02-95-09 -- AS FILED WITH THE S.E.C.

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   FORM 10-K

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

For Fiscal Year Ended         February 26, 1995

[      ]       TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
               SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the Transition Period from                                   to

Commission File Number:    0-14394

                           TOWN & COUNTRY CORPORATION
             (Exact name of Registrant as specified in its charter)

           Massachusetts                                  04-2384321
     (State or other jurisdiction of                   (I.R.S. Employer
      incorporation or organization)                     I.D. Number)

 25 Union Street, Chelsea, Massachusetts                      02150
(Address of principal executive offices)                    (Zip Code)

Registrant's telephone number, including area code:  (617) 884-8500

Securities registered pursuant to Section 12(b) of the Act:

     Title of each class           Name of each exchange on which registered
Class A Common Stock,   $.01 par value            American Stock Exchange

Securities registered pursuant to Section 12(g) of the Act: None

     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes X No
     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]
     The aggregate  market value of voting  stock,  based on the actual price at
     which  the  Class  A  common  stock  sold,  held by  non-affiliates  of the
     Registrant  was  $16,302,093  as of May  15,  1995.  On May 15,  1995,  the
     Registrant had outstanding  21,324,495 shares of Class A Common Stock, $.01
     par value and 2,664,941 shares of Class B Common Stock, $.01 par value.





PART I                                                                PAGE

     Item 1.   Business                                               1

                    General Business Developments                     1

                    Narrative Description of Business                 3

                    Financial Information about Foreign and
                    and Domestic Operations and Export Sales          9

     Item 2.        Properties                                        9

     Item 3.        Legal Proceedings                                 11

     Item 4.        Submission of Matters to a Vote of
                    Security-Holders                                  11

PART II

     Item 5.        Market for the Registrant's Common
                    Equity and Related Stockholder Matters            12

     Item 6.        Selected Financial Data                           13

     Item 7.        Management's Discussion and Analysis
                    of Financial Condition and Results of
                    Operations                                        14

     Item 8.        Financial Statements and Supplementary
                    Data                                              21

     Item 9.        Changes in and Disagreements with
                    Accountants on Accounting and Financial
                    Disclosure                                        21





PART III

     Item 10.       Directors and Executive Officers of
                    the Registrant                                    22

     Item 11.       Executive Compensation                            22

     Item 12.       Security Ownership of Certain Beneficial
                    Owners and Management                             22

     Item 13.       Certain Relationships and Related
                    Transactions                                      22

PART IV

     Item 14.       Exhibits, Financial Statement Schedules,
                    and Reports on Form 8-K                           23





PART I


Item 1.   Business

General Business Developments

General

     Town & Country  Corporation,  a Massachusetts  corporation  incorporated in
1965,  (collectively  with its  consolidated  subsidiaries  unless  the  context
otherwise  requires,  the  "Company")  designs,  manufactures,  and  markets  an
extensive  collection of fine jewelry,  scholastic and sports specialty products
in the United  States and  internationally.  Prior to May 14, 1993,  the Company
consisted  of seven  operating  entities:  the  parent  company,  Town & Country
Corporation  ("Town & Country"),  headquartered in Chelsea,  Massachusetts;  its
wholly owned  subsidiaries,  Anju Jewelry  Limited,  a Hong Kong company and its
subsidiaries  ("Anju");  Gold Lance,  Inc. ("Gold  Lance"),  located in Houston,
Texas; Verilyte Gold, Inc. ("Verilyte"),  located in Chelsea,  Massachusetts and
Dallas, Texas; L.G. Balfour Company,  Inc.  ("Balfour"),  headquartered in North
Attleboro,  Massachusetts; and Feature Enterprises, Inc. ("Feature"), located in
New York City, New York; and its majority-owned  subsidiary Essex  International
Public Company Limited and its affiliates  ("Essex"),  a Thailand company. As of
May 14, 1993, Verilyte and Feature were merged into a new operating entity, Town
& Country Fine Jewelry Group, Inc. ("Fine Jewelry Group").

Capitalization

     The  Company   completed  a   recapitalization   on  May  14,   1993.   The
recapitalization  revised the Company's consolidated  capitalization,  including
debt  structure.  The amount of debt  outstanding  was reduced and a significant
portion of old subordinated  debt was exchanged for new debt and shares of Class
A Common Stock and Exchangeable Preferred Stock.

