (both government and commercial) that results principally from
       long-term fixed price contracts is recognized on the
       percentage-of-completion method calculated utilizing the cost-to-cost
       approach. The percent deemed to be complete is calculated by comparing
       the costs incurred to date to estimated total costs for each contract.
       This method is used because management considers costs incurred to be the
       best available measure of progress on these contracts. However,
       adjustments to this measurement are made when management believes that
       costs incurred materially exceed effort expended. Contract costs include
       all direct material and labor costs, along with certain direct overhead
       costs related to contract production. Changes in estimated total contract
       costs will result in revisions to the percentage of contract revenue
       recognized. These revisions are recognized when determined.

   Revenue related to other contracts for security products (both government
   and commercial) that results principally from short-term fixed price
   contracts is recognized on the completed contract method. Provisions for
   estimated total contract losses on any uncompleted contracts are recorded
   in the period in which it becomes known that such losses will occur.

   (c) Cash and Cash Equivalents--Cash equivalents consist of all highly liquid
       debt instruments with an initial maturity of three months or less at the
       date of purchase. SPSG invests excess cash in overnight repurchase
       agreements, which are government-collateralized securities. The carrying
       amount of cash and cash equivalents approximates fair value of those
       instruments due to their short maturity.

   (d) Concentrations of Credit Risk--Financial instruments that subject SPSG to
       credit risk consist principally of trade receivables. Concentrations of
       credit risk with respect to accounts receivable are limited by the number
       of clients that comprise SPSG's client base, along with the different
       industries and geographic regions in which SPSG's clients operate. SPSG
       does not generally require collateral or other security to support client
       receivables, although SPSG does require retainers, up-front deposits or
       irrevocable letters-of-credit in certain situations. SPSG has established
       an allowance for doubtful accounts based upon facts surrounding the
       credit risk of specific clients and past history. Management does not
       anticipate incurring losses on its trade receivables in excess of
       established allowances.

                                      F-38


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS

   (e) Property, Plant and Equipment--Property, plant and equipment are stated
       at cost. Depreciation is computed on both straight-line and accelerated
       methods over the estimated useful lives of the related assets as follows:


                                             
         Buildings and improvements .........   5-40 years
         Furniture and fixtures .............   4-10 years
         Machinery and equipment ............   3-12 years
         Leasehold improvements .............   Life of lease


   (f) Impairment of Long-Lived Assets--Pursuant to the provisions of Statement
       of Financial Accounting Standards No. 121, "Accounting for the Impairment
       of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of" (SFAS
       121), long-lived assets, certain identifiable intangibles and goodwill
       related to those assets must be reviewed for impairment by asset group
       for which the lowest level of independent cash flows can be identified.
       In accordance with this standard, SPSG periodically reviews the carrying
       value of these assets and impairments are recognized when the expected
       undiscounted future cash flows are less than the carrying amount of the
       asset. Based on its most recent analysis, SPSG believes no impairment
       existed at December 31, 2000. However, it is possible, due to a change in
       circumstances, that carrying values could become impaired in the future.
       Such impairment could have a material effect on the results of operations
       in a particular reporting period.

   (g) Costs in Excess of Assets Acquired--Costs in excess of assets acquired
       represents the excess of the purchase cost over the fair value of net
       assets acquired in a purchase business combination. Costs in excess of
       assets acquired, net of accumulated amortization, as of December 31, 1999
       and 2000 were approximately $15,218,000 and $13,027,000, respectively.
       Amortization is recorded on a straight-line basis over periods ranging
       from 15 to 40 years. Amortization of costs in excess of assets acquired
       for the years ended December 31, 1998, 1999, and 2000 was approximately
       $642,000, $973,000 and $673,000, respectively.

   (h) Other Intangible Assets--Other intangible assets, comprised mainly of
       customer lists and non-compete agreements, are amortized on a
       straight-line basis. Customer lists are amortized over a fifteen year
       period and the non-compete agreements are amortized over the lives of the
       respective agreements, which range from two and one-half years to five
       years. Other intangible assets, net of accumulated amortization, as of
       December 31, 1999 and 2000 were approximately $1,707,000 and $1,426,000,
       respectively. Amortization of other intangible assets for the years ended
       December 31, 1998, 1999 and 2000 was approximately $469,000, $489,000 and
       $404,000, respectively.

   (i) Foreign Currency Translation--Assets and liabilities of foreign
       operations are translated using yearend exchange rates and revenues and
       expenses are translated using exchange rates prevailing during the year,
       with gains or losses resulting from translation included as a separate
       component of parent's equity in segment.

   Gains or losses resulting from foreign currency transactions are translated
   to local currency at the rates of exchange prevailing at the dates of the
   transactions. Amounts receivable or payable in foreign currencies, other
   than the subsidiary's local currency, are translated at the rates of
   exchange prevailing at the balance sheet date. The effect of transactional
   gains or losses is included in other income (expense) in the accompanying
   combined statements of operations.

   (j) Use of Estimates--The preparation of financial statements in conformity
       with accounting principles generally accepted in the United States
       requires management to make estimates and assumptions that affect the
       reported amounts of assets and liabilities and disclosure of

                                      F-39


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS

       contingent assets and liabilities at the date of the financial
       statements and the reported amounts of revenues and expenses during the
       reporting period. Actual results could differ from those estimates.

   (k) Research and Development--Research and development costs are expensed as
       incurred. SPSG incurred approximately $537,000, $297,000 and $630,000 for
       the years ended December 31, 1998, 1999 and 2000, respectively, for
       research and development. These costs are included in general and
       administrative expenses in the accompanying combined statements of
       operations.

   (l) Advertising--SPSG expenses the cost of advertising as incurred.
       Advertising expenses for the years ended December 31, 1998, 1999 and 2000
       were approximately $1,340,000, $1,510,000 and $1,554,000, respectively.

   (m) New Accounting Pronouncements--In 1998, SPSG adopted Statement of
       Financial Accounting Standards No. 130, "Reporting Comprehensive Income"
       (SFAS 130), which established standards for reporting and displaying
       comprehensive income and its components in a financial statement that is
       displayed with the same prominence as other financial statements. SPSG
       has chosen to disclose comprehensive income, which encompasses net income
       and foreign currency translation adjustments, in the combined statements
       of parent's equity in segment. The accumulated other comprehensive income
       (loss) balances of ($1.0) million, $0.3 million and ($4.0) million at
       December 31, 1998, 1999 and 2000, respectively, consisted entirely of
       foreign currency translation adjustments.

   In June 1998, the Financial Accounting Standards Board (FASB) issued
   Statement of Financial Accounting Standards No. 133, "Accounting for
   Derivative Instruments and Hedging Activities" (SFAS 133). SFAS 133
   establishes accounting and reporting standards requiring that derivative
   instruments (including certain derivative instruments embedded in other
   contracts) be recorded in the balance sheet as assets and liabilities
   measured at fair value. SFAS 133 requires that changes in the derivative's
   fair value be recognized currently in earnings unless specific hedge
   accounting criteria are met. SFAS 133, as amended, is effective for fiscal
   years beginning after June 15, 2000. SPSG has several forward contracts in
   place in association with its net investment in one of its subsidiaries.
   These instruments have historically qualified for hedge accounting
   throughout the periods presented in the accompanying combined financial
   statements. SPSG has adopted the provisions of SFAS 133 beginning on
   January 1, 2001. SPSG has designated these contracts as net investment
   hedges under SFAS 133 and, as such, the accounting under this new statement
   will approximate its previous accounting. Based on current hedge
   instruments and designations, SPSG will account for changes in the fair
   value of its net investment hedge contracts with the related changes in
   fair value reported in other comprehensive income (loss). SPSG does not
   expect that it will realize any material charges to earnings pursuant to
   SFAS 133. See Note 12 for further discussion. However, in the event of a
   future change in facts or in the underlying net investment hedge
   relationships, SPSG could experience future volatility in earnings. A sale
   of net assets or portions of the business that does not include the
   corresponding hedge instrument could also result in future volatility in
   earnings.

   (n) Stock-Based Compensation--SPSG has elected to account for the cost of its
       employee stock options and other forms of employee stock-based
       compensation plans utilizing the intrinsic value method prescribed in
       Accounting Principles Board Opinion No. 25 (APB 25) as allowed by
       Statement of Financial Accounting Standards No. 123, "Accounting for
       Stock-Based Compensation" (SFAS 123). APB 25 requires compensation cost
       for stock-based compensation plans to be recognized based on the
       difference, if any, between the fair market value of the stock on the
       date of grant and the option exercise price. SFAS 123 established a fair
       value-based method of accounting for compensation cost related to stock
       options and

                                      F-40


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS

       other forms of stock-based compensation. SFAS 123 allows an entity to
       continue to measure compensation cost using the principles of APB 25 if
       certain pro forma disclosures are made. The pro forma disclosures
       required by SFAS 123 are presented in Note 10(c).

   (o) Change in Accounting Principle--In April 1998, the American Institute of
       Certified Public Accountants released Statement of Position (SOP) 98-5,
       "Reporting on the Cost of Start-Up Activities". The SOP requires costs of
       start-up activities, including preoperating costs, organization costs and
       other start-up costs, to be expensed as incurred. SPSG's former practice
       was to capitalize certain of these expenses and amortize them over
       periods ranging from one to five years. SPSG adopted the provisions of
       this statement in the first quarter of 1999 and recorded a cumulative
       effect of a change in accounting principle of $0.8 million, net of a tax
       benefit of $0.4 million.

   (p) Derivative Financial Instruments--Financial instruments in the form of
       foreign currency exchange contracts are utilized by SPSG to hedge its
       exposure to movements in foreign currency exchange rates. SPSG does not
       hold or issue derivative financial instruments for trading purposes.
       Gains and losses on foreign exchange contracts are deferred and amortized
       as an adjustment to the cumulative foreign currency translation
       adjustment component of equity over the terms of the agreements in
       accordance with hedge accounting standards. The carrying value of foreign
       currency exchange contracts is not equal to the fair value. See Note 12
       for further discussion.

   (q) Reclassifications--Certain reclassifications have been reflected in 1998
       and 1999 to conform with the current period presentation. Specifically,
       in accordance with EITF Issue No. 99-19, "Reporting Revenue Gross as a
       Principal versus Net as an Agent" and EITF Issue No. 00-14, "Accounting
       for Certain Sales Incentives," SPSG has made reclassifications in the
       1998 and 1999 combined statements of operations to include certain types
       of costs that are billed to its customers in net sales instead of
       offsetting the revenues against cost of sales and selling and marketing
       expenses.

3. MERGERS AND ACQUISITIONS

   Kroll-O'Gara completed one acquisition in SPSG in 1998 that was accounted
   for as a purchase business combination. In September 1998, Kroll-O'Gara,
   through its O'Gara-Hess & Eisenhardt de Columbia (OHE-Columbia) subsidiary,
   completed the acquisition of the assets of Protec, S.A. (Protec),
   headquartered in Bogota, Colombia, which specializes in vehicle armoring
   systems and manufacturing bullet and smash resistant glass for its own use
   and for sale to third parties. OHE-Columbia has been included in SPSG. The
   purchase price of this acquisition amounted to approximately $4.1 million
   and consisted of $3.2 million in cash and 38,788 shares of Kroll-O'Gara
   common stock (valued at approximately $0.9 million or an average of $22.95
   per share). For accounting purposes, the acquisition was effective on
   October 1, 1998, and the results of operations of OHE-Columbia are included
   in the combined financial statements from that date forward. The resulting
   goodwill from this transaction is being amortized over a 20 year period.

                                      F-41


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS

   In connection with the 1998 purchase acquisition of Protec, the original
   assets acquired and liabilities assumed were as follows (dollars in
   thousands):


                                                                          
   FAIR VALUE OF ASSETS ACQUIRED INCLUDING:
   Other current assets ..................................................    $     75
   Property, plant and equipment .........................................         311
   Costs in excess of assets acquired and other intangible assets ........       3,917
                                                                              --------
                                                                                 4,303
   Less: Cash paid for net assets ........................................      (3,200)
   Fair value of Kroll-O'Gara stock issued ...............................        (890)
                                                                              --------
                                                                              $    213
                                                                              ========
   LIABILITIES ASSUMED INCLUDING:
   Liabilities assumed and acquisition costs .............................    $     99
   Debt ..................................................................         114
                                                                              --------
                                                                              $    213
                                                                              ========


4. BALANCE SHEET ACCOUNTS

   (a) Trade Accounts Receivable and Costs and Estimated Earnings in Excess of
       Billings on Uncompleted Contracts--The following summarizes the
       components of trade accounts receivable and costs and estimated earnings
       in excess of billings on uncompleted contracts:



                                                                         DECEMBER 31,
                                                                 -----------------------------
                                                                      1999            2000
                                                                 -------------   -------------
                                                                           
   United States Military:
     Billed receivables ......................................   $ 4,877,570     $ 6,826,533
     Costs and estimated earnings in excess of billings on
      uncompleted contracts ..................................    13,827,929       7,265,288
                                                                 -----------     -----------
        Total United States Military .........................   $18,705,499     $14,091,821
                                                                 ===========     ===========
   Other contracts and receivables:
     Billed receivables ......................................   $18,193,184     $15,874,278
     Costs and estimated earnings in excess of billings on
      uncompleted contracts ..................................    10,331,795       1,368,846
                                                                 -----------     -----------
        Total other contracts and receivables ................   $28,524,979     $17,243,124
                                                                 ===========     ===========
   Total trade accounts receivable, net ......................   $23,070,754     $22,700,811
                                                                 ===========     ===========
   Total costs and estimated earnings in excess of billings on
    uncompleted contracts ....................................   $24,159,724     $ 8,634,134
                                                                 ===========     ===========


   Costs and estimated earnings in excess of billings on uncompleted contracts
   are net of $131,582,751 and $139,118,840 of progress billings to the United
   States Military at December 31, 1999 and 2000, respectively.

   Costs and estimated earnings in excess of billings on uncompleted contracts
   represent revenue recognized on long-term contracts in excess of billings
   because amounts were not billable at the balance sheet date. It is
   anticipated such unbilled amounts attributable to the United States
   Military will generally be billed over the next 180 days from the balance
   sheet date as shipments

                                      F-42


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS

   are made. Amounts receivable on other contracts are also generally billed
   as shipments are made. It is estimated that substantially all such amounts
   will be billed within one year, although contract extensions may delay
   certain collections beyond one year.

   The following summarizes activity in the allowance for doubtful accounts on
   trade accounts receivable:



                                                           ADDITIONS
                                            BALANCE AT    CHARGED TO
                                           BEGINNING OF    COSTS AND                   BALANCE AT
                                              PERIOD       EXPENSES     DEDUCTIONS    END OF PERIOD
                                          -------------- ------------ -------------- --------------
                                                                           
   Year ended December 31, 1998 .........    $657,254     $  337,203    $ (484,947)    $  509,510
   Year ended December 31, 1999 .........     509,510      1,132,518      (683,279)       958,749
   Year ended December 31, 2000 .........     958,749      1,186,307      (924,602)     1,220,454


   (b) Inventories--Inventories are stated at the lower cost or market using the
       first-in, first-out (FIFO) method and include the following:



                                                            DECEMBER 31,
                                                    -----------------------------
                                                         1999           2000
                                                    -------------- --------------
                                                              
        Raw materials .............................  $14,494,953    $11,650,878
        Vehicle costs and work-in-process .........    6,699,119      6,990,294
                                                     -----------    -----------
                                                     $21,194,072    $18,641,172
                                                     ===========    ===========


   The following summarizes activity in valuation reserves for inventory
   obsolescence:



                                                        ADDITIONS
                                           BALANCE AT    CHARGED TO
                                          BEGINNING OF   COSTS AND                 BALANCE AT
                                             PERIOD       EXPENSES   DEDUCTIONS   END OF PERIOD
                                         -------------- ----------- ------------ --------------
                                                                       
   Year ended December 31, 1998 ........    $340,332     $  9,668        $--       $  350,000
   Year ended December 31, 1999 ........     350,000      116,752         --          466,752
   Year ended December 31, 2000 ........     466,752      857,648         --        1,324,400


   (c) Other Assets--Other assets are stated at cost less accumulated
       amortization and are being amortized on a straight-line basis over their
       estimated useful lives, as applicable. Other assets consist of the
       following:



                                                                              DECEMBER 31,
                                                            USEFUL LIFE -------------------------
DESCRIPTION                                                   (YEARS)       1999         2000
-----------                                                ------------ ------------ ------------
                                                                            
   Security deposits .....................................      --       $  95,065    $  63,691
   Deferred financing fees ...............................      30         152,940      152,940
   Investment is unconsolidated subsidiary and other .....      20         493,316      474,987
   Advances to Kroll-O'Gara shareholder ..................      --          80,119       40,000
                                                                         ---------    ---------
                                                                           821,440      731,618
   Less--accumulated amortization ........................                 (67,549)     (78,796)
                                                                         ---------    ---------
                                                                         $ 753,891    $ 652,822
                                                                         =========    =========


                                      F-43


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS

  (d) Accrued Liabilities--Accrued liabilities consist of the following:



                                                        DECEMBER 31,
                                                 ---------------------------
DESCRIPTION                                          1999          2000
-----------                                      ------------- -------------
                                                         

      Payroll and related benefits .............  $3,625,072    $2,538,146
      Accrued professional fees ................          --       124,199
      Property, sales and other taxes payable ..     400,306       683,567
      Accrued medical costs ....................     332,394       295,845
      Accrued interest .........................          --         5,052
      Accrued warranty reserve .................     442,597       464,933
      Accrued restructuring reserve ............          --       315,146
      Other accruals ...........................   1,865,597     3,877,232
                                                  ----------    ----------
                                                  $6,665,966    $8,304,120
                                                  ==========    ==========


   (e) Restructuring of Operations--In the first quarter of 1999, SPSG began
       implementation of a restructuring plan (the 1999 Plan) to reduce costs
       and improve operating efficiencies. The 1999 Plan was substantially
       completed by the end of the second quarter of 1999. The total
       non-recurring pre-tax restructuring charge recorded pursuant to the 1999
       Plan was approximately $0.3 million. Total payments or writeoffs made
       pursuant to the 1999 Plan through December 31, 1999 were $0.3 million.
       SPSG does not expect to incur any other significant restructuring charges
       in future periods related to the 1999 Plan. The principal element of the
       restructuring plan was the elimination of approximately 55 employees. The
       components of the restructuring charge in 1999 were as follows:



DESCRIPTION                                                     EXPENSE
-----------                                                     -------
                                                           
      Severance and related costs .........................    $195,095
      Writedown of property, plant and equipment ..........      96,662
                                                               --------
                                                               $291,757
                                                               ========


   In the third quarter of 2000, SPSG implemented and completed a plan to
   reduce costs and improve operating efficiencies (the 2000 Plan) with a
   total non-recurring pre-tax restructuring charge of approximately $0.7
   million. Total payments pursuant to the 2000 Plan through December 31, 2000
   were $0.4 million. SPSG does not expect to incur any other significant
   restructuring charges in future periods related to the 2000 Plan. The
   principal element of the restructuring plan was the elimination of
   approximately 25 employees. The only component of the restructuring charge
   was severance related to the termination of employees. At December 31,
   2000, approximately $0.3 million remained as an accrual relating to the
   2000 Plan.

5. INCOME TAXES

   PSG accounts for income taxes under the liability method pursuant to
   Statement of Financial Accounting Standards No. 109, "Accounting for Income
   Taxes." Under the liability method, deferred tax liabilities and assets are
   determined based on the differences between the financial reporting and tax
   bases of assets and liabilities using enacted tax rates.

   SPSG is a wholly-owned subsidiary of Kroll-O'Gara and does not file an
   individual tax return. Accordingly, for purposes of these separate combined
   financial statements, SPSG has computed

                                      F-44


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS

   deferred income tax assets and liabilities using the separate return method
   as allowed by SFAS 109. Under this method, the allocation of tax expense or
   tax benefit is based on what SPSG's current and deferred tax expense would
   have been had SPSG filed separate tax returns. This method also assumes
   that all net operating loss carryforwards are available to be utilized by
   the respective subsidiaries in the segment.

   SPSG's provision for income taxes, excluding the cumulative effect of a
   change in accounting principle, is summarized as follows:



                                 1998            1999           2000
                            -------------   -------------   ------------
                                                   
Currently payable:
Federal .................    $4,019,928      $2,813,258      $      --
State and local .........       709,399         496,457             --
Foreign .................     1,632,204         592,815        322,402
                             ----------      ----------      ---------
                              6,361,531       3,902,530        322,402
                             ----------      ----------      ---------
Deferred:
Federal .................      (325,701)       (128,546)        41,790
State and local .........       (57,477)        (22,684)         7,375
Foreign .................            --        (217,001)       (96,941)
                             ----------      ----------      ---------
                               (383,178)       (368,231)       (47,776)
                             ----------      ----------      ---------
                             $5,978,353      $3,534,299      $ 274,626
                             ==========      ==========      =========


   A reconciliation between the statutory federal income tax rate and the
   effective tax rate is summarized as follows:



                                                  1998                     1999                        2000
                                        ------------------------ ------------------------ ------------------------------
                                            AMOUNT       RATE        AMOUNT       RATE         AMOUNT           RATE
                                        ------------- ---------- ------------- ---------- ---------------- -------------
                                                                                         
Provision (benefit) for income
 taxes at the federal statutory
 rate .................................  $5,224,479       34.0%   $1,820,853       34.0%    $ (3,310,289)       (34.0)%
State and local income taxes,
 net of federal benefit ...............     433,063        2.8       285,680        5.3           62,979          0.7
Nondeductible expenses ................    (106,743)      (0.7)      314,421        5.9          770,133          7.9
Change in valuation allowance .........     107,206        0.7       661,620       12.4        2,418,132         24.8
Effect of foreign losses ..............     156,041        1.0        31,262        0.6          284,507          2.9
Other .................................     164,307        1.1       420,463        7.8           49,164          0.5
                                         ----------       ----    ----------       ----     ------------        -----
Provision for income taxes ............  $5,978,353       38.9%   $3,534,299       66.0%    $    274,626          2.8%
                                         ==========       ====    ==========       ====     ============        =====