     The Company  obtained a revolving  credit  agreement from Foothill  Capital
Corporation  to provide  secured  financing in an aggregate  amount of up to $30
million, which currently has a seasonal increase up to $35 million, and new gold
consignment   agreements  from  the  Company's  existing  gold  suppliers  which
currently   provide  an  aggregate  gold  consignment   availability  of  up  to
approximately  73,000 troy ounces.  As a result of ongoing  discussions with its
gold suppliers,  the Company has agreed in principle to reduce its domestic gold
facilities by 6,000 troy ounces, from 73,000 troy ounces to 67,000 troy ounces.

     The  Company  sold $30  million  of its 11 1/2%  Senior  Secured  Notes due
September  15,  1997.  At  February  26,  1995,  approximately  $14  million was
outstanding.





     Agreements  were reached with Chemical Bank, to change the terms of the IRB
financing  for the Company's  facility  located in New York,  New York.  The new
terms include,  among other things, an accelerated  payment schedule relative to
that which had previously been in place and the release of certain collateral by
Chemical Bank. At February 26, 1995,  approximately  $500,000  principal balance
remains outstanding.

     The Company  issued  approximately  $61.5  million,  including  unamortized
premium of approximately $8 million,  of 13% Senior  Subordinated Notes, due May
31, 1998, approximately $34.3 million of Exchangeable Preferred Stock, par value
$1.00,  and  approximately  10 million  shares of Class A Common stock valued at
approximately  $26.9  million.  These  securities  were issued in  exchange  for
approximately  93% of the Company's 13% Senior  Subordinated  Notes due December
15, 1998, and  approximately  98% of the Company's 10 1/4% Subordinated Noes due
July 1, 1995. The total carrying value  retired,  including  deferred  financing
costs, was approximately $122.7 million.

     The 13% Senior Subordinated Notes, due May 31, 1998, were issued with terms
providing for the Company's right to issue additional notes in lieu of the first
four semiannual  interest payments ("PIK"). As of February 26, 1995, the Company
had exercised this right and had paid by the issuance of new notes approximately
$3.5 million, $3.7 million, and $3.9 million related to the first three required
semiannual  interest  payments.  Therefore,  the  carrying  value of the  notes,
including  unamortized  premium of approximately $5.6 million,  is approximately
$70.2  million.  Subsequent to year-end,  the Company used its final PIK to make
the fourth semiannual interest payment due May 13, 1995, with approximately $4.2
million of  additional  notes.  The  Company  will be  required to make the $4.5
million interest payment due November 13, 1995, in cash.

     On  November  23,  1994,  holders  of  approximately  94% of the  Company's
Exchangeable  Preferred  Stock  exchanged  their  shares  for  shares  of Little
Switzerland,  Inc. Common Stock on a share-for-share basis. Such an exchange was
provided for by the terms of the Exchangeable  Preferred Stock. In addition, the
Company issued to each participant one share of new Convertible  Preferred Stock
with each share of Little Switzerland, Inc. Common Stock. The Company retains an
investment  in  Little  Switzerland,  Inc.  equal  to  approximately  4% of  the
outstanding shares.

     Since the carrying value of the Company's investment in Little Switzerland,
Inc.  was  substantially  less  than  the  recorded  value  of the  Exchangeable
Preferred  Stock,  the transaction  resulted in a nonrecurring,  noncash gain of
approximately  $17 million,  net of the estimated fair value of the  Convertible
Preferred Stock issued.

     Each share of Convertible Preferred Stock is initially convertible,  at the
option of the  holder,  into two  shares  of Class A Common  Stock,  subject  to
adjustment  in certain  circumstances.  The  Convertible  Preferred  Stock has a
liquidation  value of $6.50 per share and accrues  cumulative  dividends  at the
rate of 6% of the  liquidation  value  per  annum.  The  Company  may  pay  such
dividends in cash or in additional  shares of Convertible  Preferred  Stock,  as
defined by the agreement.

     (See  "Management's  Discussion  and  Analysis of Financial  Condition  and
Results of Operations--Financial  Condition" and Note 2 of Notes to Consolidated
Financial Statements).

Narrative Description of Business

General

     The Company  designs and  manufactures  an  extensive  line of fine jewelry
which it markets  on a  wholesale  basis  throughout  the U.S.,  and to a lesser
extent,  in the international  jewelry market.  Its products include 10, 14, and
18-karat gold rings, earrings,  pendants,  and bracelets,  many of which are set
with precious and semi-precious stones. The Company also manufactures scholastic
and sports specialty products.