                                      F-45


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS

   The components of SPSG's combined deferred income tax assets and
   liabilities as of December 31 are summarized below:



                                                                      1999             2000
                                                                 -------------   ---------------
                                                                           
   Deferred tax assets:
    Allowance for doubtful accounts ..........................    $  213,396      $    467,274
    Depreciation and amortization ............................        78,838            37,791
    Net operating loss carryforwards .........................       867,985         3,287,382
    Payroll and other benefits ...............................       534,734           556,921
    Other accruals ...........................................       212,764           220,786
    Other ....................................................        89,300           327,482
                                                                  ----------      ------------
                                                                   1,997,017         4,897,636
   Valuation allowance .......................................      (867,985)       (3,287,382)
                                                                  ----------      ------------
    Net deferred tax assets ..................................     1,129,032         1,610,254
                                                                  ----------      ------------
   Deferred tax liabilities:
    Percentage of completion on foreign subsidiaries .........      (201,148)               --
    Foreign leasing transactions .............................      (147,146)         (145,332)
    Other ....................................................      (351,440)         (674,369)
                                                                  ----------      ------------
                                                                    (699,734)         (819,701)
                                                                  ----------      ------------
       Net deferred tax asset ................................    $  429,298      $    790,553
                                                                  ==========      ============


   SPSG has certain domestic and foreign net operating loss carryforwards. The
   domestic net operating loss carryforward approximated $5.9 million at
   December 31, 2000 and expires in 2015. There was no domestic net operating
   loss carryforward at December 31, 1999. The foreign net operating loss
   carryforwards approximated $2.6 million and $3.9 million at December 31,
   1999 and 2000, respectively, and relate primarily to Mexico and the
   Philippines. These carryforwards expire beginning in 2001. A valuation
   allowance for all existing domestic and foreign net operating loss
   carryforwards has been provided as it is not certain that the tax benefit
   will be realized in the foreseeable future. Adjustments to the valuation
   allowance, if any, will be recorded in the periods in which it is
   determined the asset is realizable.

                                      F-46


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS

6. RELATED PARTY TRANSACTIONS

   (a) Summary of Related Party Transactions--The following summarizes
       transactions with related parties:



                                                                        YEARS ENDED DECEMBER 31,
                                                                 --------------------------------------
                                                                     1998          1999         2000
                                                                 ------------   ----------   ----------
                                                                                    
Purchases
 from Kroll-O'Gara Shareholder ...............................   $ 118,700       $ 90,350     $     --
 from affiliated entities ....................................   1,325,410             --
Lease expense to affiliated entities .........................     838,597        566,213      450,764
Non-interest bearing advances to Kroll-O'Gara
 shareholders ................................................     562,541        132,707       92,587
Non-interest bearing advances to affiliated entities .........     282,346        282,346      358,480


   (b) Equipment Leases with Affiliated Entities--SPSG is currently leasing
       various equipment from an affiliated entity under month-to-month lease
       agreements. Rental expense approximated $547,000, $484,000 and $451,000
       for the years ended December 31, 1998, 1999 and 2000, respectively.

7. LONG-TERM DEBT DUE TO THIRD PARTIES

   (a) Debt Specifically Allocated to SPSG--The components of long-term debt due
       to third parties are as follows at:



                                                                              DECEMBER 31,
                                                                     -------------------------------
                                                                           1999            2000
                                                                     --------------- ---------------
                                                                               
   Economic Development Revenue Bonds, variable interest rate
     approximating 85% of the bond equivalent yield of 13 week
     U.S. Treasury bills (not to exceed 12%) which approximated
     5.84% at December 31, 2000, payable in scheduled
     installments through September 2016, subject to optional
     tender by the bondholders and a corresponding remarketing
     agreement, secured by certain property, plant and equipment
     and a bank letter of credit (Note 11) .........................  $  1,275,974    $  1,207,224
   Notes payable to former shareholders of acquired company,
     interest at 10%, payable in 2001 ..............................       250,000         250,000
   Other notes payable, interest at 6% to 10.9%, payable in
     scheduled installments through November 2010, certain notes
     secured by various equipment ..................................     1,573,592       1,658,219
                                                                      ------------    ------------
                                                                         3,099,566       3,115,443
   Less--current portion ...........................................    (2,245,927)     (2,111,147)
                                                                      ------------    ------------
                                                                      $    853,639    $  1,004,296
                                                                      ============    ============


                                      F-47


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS

   Scheduled maturities of long-term debt at December 31, 2000 are as follows:

THE SECURITY PRODUCTS AND SERVICES GROUP NOTES TO COMBINED FINANCIAL STATEMENTS


                       
   2001 ...............    $2,111,147
   2002 ...............       179,503
   2003 ...............       150,585
   2004 ...............       155,616
   2005 ...............       166,961
   Thereafter .........       351,631
                           ----------
                           $3,115,443
                           ==========


   Included in other notes payable is a foreign revolving line-of-credit not
   to exceed $500,000. Amounts outstanding were $384,706 and $333,000 at
   December 31, 1999 and 2000, respectively.

   (b) Parent's Debt Not Specifically Allocated to SPSG--On March 30, 2001,
       Kroll-O'Gara entered into an amended and restated loan agreement to
       provide for a revolving credit facility that initially amounts to $40.0
       million. The agreement was further amended on April 20, 2001 and expires
       on May 31, 2002. Additionally, the agreement provides for a letter of
       credit facility of $1,356,250 supporting the Company's Economic
       Development Revenue Bonds and up to $6.0 million of transactional letters
       of credit (see Note 11). Letters of credit cannot be issued or renewed
       with a maturity date beyond May 31, 2002. Advances under the revolving
       credit facility bear interest at prime plus 1.5% at December 31, 2000,
       and, based on the amendments on March 30, 2001 and April 20, 2001, bear
       interest at the greater of (a) 8.56% or (b) the prime rate plus 1.5%,
       plus 0.5% times the number of 30-day periods which have expired since
       April 20, 2001 (or, if less, the highest rate allowed by law).
       Kroll-O'Gara had approximately $36.5 million borrowed under the line of
       credit at December 31, 2000.

   Kroll-O'Gara had $35.0 million of senior notes payable outstanding at
   December 31, 2000. These agreements were also amended on March 30, 2001 and
   April 20, 2001. Based on the amendments, the senior notes bear interest at
   the greater of (a) 8.56% or (b) the prime rate plus 1.5%, plus 0.5% times
   the number of 30-day periods which have expired since April 20, 2001 (or,
   if less, the highest rate allowed by law).

   The loan agreement and the senior notes (together, the financing
   agreements) are secured by substantially all assets of Kroll-O'Gara and its
   subsidiaries and a pledge of the stock of essentially all of the
   subsidiaries, all of which jointly and severally guarantee obligations
   under the financing agreements. These financing agreements include
   financial covenants which, among other restrictions, require the
   maintenance of certain financial ratios and other financial requirements,
   including an interest coverage ratio, net worth minimums and minimum
   quarterly EBITDA, that requires Kroll-O'Gara to effectively break even
   before taxes and to generate EBITDA of $6.0 million per quarter. The
   financing agreements also impose limitations on mergers, acquisitions,
   stock redemptions, additional indebtedness and capital expenditures. The
   financing agreements do not permit the declaration or payment of any
   dividends, other than stock dividends. The net proceeds from any
   lender-approved asset sales in excess of $1.0 million per transaction or
   $2.0 million per fiscal year must be paid proportionately to the revolving
   credit facility lender and the holders of the senior notes, with a
   corresponding reduction in the total permitted borrowings under the
   revolving credit facility. A material adverse change in the business of
   Kroll-O'Gara, including a significant sale of net assets, would result in
   the acceleration of all amounts due to the revolving credit facility lender
   and the holders of the senior notes. In accordance with the April

                                      F-48


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS

   20, 2001 amendment to the loan agreement, Kroll-O'Gara's agreement to sell
   SPSG would result in an acceleration of all amounts due under the loan
   agreement 60 days after the closing of the sale. Kroll-O'Gara was not in
   compliance with certain covenants of the financing agreements as of
   December 31, 2000. Had the lender and the holders of senior notes not
   amended and restated the financing agreements, all amounts outstanding
   under the financing agreements would have been immediately payable.
   Kroll-O'Gara believes it has the capability to continue to finance its
   operations and the operations of its segments through fiscal 2001.

8. OPERATING LEASES

   SPSG leases office space and certain equipment and supplies under
   agreements with terms from one to fifteen years. The following is a
   schedule, by year, of approximate future minimum rental or usage payments
   required under operating leases that have initial or non-cancelable lease
   terms in excess of one year as of December 31, 2000:


                       
   2001 ...............    $  851,987
   2002 ...............       627,435
   2003 ...............       565,190
   2004 ...............       517,763
   2005 ...............       289,333
   Thereafter .........       724,333
                           ----------
                           $3,576,041
                           ==========


   Rental expense charged against current operations amounted to approximately
   $1,169,888, $1,536,174 and $1,784,236 for the years ended December 31,
   1998, 1999 and 2000, respectively.

9. DEFINED CONTRIBUTION PLAN

   SPSG participates in a Kroll-O'Gara sponsored profit sharing/401(k) plan
   covering substantially all domestic employees. Contributions to the plan
   are discretionary. The plan includes a matching contribution whereby SPSG
   will contribute a percentage of the amount a participant contributes,
   limited to certain maximum amounts. Plan contribution expense charged
   against current operations amounted to approximately $236,000 and $146,000
   for the years ended December 31, 1999 and 2000, respectively. There was no
   contribution expense for the year ended December 31, 1998.

10. PARENT EQUITY ARRANGEMENTS

   (a) Stock Option Plans--SPSG employees were granted stock options under
       Kroll-O'Gara's 1996 stock option plan (the 1996 Plan). Options for
       60,500, 220,400 and 82,000 shares were granted during 1998, 1999 and
       2000, respectively. Options granted under the 1996 Plan were generally
       granted at fair market value at the date of grant and are exercisable
       over periods not exceeding ten years.

   In 2000, Kroll-O'Gara adopted a stock option plan (the 2000 Plan) for
   non-executive employees. Options for 289,850 shares were granted to SPSG
   employees during 2000. Options granted under the 2000 Plan were generally
   granted at fair market value at the date of grant and are exercisable over
   periods not exceeding ten years.

   (b) Restricted Stock Plan--Effective August 12, 1998, Kroll-O'Gara adopted a
       stock incentive plan (the 1998 Stock Incentive Plan) for employees. There
       were no shares granted under the

                                      F-49


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS

       plan during 1998 or 2000, however, during fiscal 1999, 12,500 shares
       were granted under the plan to SPSG employees. In connection with the
       shares granted under the Stock Incentive Plan in 1999, SPSG recorded
       deferred compensation of $413,595 representing the difference between
       the fair market value of Kroll-O'Gara common stock on the date of grant
       and the purchase price of the shares. This amount is presented as a
       reduction of parent's equity in segment and is being amortized ratably
       over the vesting periods of the applicable grants. Approximately
       $199,000 and $91,000 was expensed in 1999 and 2000, respectively.


   (c) Stock Based Compensation Disclosure--SFAS 123 requires, at a minimum, pro
       forma disclosures of expense for stock-based awards based on their fair
       values. The pro forma amounts below are not necessarily representative of
       the effects of stock-based awards on future pro forma net income because
       future plans that include SPSG employees may differ from Kroll-O'Gara
       stock option plans and accordingly (1) future grants of employee stock
       options may not be comparable to awards made to employees while SPSG was
       a part of Kroll-O'Gara, and (2) the assumptions used to compute the fair
       value of any future stock option awards will be specific to these future
       plans and therefore, may not be comparable to the Kroll-O'Gara
       assumptions used. If SPSG had measured compensation cost for the
       Kroll-O'Gara stock options granted to its employees under the fair value
       method prescribed by SFAS 123, SPSG's net income (loss) for the years
       ended December 31, 1998, 1999 and 2000 would have been as follows:



                              1998          1999            2000
                         ------------- ------------- -----------------
                                            
   Net income (loss):
   As reported .........  $9,387,763    $1,043,109     $ (10,010,770)
   Pro forma ...........  $8,817,376    $  101,957     $ (10,967,658)


   The fair value of each Kroll-O'Gara stock option granted to SPSG employees
   is estimated on the date of grant using the Black-Scholes option pricing
   model with the following weighted average assumptions used by Kroll-O'Gara
   for grants in 1998, 1999 and 2000:



                                              YEAR ENDED DECEMBER 31,
                                     -----------------------------------------
                                            1998            1999       2000
                                     ------------------ ----------- ----------
                                                           
   Dividend yield ..................         --               --          --
   Expected volatility .............        41.4%            41.4%       43.7%
   Risk-free interest rate .........         5.4%             5.4%        6.7%
   Expected lives ..................   2.5 -- 7.5 years    7.5 years  7.5 years


   The 60,500 options granted by Kroll-O'Gara to SPSG employees during 1998
   have a weighted-average exercise price of $18.92, a weighted-average fair
   value of $10.02 and remaining contractual lives, on a weighted-average
   basis, of 7.4 years. The 220,400 options granted by Kroll-O'Gara to SPSG
   employees during 1999 have a weighted-average exercise price of $27.66, a
   weighted-average fair value of $17.01 and contractual lives, on a
   weighted-average basis, of 8.2 years. The 371,850 options granted by
   Kroll-O'Gara to SPSG employees during 2000 have a weighted-average exercise
   price of $6.38, a weighted-average fair value of $3.74 and contractual
   lives, on a weighted-average basis, of 9.4 years.

   A summary of the status of Kroll-O'Gara stock options granted to SPSG
   employees at December 31, 1998, 1999 and 2000, and the change during the
   years then ended is presented in the table below:

                                      F-50


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS



                                                1998                        1999                         2000
                                      -------------------------   -------------------------   ---------------------------
                                                      WEIGHTED                    WEIGHTED                      WEIGHTED
                                                       AVERAGE                     AVERAGE                      AVERAGE
                                                      EXERCISE                    EXERCISE                      EXERCISE
                                         SHARES         PRICE        SHARES         PRICE         SHARES         PRICE
                                      ------------   ----------   ------------   ----------   -------------   -----------
                                                                                            
Outstanding, beginning of year.....      381,449      $  11.60       386,671      $  13.01        569,895      $  18.66
Granted ...........................       60,500         18.92       220,400         27.66        371,850          6.38
Exercised .........................      (52,778)         9.36       (24,209)        10.16             --            --
Forfeited/Expired/Cancelled .......       (2,500)        17.50       (12,967)        19.19       (287,877)        15.05
                                         -------      --------       -------      --------       --------      --------
Outstanding, end of year ..........      386,671      $  13.01       569,895      $  18.66        653,868      $  13.26
                                         =======      ========       =======      ========       ========      ========
Exercisable, end of year ..........      188,144      $  11.47       218,557      $  12.79        278,907      $  15.90
                                         =======      ========       =======      ========       ========      ========


   Of the options outstanding at December 31, 2000, 59,309 options are
   exercisable at prices per share ranging from $1.00 to $9.00 per share,
   57,751 options are exercisable at prices per share ranging from $9.88 to
   $12.75 per share and 161,847 options are exercisable at prices per share
   ranging from $17.25 to $26.94 per share.

11. COMMITMENTS AND CONTINGENCIES

   (a) Letters of Credit--Under the terms of the Economic Development Revenue
       Bonds Agreement, SPSG is required to maintain a letter of credit
       supporting the debt. As of December 31, 2000, SPSG's lender was committed
       to providing this letter of credit through May 31, 2001. As of December
       31, 2000, SPSG had an outstanding letter of credit in the amount of
       $1,356,250.

   At December 31, 2000, SPSG had standby and purchase letters of credit,
   issued on its behalf by its primary lender, in the aggregate amount of
   $1,875,562.

   (b) Employment Agreements--Kroll-O'Gara and SPSG have month-to-month
       employment agreements with SPSG executive officers and management level
       personnel with annual compensation ranging in value from $135,000 to
       $350,000. The agreements generally provide for salary continuation in the
       event of termination without cause for the greater of the remainder of
       the agreement or one year. The agreements also contain certain
       non-competition clauses and generally provide for one year's salary if
       the agreement is not renewed.

   As of December 31, 2000, the remaining aggregate commitment under these
   employment agreements if all individuals were terminated without cause was
   approximately $785,000.

   (c) Legal Matters--Kroll-O'Gara has been named as a defendant in eight
       lawsuits alleging that its officers and directors breached their
       fiduciary duties in connection with the now terminated proposed
       acquisition of a majority of Kroll-O'Gara's shares by a company formed by
       Blackstone Capital Partners III Merchant Banking Fund L.P. (Blackstone).
       The plaintiffs allege that Kroll-O'Gara's officers and directors breached
       their fiduciary duties by deferring acquisitions, by negotiating an
       inadequate acquisition price, by failing to engage in arms-length
       negotiations and by failing to seek redress from Blackstone after
       Blackstone terminated the proposed transaction. The plaintiffs also
       allege that Blackstone and American International Group, Inc. and its
       subsidiaries (AIG) aided and abetted the directors' and officers' alleged
       breaches of fiduciary duties. The plaintiffs seek to bring their claims
       derivatively on behalf of Kroll-O'Gara and also seek class certification.
       The plaintiffs seek a declaration that the individual defendants breached
       their fiduciary duty and seek damages and attorneys' fees in an
       unspecified amount. Kroll-O'Gara believes that the allegations in the
       complaint are meritless and will defend the suits vigorously.

                                      F-51


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS

   In 1999, Kroll-O'Gara learned that an individual had filed a qui tam suit
   against an SPSG subsidiary under the Civil False Claims Act alleging that
   the SPSG subsidiary and three of its vendors knowingly violated their
   contractual requirements with the Army due to the vendors' alleged failure
   to have certified welders. In October 2000, SPSG settled this litigation
   with the Department of Justice for approximately $1.1 million, plus legal
   costs. SPSG admitted no wrongdoing as part of the settlement. SPSG paid
   $0.55 million of the settlement amount in November 2000; the remainder is
   due on December 30, 2001.

   In addition to the matters discussed above, SPSG is involved in litigation
   from time to time in the ordinary course of its business; however, SPSG
   does not believe that there is any currently pending or threatened
   litigation, individually or in the aggregate, that is likely to have a
   material adverse effect on its financial position, results of operations or
   its cash flows.

12. FAIR VALUE OF FINANCIAL INSTRUMENTS

   The fair value of significant current assets, current liabilities and
   long-term debt approximate their respective historical carrying amounts.

   SPSG has entered into six foreign currency exchange contracts to
   effectively hedge its exposure to certain foreign currency rate
   fluctuations on intercompany demand loans to one subsidiary which are
   denominated in a foreign currency. By virtue of these contracts, SPSG has
   fixed the total dollar amount which it will receive under the
   aforementioned subsidiary loan through the maturity dates of the contracts
   regardless of the fluctuations in the exchange rate. As of December 31,
   2000, the total notional amount of the contracts, which mature between
   January 2001 and July 2002, was $11.5 million. SPSG's cumulative foreign
   currency translation adjustment component of parent's equity in segment was
   increased by $2.0 million in 1999 and decreased by $0.3 million in 2000 as
   a result of these contracts.

   SPSG has estimated the fair value of its foreign exchange contracts based
   on information obtained from the counterparty. Fair value represents the
   amount SPSG would have received at December 31, 2000 if the agreements had
   been terminated. As of December 31, 2000, SPSG would have received
   approximately $0.9 million upon cancellation of all contracts. If SFAS 133
   had to be applied to all net investment hedge contracts in place at
   December 31, 2000, the effect would have been to decrease assets by
   approximately $0.2 million with an offsetting amount recorded in the
   accumulated other comprehensive income (loss) component of parent's equity
   in segment.

                                      F-52


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS

13. CUSTOMER DATA

   (a) Geographic Data--The following summarizes information about SPSG's
       different geographic areas:



                                     UNITED STATES      FRANCE      OTHER FOREIGN     ELIMINATIONS       COMBINED
                                    ---------------   ----------   ---------------   --------------   -------------
                                                                (DOLLARS IN THOUSANDS)
                                                                                       
1998
----
Net sales to unaffiliated
 customers ......................      $  83,812       $26,164        $ 27,760          $     --        $ 137,736
Intercompany ....................            898           637             186            (1,721)              --
                                       ---------       -------        --------          --------        ---------
Total net sales .................      $  84,710       $26,801        $ 27,946          $ (1,721)       $ 137,736
                                       =========       =======        ========          ========        =========
Operating income ................      $  11,851       $ 2,185        $  3,816          $     --        $  17,852
                                       =========       =======        ========          ========        =========
1999
----
Net sales to unaffiliated
 customers ......................      $  68,263       $25,315        $ 23,746          $     --        $ 117,324
Intercompany ....................          2,037         1,445             423            (3,905)              --
                                       ---------       -------        --------          --------        ---------
Total net sales .................      $  70,300       $26,760        $ 24,169          $ (3,905)       $ 117,324
                                       =========       =======        ========          ========        =========
Operating income (loss) .........      $   7,318       $ 2,012        $ (1,807)         $     --        $   7,523
                                       =========       =======        ========          ========        =========
2000
----
Net sales to unaffiliated
 customers ......................      $  55,541       $25,159        $ 24,292          $     --        $ 104,992
Intercompany ....................          3,962         1,218             758            (5,938)              --
                                       ---------       -------        --------          --------        ---------
Total net sales .................      $  59,503       $26,377        $ 25,050          $ (5,938)       $ 104,992
                                       =========       =======        ========          ========        =========
Operating income (loss) .........      $  (5,413)      $   927        $ (1,032)         $     --        $  (5,518)
                                       =========       =======        ========          ========        =========


   SPSG accounts for transfers between geographic areas at cost plus a
   proportionate share of operating profit.