     Town & Country Corporation (Headquartered in Chelsea, Massachusetts)
                                      |
     -----------------------------------------------------------------------
     |                 |              |                 |              |
Town & Country    Gold Lance,    L.G. Balfour      Anju Jewelry      Essex
 Fine Jewelry        Inc.        Company, Inc.       Limited      International
  Group, Inc.    (Houston, TX)  (North Attleboro,   (Hong Kong)   Public Company
 (Chelsea, MA)                          MA)                          Limited
                                                                    (Bangkok,
                                                                    Thailand)



     The Company has  manufacturing  facilities  located in  Massachusetts,  New
York, Texas,  Kentucky,  and in Thailand.  These facilities are located close to
available labor forces and suppliers of necessary raw materials.

Production Methods

     The Company  utilizes a variety of production  methods to produce  jewelry.
Principal  among  these is the "lost wax"  method of  investment  casting.  This
manufacturing  operation  originates with a hand designed original which is then
taken through a reverse molding  procedure to create a mold. The mold is infused
with wax,  and a series of such wax pieces are then  surrounded  with plaster of
Paris.  The plaster of Paris is placed in a furnace  where the wax is eliminated
by subjecting the plaster to high temperatures.  Molten gold is then poured into
the areas  from  which the wax has been  eliminated  and a rough  gold  piece is
removed after cooling.  The piece produced through the investment casting method
may then be ground, polished, and set with stones.

     One of the other  production  methods  used is die  striking.  This process
begins by tooling a master hub (male  impression) from an original  design.  The
hub is used to create dies (female impression) for machine stamping.  Additional
tools are  created  to trim and shape the final  product.  Gold or base metal is
struck in hydraulic  presses or with  pneumatic  drop hammers in multiple  steps
with  alternating  annealing  steps.  The product is then  trimmed and  rounded.
Stamping dies are custom produced by computer-aided tool cutting machines or are
hand crafted.  The rough,  stamped  pieces are polished and finished.  Precious,
semi-precious, or synthetic stones may be set in the individual pieces.

     In  addition,   the  Company  utilizes  the  carbide,   or   swiss-cutting,
manufacturing  operation.  This method  uses ring  blanks of various  widths and
dimensions  which have been cut from  tubes of karat gold in a lathing  process.
The blanks are then placed on a cutting  machine  which is set up to cut designs
into the ring using diamond tipped or carbide tipped tools.

     Photo-etching  technology is used to manufacture  precious metal charms and
earrings.  The process  consists of several stages.  First, a graphic image of a
charm or earring is  transferred  to a  photographic  tool and is  replicated by
computer  control in an optimum layout.  The tool is then placed on a thin metal
plate and passed through an exposure unit which  photographically  transfers the
images from the tool onto that plate.  Next,  the metal plate passes by conveyer
through an etching  solution  where a chemical  milling of the exposed  surfaces
takes place. Finally, the etched pieces from the plate are cleaned,  shaped, and
polished.

     The Company uses foil stamping and embossing,  offset  printing,  die stamp
and engraving  presses,  and laser  technology in the  manufacture of graduation
announcements, diplomas, certificates, and other printed products.

Marketing

     There are numerous  channels of  distribution  for fine jewelry,  including
jewelry  stores  (ranging  from the  independent  store with one location to the
large national chains), department stores, catalogue showrooms, warehouse clubs,
and home shopping networks.  The Company distributes its products through all of
these channels.

     As part of its  marketing  program,  the  Company  provides  a  variety  of
customer support services  designed to meet the varying needs of customers.  For
some   customers,   the  Company   designs  product  lines  and  develops  total
merchandising programs including displays and advertising to market these lines.
The Company's sales staff provides quick reaction to customer pricing and design
requirements.  The Company utilizes  computerized data bases and electronic data
interfaces  which assist these  customers by providing  information  that may be
used in marketing,  merchandising, and inventory management. For the independent
retail  jewelers,  the Company has designed  promotional  flyer programs through
which  marketing  and  merchandising  support  pertaining  to a select  group of
products at specific price ranges is provided.

     An increasing portion of retail sales in the fine jewelry industry is being
made through discount department stores, warehouse clubs and television shopping
networks.  These customers are particularly interested in unique designs, volume
production, price and credit terms.





     The Fine Jewelry Group has a single product development  organization built
around product category  specialists.  Each product category is analyzed so that
each category is limited to items  providing  the maximum  return to the Company
and its customers.  Utilizing this structure, the Company believes it is able to
be more responsive to trends in the marketplace.