   The following summarizes SPSG's sales in the United States and foreign
   locations:



                                            YEARS ENDED DECEMBER 31,
                                      ------------------------------------
                                         1998         1999         2000
                                      ----------   ----------   ----------
                                             (DOLLARS IN THOUSANDS)
                                                       
Sales to unaffiliated customers:
U.S. Government ...................    $ 62,059     $ 54,953     $ 49,960
Other United States ...............      11,859        7,989        8,716
Middle East .......................       3,998        1,618        2,403
Europe ............................      31,202       29,759       24,610
Central and South America .........      20,766       19,716       16,025
Other Foreign .....................       7,852        3,289        3,278
                                       --------     --------     --------
                                       $137,736     $117,324     $104,992
                                       ========     ========     ========


   Export sales by SPSG's domestic operations were approximately 10%, 5% and
   4% of net sales for the years ended December 31, 1998, 1999 and 2000,
   respectively.

                                      F-53


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS

   SPSG is subject to audit and investigation by various agencies which
   oversee contract performance in connection with SPSG's contracts with the
   U.S. government. Management believes that potential claims from such audits
   and investigations will not have a material adverse effect on the combined
   financial statements. In addition, contracts with the U.S. government may
   contain cost or performance incentives or both based on stated targets or
   other criteria. Cost or performance incentives are recorded at the time
   there is sufficient information to relate actual performance to targets or
   other criteria.

   SPSG has foreign operations and assets in Brazil, Colombia, France, Italy,
   Mexico, Russia and the Philippines. In addition, SPSG sells its products
   and services in other foreign countries and has continued to increase its
   level of international activity. Accordingly, SPSG is subject to various
   risks including, among others, foreign currency restrictions, exchange rate
   fluctuations, government instability and complexities of local laws and
   regulations.

   (b) Major Customers during the years ended December 31, 1998, 1999 and 2000
       sales to the U.S. government approximated 45%, 47% and 48% of SPSG's net
       sales, respectively.

14. SUPPLEMENTAL CASH FLOWS DISCLOSURES

   The following is a summary of cash paid related to certain items:



                                                                      1998            1999           2000
                                                                 -------------   -------------   -----------
                                                                                        
   Supplemental disclosure of cash flow information:
   Cash paid for interest ....................................    $  473,107      $  212,277      $170,763
                                                                  ==========      ==========      ========
   Cash paid for taxes .......................................    $1,303,277      $2,455,459      $312,316
                                                                  ==========      ==========      ========
   Supplemental disclosure of non-cash activities:
   Deferred compensation related to restricted stock .........    $       --      $  413,595      $     --
                                                                  ==========      ==========      ========
   Fair value of Kroll-O'Gara stock issued in connection
     with acquisition of businesses ..........................    $  890,185      $       --      $     --
                                                                  ==========      ==========      ========


   The supplemental cash flow disclosure information does not include
   allocated interest and tax expense that was funded directly by
   Kroll-O'Gara.

                                      F-54


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                      COMBINED BALANCE SHEETS (UNAUDITED)
                   AS OF DECEMBER 31, 2000 AND JUNE 30, 2001
                              (DOLLARS IN 000'S)



                                                                                DECEMBER 31,      JUNE 30,
                                                                                    2000            2001
                                                                               --------------   ------------
                                                                                          
ASSETS
Current Assets:
 Cash and cash equivalents .................................................     $   2,161       $   2,231
 Trade accounts receivable, net of allowance for doubtful accounts of
   approximately $1,220 and $1,022 at December 31, 2000 and June 30,
   2001, respectively ......................................................        22,701          14,777
 Related party receivables .................................................           411             338
 Costs and estimated earnings in excess of billings on uncompleted contracts         8,634          12,726
 Inventories (note 4) ......................................................        18,641          18,512
 Prepaid expenses and other ................................................         3,712           2,794
 Deferred tax asset ........................................................         1,001           1,001
                                                                                 ---------       ---------
   Total current assets ....................................................        57,261          52,379
                                                                                 ---------       ---------
Property, Plant And Equipment, at cost:
 Land ......................................................................         2,350           2,342
 Buildings and improvements ................................................         6,410           6,188
 Leasehold improvements ....................................................           735             726
 Furniture and fixtures ....................................................         5,520           6,384
 Machinery and equipment ...................................................        13,097          12,504
                                                                                 ---------       ---------
                                                                                    28,112          28,144
 Less--accumulated depreciation ............................................       (11,034)        (11,924)
                                                                                 ---------       ---------
                                                                                    17,078          16,220
                                                                                 ---------       ---------
Costs In Excess Of Assets Acquired And Other Intangible Assets, net of
 accumulated amortization of approximately $3,836 and $4,284 at December
 31,2000 and June 30,2001, respectively ....................................        14,453          13,413
Other Assets ...............................................................           652             595
                                                                                 ---------       ---------
                                                                                    15,105          14,008
                                                                                 ---------       ---------
                                                                                 $  89,444       $  82,607
                                                                                 =========       =========
LIABILITIES AND PARENT'S EQUITY IN SEGMENT
Current Liabilities:
 Current portion of long-term debt due to third-parties ....................     $   2,111       $   2,070
 Trade accounts payable ....................................................        18,041          15,036
 Accrued liabilities .......................................................         8,304           7,392
 Customer deposits and deferred revenue ....................................         5,499           4,023
                                                                                 ---------       ---------
   Total current liabilities ...............................................        33,955          28,521
Other Long-Term Liabilities ................................................           174             391
Deferred Income Taxes ......................................................           211             211
Long-Term Debt Due To Third Parties, net of current portion ................         1,004             945
                                                                                 ---------       ---------
   Total liabilities .......................................................        35,344          30,068
Parent's Equity In Segment (note 1):
 Advances from Kroll-O'Gara, net ...........................................        58,139          57,641
 Deferred compensation .....................................................           (72)            (20)
 Accumulated other comprehensive loss ......................................        (3,967)         (5,082)
                                                                                 ---------       ---------
   Total parent's equity in segment ........................................        54,100          52,539
                                                                                 ---------       ---------
                                                                                 $  89,444       $  82,607
                                                                                 =========       =========


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

                                      F-55


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                 COMBINED STATEMENTS OF OPERATIONS (UNAUDITED)
  FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2000 AND 2001 (DOLLARS IN 000'S)



                                                    THREE MONTHS ENDED            SIX MONTHS ENDED
                                                         JUNE 30,                     JUNE 30,
                                                 -------------------------   ---------------------------
                                                    2000          2001           2000           2001
                                                 ----------   ------------   ------------   ------------
                                                                                
Net sales ....................................    $22,755       $ 32,928       $ 51,440       $ 61,404
Cost of sales ................................     17,598         28,202         38,211         50,250
                                                  -------       --------       --------       --------
   Gross profit ..............................      5,157          4,726         13,229         11,154
Operating Expenses:
 Selling and marketing expenses ..............        880            845          2,700          2,410
 General and administrative expenses .........      3,816          3,914          7,978          7,207
                                                  -------       --------       --------       --------
   Operating income (loss) ...................        461            (33)         2,551          1,537
Other Income (expense):
 Interest expense ............................       (370)          (638)        (1,004)        (1,215)
 Other, net ..................................        (84)          (141)          (118)          (292)
                                                  -------       --------       --------       --------
   Income (loss) before provision for
    income taxes .............................          7           (812)         1,429             30
 Provision for income taxes ..................        117            290            209            382
                                                  -------       --------       --------       --------
   Net income (loss) .........................    $  (110)      $ (1,102)         1,220           (352)
                                                  =======       ========       --------       --------
Other comprehensive loss, net of tax:
 Foreign currency translation adjustment,
   net of $1,010 and $424 tax provision,
   respectively ..............................                                   (2,658)        (1,115)
                                                                               --------       --------
   Comprehensive loss ........................                                 $ (1,438)      $ (1,467)
                                                                               ========       ========


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

                                      F-56


                   THE SECURITY PRODUCTS AND SERVICES GROUP

                 COMBINED STATEMENTS OF CASH FLOWS (UNAUDITED)
       FOR THE SIX MONTHS ENDED JUNE 30, 2000 AND 2001 (DOLLARS IN 000'S)



                                                                            SIX MONTHS ENDED
                                                                                JUNE 30,
                                                                        ------------------------
                                                                            2000         2001
                                                                        -----------   ----------
                                                                                
Cash flows from operating activities:
 Net income (loss) ..................................................    $  1,220      $   (352)
 Adjustments to reconcile net income (loss) to net cash provided by
   operating activities-
   Depreciation and amortization ....................................       2,062         1,879
   Bad debt expense .................................................          40           237
   Noncash compensation expense .....................................          55            52
 Change in assets and liabilities-
 Trade accounts receivables .........................................       1,141         6,874
 Costs and estimated earnings in excess of billings on uncompleted
   contracts ........................................................       8,919        (4,092)
 Inventories, prepaid expenses and other assets .....................      (6,113)          536
 Trade accounts payable .............................................      (2,645)       (2,336)
 Amounts due to/from related parties ................................          25            67
 Accrued liabilities, long-term liabilities and customer deposits and
   deferred revenue .................................................         864        (1,477)
                                                                         --------      --------
   Net cash provided by operating activities ........................       5,568         1,388
                                                                         --------      --------
Cash flows from investing activities:
 Purchases of property, plant and equipment, net ....................      (1,764)       (1,035)
                                                                         --------      --------
   Net cash used in investing activities ............................      (1,764)       (1,035)
                                                                         --------      --------
Cash flows from financing activities:
 Payments of third party debt, net ..................................        (208)         (100)
 Decrease in advances from Kroll-O'Gara, net ........................      (4,480)         (144)
 Other ..............................................................        (564)           36
                                                                         --------      --------
   Net cash used in financing activities ............................      (5,252)         (208)
                                                                         --------      --------
Net increase (decrease) in cash and cash equivalents ................      (1,448)          145
 Effects of foreign currency exchange rates on cash and cash
   equivalents ......................................................        (158)          (75)
Cash and cash equivalents, beginning of period ......................       3,238         2,161
                                                                         --------      --------
Cash and cash equivalents, end of period ............................    $  1,632      $  2,231
                                                                         ========      ========


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

                                      F-57


                   THE SECURITY PRODUCTS AND SERVICES GROUP

               NOTES TO COMBINED UNAUDITED FINANCIAL STATEMENTS

(1) GENERAL

     The Security Products and Services Group (SPSG or the Company) is a
wholly-owned segment of The Kroll-O'Gara Company (Kroll-O'Gara).

     On April 20, 2001, the Board of Directors of Kroll-O'Gara approved a
definitive agreement, subject to a limited number of closing conditions, to
sell the common stock of the active companies that comprise Kroll-O'Gara's SPSG
segment, other than SPSG's subsidiaries that provide kidnap and ransom and risk
information services, SPSG's Russian subsidiaries and certain other inactive
companies, to Armor Holdings, Inc. (Armor) for up to $56.5 million. The
accompanying SPSG combined financial statements and footnotes exclude the
subsidiaries that provide kidnap and ransom and risk information services as
they will continue to be operated by Kroll-O'Gara after the sale of SPSG. The
Russian subsidiaries and certain other inactive companies are included within
the accompanying combined financial statements as they have historically been
included within the SPSG segment and might not be operated by Kroll-O'Gara
after the sale.

     Of the $56.5 million sales price, a portion ($53.0 million subject to
adjustment) is to be paid at closing, currently expected to occur in the third
quarter of 2001. An escrow of $1.5 million will be maintained and a deferred
payment of up to $2.0 million may be made based on SPSG's achievement of a
gross profit target for the year ending December 31, 2001. At Armor's option,
up to $15.0 million of the purchase price can be paid in registered common
stock of Armor. The purchase price will be reduced dollar-for-dollar to the
extent tangible net assets, as defined, are less than approximately $37.4
million. Kroll-O'Gara currently believes the sale of SPSG will approximate the
value of parent's equity in segment. In the event the sale to Armor is not
consummated, Kroll-O'Gara will continue to evaluate all options available to
it, including seeking other buyers or other alternatives.

     The accompanying combined financial statements are presented on a
carve-out basis and include the historical results of operations and assets and
liabilities of the SPSG entities as noted above. These combined financial
statements have been prepared from Kroll-O'Gara's historical accounting
records.

     SPSG was allocated $0.9 million and $1.2 million of overhead costs related
to Kroll-O'Gara's corporate administrative functions for the three months ended
June 30, 2000 and 2001, respectively, and $2.0 million and $2.2 million for the
six months ended June 30, 2000 and 2001, respectively. The allocations were
based on a specific identification of Kroll-O'Gara's administrative costs
attributable to SPSG and, to the extent that such identification was not
practicable, on the basis of SPSG's sales as a percentage of Kroll-O'Gara's
sales. The expenses associated with various corporate initiatives of
Kroll-O'Gara were not allocated to SPSG. The allocated costs are included in
the various operating expense captions in the accompanying combined statements
of operations.

     SPSG's operations have been financed through its operating cash flows and
advances from Kroll-O'Gara. SPSG's interest expense includes an allocation of
Kroll-O'Gara's interest expense based on Kroll-O'Gara's weighted average
interest rate applied to intercompany advances. Interest expense allocated from
Kroll O'Gara was $0.9 million and $1.0 million at weighted average interest
rates of 3.8% and 6.0% for the six months ended June 30, 2000 and 2001,
respectively. Income tax was calculated as if SPSG had filed separate income
tax returns. SPSG's current income taxes receivable or payable at any point in
time are included in the advances from Kroll-O'Gara in parent's equity in
segment. The advances from Kroll-O'Gara balance in parent's equity in segment
also includes the equity accounts of specific legal entities included in SPSG,
the net assets or liabilities of divisions included in SPSG and the net
intercompany balances of all entities and divisions with Kroll-O'Gara.

     Management believes that its allocation methodologies are reasonable.

     The accompanying unaudited combined financial statements 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 footnotes required by accounting

                                      F-58


                   THE SECURITY PRODUCTS AND SERVICES GROUP

         NOTES TO COMBINED UNAUDITED FINANCIAL STATEMENTS--(CONTINUED)

principles generally accepted in the United States for complete financial
statements. In the opinion of management, all adjustments (consisting of normal
recurring adjustments) considered necessary for fair presentation have been
included. Operating results for the three months and six months ended June 30,
2001 are not necessarily indicative of the results that may be expected for the
year ended December 31, 2001. The accompanying combined financial statements
should be read in conjunction with the combined financial statements and notes
thereto in SPSG's audited financial statements for the year ended December 31,
2000.

(2)   PARENT'S DEBT NOT SPECIFICALLY ALLOCATED TO SPSG

     On March 30, 2001, Kroll-O'Gara entered into an amended and restated loan
agreement to provide for a revolving credit facility that initially amounts to
$40.0 million. The agreement was further amended on April 20, 2001 and expires
on May 31, 2002. Additionally, the agreement provides for a letter of credit
facility of $1,356,250 supporting the Company's Economic Development Revenue
Bonds and up to $6.0 million of transactional letters of credit. Letters of
credit cannot be issued or renewed with a maturity date beyond May 31, 2002.
Advances under the revolving credit facility bear interest at prime plus 1.5%
at June 30, 2001 and, based on the amendments on March 30, 2001 and April 20,
2001, bear interest at the greater of (a) 8.56% or (b) the prime rate plus
1.5%, plus 0.5% (monthly interest factor which was negotiated with the lender
to receive advanced waiver to release pledged collateral for the sale of SPSG
to Armor) times the number of 30-day periods which have expired since April 20,
2001 (or, if less, the highest rate allowed by law). At June 30, 2001, the
interest rate on the revolving credit facility was 9.25%. Kroll-O'Gara had
approximately $36.1 million borrowed under the revolving credit facility at
June 30, 2001.

     Kroll-O'Gara had $35.0 million of senior notes payable outstanding at June
30, 2001. These agreements were also amended on March 30, 2001 and April 20,
2001. Based on the amendments, the senior notes bear interest at the greater of
(a) 8.56% or (b) the prime rate plus 1.5%, plus 0.5% (monthly interest factor
which was negotiated with the lender to receive advanced waiver to release
pledged collateral for the sale of SPSG to Armor) times the number of 30-day
periods which have expired since April 20, 2001 (or, if less, the highest rate
allowed by law). At June 30, 2001, the interest rate on the senior notes was
9.25%.

     The loan agreement and the senior notes (together, the financing
agreements) are secured by substantially all assets of Kroll-O'Gara and its
subsidiaries and a pledge of the stock of essentially all the subsidiaries, all
of which jointly and severally guarantee obligations under the financing
agreements. These financing agreements include financial covenants which, among
other restrictions, require the maintenance of certain financial ratios and
other financial requirements, including an interest coverage ratio, net worth
minimums and minimum quarterly EBITDA, that requires Kroll-O'Gara to
effectively break even before taxes and to generate EBITDA of $6.0 million per
quarter. The financing agreements also impose limitations on mergers,
acquisitions, stock redemptions, additional indebtedness and capital
expenditures. The financing agreements do not permit the declaration or payment
of any dividends, other than stock dividends. The net proceeds from any
lender-approved asset sales in excess of $1.0 million per transaction or $2.0
million per fiscal year must be paid proportionately to the revolving credit
facility lender and the holders of the senior notes, with a corresponding
reduction in the total permitted borrowings under the revolving credit
facility. A material adverse change in the business of Kroll-O'Gara, including
a significant sale of net assets, would result in the acceleration of all
amounts due to the revolving credit facility lender and the holders of the
senior notes. In accordance with the April 20, 2001 amendment to the loan
agreement, Kroll-O'Gara's agreement to sell SPSG would result in an
acceleration of all amounts due under the loan agreement 60 days after the
closing of the sale. Kroll-O'Gara was not in compliance with certain covenants
of the financing agreements as of December 31, 2000 and June 30, 2001. Had the
revolving credit facility lender and the holders of the senior notes not
amended and restated the financing

                                      F-59


                   THE SECURITY PRODUCTS AND SERVICES GROUP

         NOTES TO COMBINED UNAUDITED FINANCIAL STATEMENTS--(CONTINUED)

agreements on March 30, 2001 and April 20, 2001, or waived the events of
non-compliance as of June 30, 2001, all amounts outstanding under the financing
agreements would have been immediately payable. Kroll-O'Gara anticipates
compliance with all covenants and believes it has the capability to continue to
finance its operations and the operations of its segments throughout the
remainder of 2001.

(3) SUPPLEMENTAL CASH FLOW DISCLOSURE

    The following is a summary of cash paid related to certain items:



                                                                SIX MONTHS ENDED
                                                                   JUNE 30,
                                                                ---------------
                                                                 2000     2001
                                                                ------   ------
                                                                  (DOLLARS IN
                                                                     000'S)
                                                                   
   Cash paid for taxes ......................................    $224     $ 63
   Cash paid for interest (exclusive of Kroll O'Gara interest
     allocation discussed in Note 1) ........................      63      141


(4)  INVENTORIES

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



                                                  DECEMBER 31,     JUNE 30,
                                                      2000           2001
                                                 --------------   ---------
                                                     (DOLLARS IN 000'S)
                                                            
   Raw materials .............................       $11,651       $11,547
   Vehicle costs and work-in-process .........         6,990         6,965
                                                     -------       -------
     Total inventory .........................       $18,641       $18,512
                                                     =======       =======


(5)  RESTRUCTURING OF OPERATIONS

     In the third quarter of 2000, SPSG implemented and completed a plan to
reduce costs and improve operating efficiencies (the 2000 Plan) with a total
pre-tax restructuring charge of approximately $0.7 million. Total payments
pursuant to the 2000 Plan through June 30, 2001 were $0.6 million. SPSG does
not expect to incur any other significant restructuring charges in future
periods related to the 2000 Plan. The principal element of the restructuring
plan was the elimination of approximately 25 employees. The only component of
the restructuring charge was severance related to the termination of employees.
At June 30, 2001, approximately $0.1 million remained as an accrual relating to
the 2000 Plan.

(6)  NEW ACCOUNTING PRONOUNCEMENTS

     In June 2001, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 141, "Business Combinations"
(SFAS No. 141), which addresses financial accounting and reporting for business
combinations. SFAS No. 141 requires all business combinations in the scope of
the statement to be accounted for using one method, the purchase method. The
provisions of this statement apply to all business combinations initiated after
June 30, 2001. Due to the recent issuance of the standard, the Company is still
assessing the potential impact to its combined financial statements.

     In June 2001, the FASB issued Statement of Financial Accounting Standards
No. 142, "Goodwill and Other Intangible Assets" (SFAS No. 142), which
establishes accounting and reporting standards for goodwill and other
intangible assets that are acquired individually or with a group of other
assets. The provisions of this statement are effective for fiscal years
beginning after December 15, 2001. For

                                      F-60


                   THE SECURITY PRODUCTS AND SERVICES GROUP

         NOTES TO COMBINED UNAUDITED FINANCIAL STATEMENTS--(CONTINUED)

example, the Company had amortization expense related to goodwill and other
intangible assets of approximately $0.5 million for the six months ended June
30, 2001. Due to the recent issuance of the standard, the Company is still
assessing the potential impact to its combined financial statements.

                                      F-61


       UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

     The following unaudited pro forma condensed consolidated statements of
operations for the year ended December 31, 2000 and the six months ended June
30, 2001 are presented for informational purposes only and are not necessarily
indicative of actual results that would have been achieved had the transaction
been consummated at the beginning of, or for, the periods indicated. These pro
forma condensed consolidated statements of operations do not purport to
indicate results of operations as of any future period. The pro forma condensed
consolidated statement of operations for the year ended December 31, 2000 and
the six months ended June 30, 2001 reflect only anticipated cost savings
directly attributable to the acquisition of O'Gara which we believe would have
resulted had the acquisition occurred on January 1, 2000 and reflects the
implementation of Statement of Financial Accounting Standard No. 142, Goodwill
and Other Intangible Assets, as if it had been applied to the acquisition of
O'Gara. The unaudited pro forma condensed consolidated statements of operations
should be read in conjunction with our Consolidated Financial Statements and
the related notes thereto filed with our Form 10-K for the year ended December
31, 2000, and the Combined Financial Statements of SPSG included herein.

     In preparing the unaudited pro forma condensed consolidated statement of
operations for the year ended December 31, 2000 and the six months ended June
30, 2001, we used a purchase price of $52.3 million (which excludes the $2
million contingent earnout) and a net tangible book value of $35.2 million.

                                      F-62


      UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

                  FOR THE FISCAL YEAR ENDED DECEMBER 31, 2000

                 (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)



                                                  HISTORICAL                           PRO FORMA
                                                     ARMOR        SPSG (1)            ADJUSTMENTS            PRO FORMA
                                                 ------------   ------------   -------------------------   ------------
                                                                                                 
Revenues .....................................     $220,955      $ 104,992          $     7,428 (2)(5)       $333,375
Cost of sales ................................      137,499         86,127                3,966 (2)(5)        227,592
Operating expenses ...........................       50,341         22,620                 (849)(3)(5)         72,112
Amortization expense .........................        3,429          1,077               (1,077)(4)(5)          3,429
Equity in earnings of investee ...............          (87)            --                   --                   (87)
Restructuring and related
 charges .....................................           --            686                   --                   686
Integration and other non-recurring charges ..        3,290             --                   --                 3,290
                                                   --------      ---------          -----------              --------
Operating income (loss) ......................       26,483         (5,518)               5,388                26,353
Interest expense, net ........................        1,896          2,266                  333 (7)             4,495
Other (income) expense, net ..................       (1,803)         1,952                 (109)(5)                40
Provision (benefit) for income taxes .........        9,342            275               (2,124)(6)             7,493
                                                   --------      ---------          -----------              --------
Net income (loss) ............................     $ 17,048      $ (10,011)         $     7,288              $ 14,325
                                                   ========      =========          ===========              ========
Earnings per common share:
 Basic .......................................     $   0.75                                                  $   0.61
 Diluted .....................................     $   0.73                                                  $   0.59
Weighted average common shares
 outstanding:
 Basic .......................................       22,630                               1,009 (8)            23,639
 Diluted .....................................       23,356                               1,009 (8)            24,365



                                      F-63


   NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(1)   SPSG's combined results of operations are presented for the year ended
      December 31, 2000.

(2)   Reflects a change from O'Gara's revenue recognition policy on long-term
      contracts from percentage of completion based on the cost incurred basis
      to percentage of completion based on the units completed basis. For the
      year ended December 31, 2000, this change in revenue recognition would
      have resulted in an increase in revenues of approximately $9.3 million
      and an increase in cost of sales of approximately $5.6 million.

(3)   Represents an adjustment to operating expenses to reflect the reduction
      in information technology consulting and data circuit costs of $262,000,
      and reduced insurance fees of $100,000 pursuant to our existing
      contracts.

(4)   Reflects the elimination of amortization expense for the SPSG companies
      being acquired pursuant to this acquisition. According to Statement of
      Financial Accounting Standard No. 142, Goodwill and Other Intangible
      Assets, goodwill arising from business combinations completed after July
      1, 2001 will no longer require annual amortization but rather be tested
      for impairment.

(5)   Reflects the elimination of the Russian operations with revenues of $1.9
      million, cost of sales of $1.6 million, operating expenses of $487,000,
      amortization expense of $450,000 and other income of $109,000. These
      operations are not being purchased as part of the O'Gara acquisition.

(6)   Reflects the adjustment to the provision for taxes by applying our
      estimated effective tax rate to the pretax pro forma income derived from
      the pro forma adjustments described above.

(7)   Reflects interest expense of $2.7 million related to the acquisition debt
      incurred as a result of this transaction, net of the elimination of
      SPSG'a allocated interest expense of $2.4 million.

(8)   Reflects the issuance of 1,009,422 shares of our $0.01 par value per
      share common stock valued at $15 million issued as part of the
      consideration for the acquisition of O'Gara.

                                      F-64


      UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                    FOR THE SIX MONTHS ENDED JUNE 30, 2001
                 (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)



                                                  HISTORICAL                          PRO FORMA
                                                     ARMOR       SPSG (1)            ADJUSTMENTS             PRO FORMA
                                                 ------------   ----------   ---------------------------   -------------
                                                                                                 
Revenues .....................................     $112,930      $61,404           $     (2,668)(2)(5)       $ 171,666
Cost of sales ................................       69,707       50,250                 (1,946)(2)(5)         118,011
Operating expenses ...........................       27,118        9,169                   (313)(3)(5)          35,974
Amortization expense .........................        1,778          448                   (448)(4)(5)           1,778
Restructuring and related
 charges .....................................        9,959           --                     --                  9,959
Integration and other non-recurring charges ..          836           --                     --                    836
                                                   --------      -------           ------------              ---------
Operating (loss) income ......................        3,532        1,537                     39                  5,108
Interest expense, net ........................        1,514        1,215                     96 (7)              2,825
Other (income) expense, net ..................         (227)         292                     13 (5)                 78
Provision (benefit) for income taxes .........        1,343          382                   (691)(5)(6)           1,034
                                                   --------      -------           ------------              ---------
Net (loss) income ............................     $    902      $  (352)          $        621              $   1,171
                                                   ========      =======           ============              =========
Earnings (loss) per common share:
 Basic .......................................     $   0.04                                                  $    0.05
 Diluted .....................................     $   0.04                                                  $    0.05
Weighted average common shares:
 Basic .......................................       22,934                               1,009 (8)             23,943
 Diluted .....................................       23,670                               1,009 (8)             24,679




                                      F-65


                    NOTES TO UNAUDITED PRO FORMA CONDENSED
                     CONSOLIDATED STATEMENT OF OPERATIONS

(1)   SPSG's combined results of operations are presented for the six months
      ended June 30, 2001.

(2)   Reflects a change from O'Gara's revenue recognition policy on long-term
      contracts from percentage of completion based on the cost incurred basis
      to percentage of completion based on the units completed basis. For the
      six months ended June 30, 2001, this change in revenue recognition would
      have resulted in an decrease in revenues of approximately $1.5 million
      and an decrease in cost of sales of approximately $1.0 million.

(3)   Represents an adjustment to operating expenses to reflect reduced
      information technology consulting and data circuit costs of $52,000 and
      reduced insurance fees of $75,000 pursuant to our existing contracts.

(4)   Reflects the elimination of the historical amortization expense
      associated with pre-existing goodwill on the SPSG companies being
      acquired pursuant to this acquisition. In addition, no adjustment has
      been made to recognize amortization of goodwill associated with this
      acquisition as the expected acquisition will occur subsequent to June 30,
      2001. According to Statement of Financial Accounting Standard No. 142,
      Goodwill and Other Intangible Assets, goodwill arising from business
      combinations completed after July 1, 2001 will no longer require annual
      amortization but rather be tested for impairment.

(5)   Reflects the elimination of the Russian operations with revenues of $1.2
      million, cost of sales of $917,000, operating expenses of $186,000,
      amortization expense of $146,000 and other income of $13,000. These
      operations are not being purchased as part of the O'Gara acquisition.

(6)   Reflects an adjustment to the provision for taxes by applying our
      estimated effective tax rate to the pretax pro forma income derived from
      the pro forma adjustments described above.

(7)   Reflects interest expense of $1.3 million related to the acquisition debt
      incurred as a result of this transaction, net of the elimination of
      SPSG's allocated interest expense of $1.2 million.

(8)   Reflects the issuance of 1,009,422 shares of our $0.01 par value per
      share common stock valued at $15 million issued as part of the
      consideration for the acquisition of O'Gara.

                                      F-66


           UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

The following unaudited pro forma condensed consolidated balance sheet as of
June 30, 2001 is presented for informational purposes only and is not
necessarily indicative of our financial position had the acquisition of O'Gara
been consummated on June 30, 2001. This pro forma condensed balance sheet does
not purport to indicate our financial position as of any future period. The pro
forma condensed consolidated balance sheet as of June 30, 2001 reflects those
adjustments directly attributable to the acquisition of O'Gara that we believe
would have resulted had the acquisition occurred on June 30, 2001. This
unaudited pro forma condensed balance sheet should be read in conjunction with
our Consolidated Financial Statements and the related notes thereto filed with
our Form 10-K for the year ended December 31, 2000, and the Combined Financial
Statements of SPSG included herein.

In preparing the unaudited pro forma condensed consolidated balance sheet as of
June 30, 2001, we used a purchase price of $52.3 million (which excludes the $2
million contingent earnout) of which $37.3 million would be paid in cash and
issuing 1,009,422 shares of our common stock valued at $15 million.

                                      F-67


                  UNAUDITED PRO FORMA CONDENSED BALANCE SHEET

                              AS OF JUNE 30, 2001

                            (AMOUNTS IN THOUSANDS)



                                                          HISTORICAL                         PRO FORMA
                                                             ARMOR       SPSG (1)           ADJUSTMENTS            PRO FORMA
                                                         ------------   ----------   -------------------------   ------------
                                                                                                     
                         ASSETS
Current assets:
 Cash and cash equivalents ...........................    $   4,981      $  2,231         $      (125)(2)        $    7,087
 Accounts receivable, net ............................       51,591        14,777                 (37)(2)            66,331
 Related party receivable ............................           --           338                (338)(2)                --
 Costs and estimated earnings in excess of billings on
   uncompleted contracts .............................           --        12,726             (12,726)(3)                --
 Inventories .........................................       30,474        18,512               9,130 (2)(3)         58,116
 Prepaid expenses and other current assets ...........       19,612         3,795              (5,026)(2)(6)         18,381
                                                          ---------      --------         -----------             ---------
Total current assets .................................      106,658        52,379              (9,122)              149,915
Property, plant and equipment, net ...................       26,790        16,220                (638)(2)            42,372
Intangible assets, net ...............................       94,402        13,413              11,720 (4)(2)        119,535
Other assets .........................................        9,356           595                (352)(2)             9,599
                                                          ---------      --------         -------------           ---------
Total assets .........................................    $ 237,206      $ 82,607         $     1,608             $ 321,421
                                                          =========      ========         =============           =========
          LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
 Short-term debt .....................................    $   2,216      $     --         $        --             $   2,216
 Current portion of long-term debt and capitalized
   lease obligations .................................          514         2,070                  --                 2,584
 Accounts payable, accrued expenses and other current
   liabilities .......................................       16,994        26,451                 960 (2)(6)         44,405
                                                          ---------      --------         -------------           ---------
Total current liabilities ............................       19,724        28,521                 960                49,205
Long-term debt and capitalized lease obligations and
 other long term liabilities .........................       47,089         1,547              38,187 (2)(5)         86,823
                                                          ---------      --------         -------------           ---------
Total liabilities ....................................       66,813        30,068              39,147               136,028
Stockholders' equity:
 Common stock ........................................          253            --                  10 (7)               263
 Additional paid in capital ..........................      153,851            --              14,990 (8)           168,841
 Parent's equity in segment ..........................           --        57,641             (57,641)(2)                --
 Deferred compensation ...............................           --           (20)                 20 (2)                --
 Retained earnings ...................................       44,251            --              44,251                    --
 Accumulated other comprehensive income ..............       (2,593)       (5,082)              5,082 (2)            (2,593)
 Treasury stock ......................................      (25,369)           --                  --               (25,369)
                                                          ---------      --------         -------------           ---------
   Total stockholders' equity ........................      170,393        52,539             (37,539)              185,393
                                                          ---------      --------         -------------           ---------
Total liabilities and stockholders' equity ...........    $ 237,206      $ 82,607         $     1,608             $ 321,421
                                                          =========      ========         =============           =========


                                      F-68


            NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

(1)   SPSG's combined balance sheet as of June 30, 2001.

(2)   Reflects the elimination of the Russian operations as well as certain
      other assets and liabilities of SPSG that will not be purchased by us.
      The elimination of the Russian operations results in a reduction in cash
      of $125,000, a reduction in accounts receivable of $37,000, a reduction
      of inventory of $442,000, a reduction of other current assets of $20,000
      a reduction in land, buildings and equipment of $679,000, a reduction in
      intangible assets of $1.4 million, a reduction in other assets of
      $352,000, a reduction in accounts payable, accrued expenses and other
      current liabilities of $483,000, a reduction in long-term debt,
      capitalized lease obligations and other long-term liabilities of
      $132,000, and a reduction in Parent's equity in segment of $2.4 million.

(3)   Reflects the adjustment of SPSG's historical costs in excess of billings
      and inventory resulting from a change in O'Gara's revenue recognition
      policy on long-term contracts from percentage of completion based on the
      cost incurred basis to percentage of completion on the units completed
      basis. This change in revenue recognition results in a decrease in costs
      in excess of billings of $12.7 million and an increase in inventory of
      $9.6 million.

(4)   Reflects the excess of purchase price over the fair value of the net
      assets acquired of approximately $25.1 million, net of O'Gara's existing
      goodwill of $13.4 million.

(5)   Reflects borrowings of approximately $37.3 million necessary to
      consummate the O'Gara acquisition.

(6)   The adjustment to prepaid expenses and other current assets, accounts
      payable, accrued expenses and other current liabilities includes the
      accrual of direct costs in the amount of $5.0 million, net of $4.0
      million incurred by us through June 30, 2001.

(7)   Reflects the issuance of 1,009,422 shares of our common stock with $0.01
      par value per share for the acquisition of the O'Gara. The number of
      shares was determined by using the average closing price of the ten
      trading days up to and including August 8, 2001.

(8)   Represents additional paid in capital associated with the issuance of
      1,009,422 shares of our common stock at an assumed price of $14.86 per
      share issued as consideration of the O'Gara acquisition.

                                      F-69


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

                                5,000,000 SHARES




                              ARMOR HOLDINGS, INC.


                                 COMMON STOCK



                                -----------------
                               P R O S P E C T U S
                                -----------------



                               MERRILL LYNCH & CO.


                            BEAR, STEARNS & CO. INC.


                               WACHOVIA SECURITIES




                                          , 2001




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



                                    PART II

                    INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

     We will pay the following costs and expenses incident to the offering and
sale to the public of the shares being registered. All amounts, other than the
Commission registration fee, are estimates.


                                      
SEC Registration Fee .................    $   35,233
Listing Fee ..........................        47,800
Accounting fees and expenses .........       250,000
Legal fees and expenses ..............       565,000
Printing Fees ........................        75,000
Miscellaneous expenses ...............        26,967
                                          ----------
 Total ...............................    $1,000,000
                                          ==========


ITEM 15. INDEMNIFICATION OF DIRECTORS AND OFFICERS

     Section 145 of the General Corporation Law of the State of Delaware (the
"DGCL") makes provision for the indemnification of officers and directors of
corporations in terms sufficiently broad to indemnify our officers and
directors under certain circumstances from liabilities (including reimbursement
of expenses incurred) arising under the Securities Act.

     As permitted by the DGCL, our Charter provides that, to the fullest extent
permitted by the DGCL, no director shall be liable to the Company or to its
stockholders for monetary damages for breach of his fiduciary duty as a
director. Delaware law does not permit the elimination of liability (i) for any
breach of the director's duty of loyalty to the Company or its stockholders,
(ii) for acts or omissions not in good faith or which involve intentional
misconduct or a knowing violation of law, (iii) in respect of certain unlawful
dividend payments or stock redemptions or repurchases or (iv) for any
transaction from which the director derives an improper personal benefit. The
effect of this provision in the Charter is to eliminate the rights of the
Company and its stockholders (through stockholders' derivative suits on behalf
of the Company) to recover monetary damages against a director for breach of
fiduciary duty as a director thereof (including breaches resulting from
negligent or grossly negligent behavior) except in the situations described in
clauses (i)-(iv), inclusive, above. These provisions will not alter the
liability of directors under federal securities laws.

     Our Charter provides that we may indemnify any person who was or is a
party or is threatened to be made a party to any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative
or investigative (other than an action by or in the right of the Company) by
reason of the fact that he is or was a director, officer, employee or agent of
the Company or is or was serving at the request of the Company as a director,
officer, employee or agent of another corporation or enterprise, against
expenses (including attorneys' fees), judgments, fines and amounts paid in
settlement actually and reasonably incurred by such person in connection with
such action, suit or proceeding if such person acted in good faith and in a
manner he reasonably believed to be in or not opposed to the best interests of
the Company, and, with respect to any criminal action or proceeding, had no
reasonable cause to believe such person's conduct was unlawful.

     Our Charter also provides that we may indemnify any person who was or is a
party or is threatened to be made a party to any threatened, pending or
completed action or suit by or in the right of the Company to procure a
judgment in its favor by reason of the fact that such person acted in any of
the capacities set forth above, against expenses (including attorneys' fees)
actually and reasonably incurred by such person in connection with the defense
or settlement of such action or suit if such person acted under similar
standards, except that no indemnification may be made in respect of any claim,
issue or matter as to which such person shall have been adjudged to be liable
to the

                                      II-1


Company unless and only to the extent that the Court of Chancery of the State
of Delaware or the court in which such action or suit was brought shall
determine upon application that despite the adjudication of liability but in
view of all the circumstances of the case, such person is fairly and reasonably
entitled to indemnity for such expenses which the Court of Chancery or such
other court shall deem proper.

     Our Charter also provides that to the extent a director or officer of the
Company has been successful in the defense of any action, suit or proceeding
referred to in the previous paragraphs or in the defense of any claim, issue,
or matter therein, he shall be indemnified against expenses (including
attorneys' fees) actually and reasonably incurred by him in connection
therewith; that indemnification provided for in the Charter shall not be deemed
exclusive of any other rights to which the indemnified party may be entitled;
and that the Company may purchase and maintain insurance on behalf of a
director or officer of the Company against any liability asserted against him
or incurred by him in any such capacity or arising out of his status as such
whether or not the Company would have the power to indemnify him against such
liabilities under the provisions of Section 145 of the DGCL.

ITEM 16. EXHIBITS



  EXHIBIT
    NO.    DESCRIPTION
    ---    -----------
        
   1.1     Form of Underwriting Agreement*
   4.1     Form of Common Stock Certificate (filed as Exhibit 4.1 to Registration Statement
           No. 333-28879 on Form S-1 of the Company and incorporated herein by reference)
   5.1     Opinion of Kane Kessler, P.C. regarding the validity of our common stock being registered*
  23.1     Consent of Kane Kessler, P.C. (included in Exhibit 5.1)
  23.2     Consent of PricewaterhouseCoopers LLP
  23.3     Consent of Arthur Andersen LLP
  24.1     Power of Attorney (included on signature page to the Registration Statement)


----------
* To be filed by amendment

ITEM 17. UNDERTAKINGS

     The undersigned registrant hereby undertakes that, for purposes of
determining any liability under the Securities Act of 1933, each filing of the
registrant's annual report pursuant to section 13(a) or section 15(d) of the
Securities Exchange Act of 1934 (and, where applicable, each filing of an
employee benefit plan's annual report pursuant to section 15(d) of the
Securities Exchange Act of 1934) that is incorporated by reference in the
registration statement shall be deemed to be a new registration statement
relating to the securities offered therein, and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

     Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons of
the registrant pursuant to the foregoing provisions, or otherwise, the
registrant has been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the
Act and is, therefore, unenforceable. In the event that a claim for
indemnification against such liabilities (other than the payment by the
registrant of expenses incurred or paid by a director, officer or controlling
person of the registrant in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling person in
connection with the securities being registered, the registrant will, unless in
the opinion of its counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question whether
such indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.

                                      II-2


   The undersigned registrant hereby undertakes that:

   (1)   For purposes of determining any liability under the Securities Act of
         1933, the information omitted from the form of prospectus filed as
         part of this registration statement in reliance upon Rule 430A and
         contained in a form of prospectus filed by the registrant pursuant to
         Rule 424(b)(1) or (4)or 497(h) under the Securities Act shall be
         deemed to be part of this registration statement as of the time it was
         declared effective.

   (2)   For the purpose of determining any liability under the Securities Act
         of 1933, each post-effective amendment that contains a form of
         prospectus shall be deemed to be a new registration statement relating
         to the securities offered therein, and the offering of such securities
         at that time shall be deemed to be the initial bona fide offering
         thereof.

                                      II-3


                                  SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
certifies that it has reasonable grounds to believe that it meets all of the
requirements for filing on Form S-3 and has duly caused this registration
statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in City New York, State of New York, on October 29, 2001.

                                        ARMOR HOLDINGS, INC.

                                        By: /s/ Warren B. Kanders
                                           ------------------------------------
                                           Warren B. Kanders, Chairman of
                                           the Board of Directors

     Each person whose signature appears below hereby constitutes and appoints
Warren B. Kanders and Jonathan M. Spiller, or either of them, his
attorney-in-fact, each with the power of substitution, for him in any and all
capacities, to sign any amendments to this registration statement, and to file
the same with exhibits thereto and other documents in connection therewith,
with the SEC, hereby ratifying and confirming all that each of said
attorney-in-fact, or his substitute or substitutes, may do or cause to be done
by virtue hereof.

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons in the
capacities indicated on October 29, 2001.



             SIGNATURE                                      TITLE
             ---------                                      -----
                                   
      /s/ Warren B. Kanders           Chairman of the Board of Directors
---------------------------------
        Warren B. Kanders

     /s/ Jonathan M. Spiller          President, Chief Executive Officer
---------------------------------     and Director (Principal Executive Officer)
       Jonathan M. Spiller

     /s/ Robert R. Schiller           Executive Vice President, Chief
---------------------------------     Financial Officer (Principal Accounting
       Robert R. Schiller             Officer)

      /s/ Burtt R. Ehrlich            Director
---------------------------------
        Burtt R. Ehrlich

      /s/ Nicholas Sokolow            Director
---------------------------------
        Nicholas Sokolow

      /s/ Thomas W. Strauss           Director
---------------------------------
        Thomas W. Strauss

      /s/ Alair A. Townsend           Director
---------------------------------
        Alair A. Townsend

     /s/ Stephen B. Salzman           Director
---------------------------------
       Stephen B. Salzman


                                      II-4


                                 EXHIBIT INDEX



  EXHIBIT
    NO.    DESCRIPTION
    ---    -----------
        
   1.1     Form of Underwriting Agreement*
   4.1     Form of Common Stock Certificate (filed as Exhibit 4.1 to Registration Statement
           No. 333-28879 on Form S-1 of the Company and incorporated herein by reference)
   5.1     Opinion of Kane Kessler, P.C. regarding the validity of our common stock being registered*
  23.1     Consent of Kane Kessler, P.C. (included in Exhibit 5.1)
  23.2     Consent of PricewaterhouseCoopers LLP
  23.3     Consent of Arthur Andersen LLP
  24.1     Power of Attorney (included on signature page to the Registration Statement)


----------
* To be filed by amendment