     Gold Lance and Balfour are engaged in the  production and  distribution  of
high  school  and  college  class  rings on a  made-to-order  basis.  Gold Lance
distributes  through retail jewelry stores,  while Balfour  markets  directly to
students on campus and at campus book  stores.  Each  customer may choose from a
wide variety of options.  These selling methods enable Gold Lance and Balfour to
maintain low levels of inventory in these product lines.  Gold Lance and Balfour
have  libraries  of  reusable  tools  and dies,  allowing  them to offer a large
selection  of styles,  including  fashion-oriented  class  rings with  intricate
designs.

     In conjunction with its school ring sales, Balfour also offers a variety of
graphics products,  including  graduation  announcements,  diplomas,  and memory
books, and novelty items, such as T-shirts, key chains, and pendants.

     Balfour markets licensed products,  particularly rings and jewelry licensed
by the major professional sports organizations. Customized rings, insignia pins,
and novelty items are also marketed to associations and organizations.

     The Company also markets directly from its Bangkok facility where wholesale
buyers  are able to select  and  direct  order  jewelry  from the  Company.  The
Company's  products are also sold  internationally  by the  Company's  marketing
groups and are exhibited at the major international jewelry trade fairs.

     As of April 8, 1995,  the Company had  approximately  $30 million of orders
believed to be firm, as compared to approximately $26 million at a corresponding
date last year.  The Company  believes  that all of these  orders will be filled
during fiscal 1996. The Company believes that comparative open order information
is not  necessarily  indicative of comparative  results due to the high level of
timing  sensitivity in the fine jewelry business which depends  significantly on
orders from large retailers.

Competition

     The Company  competes  with both  domestic and foreign  jewelry  suppliers,
ranging in size from  small  regional  suppliers  to those  which have  national
distribution capabilities. The principal competitive factors are price, quality,
design,  and  customer  service.  Management  believes  that the  Company  has a
reputation for providing  extensive  customer  services and delivering a quality
product line with broad customer  appeal.  The Company tries to achieve relative
cost  savings as a result of the large  volume of its  purchases of diamonds and
stones.





     The  Company   historically   has  competed  in  all  of  the  channels  of
distribution across its price range and is therefore competing directly with the
specialists in each  distribution  category.  It has been most  successful  with
retail  jewelry  stores and the  department  and discount store chains which are
also buying the numerous  marketing and credit related  support  services of the
Company.

     The Company also competes in the class ring industry  which is dominated by
a small  number of  companies.  The industry is made up of two  components,  the
"in-school"  component  in which  ring  orders  are  taken at the  school by the
suppliers,  and the "retail"  component in which local  jewelry  stores  display
samples  and  take  orders.  Historically,  the  "in-school"  component  of this
industry has been heavily influenced by the school  representative/sales  person
relationship.  Factors  which affect the strength of this  relationship  include
delivery time, price,  quality,  design, and customer service.  Class ring sales
are  affected  by  student  demographics  and  economic  conditions.  Management
believes that the Company currently is competitive with other  distributors with
regard to the factors  listed  above.  Management  believes that Jostens and CJC
Holdings,  Inc.  combined  currently  represent a majority  market share of this
industry.


     Management  believes that Balfour's name  recognition and association  with
the class ring  business  and  championship  team rings  gives it a  competitive
advantage  in the direct  marketing  of  graphics  products,  such as  diplomas,
graduation  announcements,  and accessories,  and also,  general sports insignia
products including those with professional team logos.

Seasonality

     The  Company  is  impacted  by the  seasonal  demands of its  customers.  A
significant portion of sales in the fine jewelry industry is concentrated in the
fall  in  anticipation  of the  holiday  season.  Balfour  is also  impacted  by
fluctuations in connection with the scholastic year. Accordingly,  the Company's
operating  results,  and working  capital  requirements  fluctuate  considerably
during the year.





     The following chart sets forth unaudited quarterly data for fiscal 1995 and
fiscal 1994.




                    First                    Second                   Third                    Fourth
                    Quarter                  Quarter                  Quarter                  Quarter
                    Ended                    Ended                    Ended                    Ended
Fiscal 1995         May 29,                  August 28,               November 27,             February 26,

                                                                                   
Net sales           $    70,568,460          $    54,799,928          $    96,719,682          $    66,026,538
Gross profit             24,619,290               14,736,513               28,831,858               19,393,057
Net income (loss)        (2,477,963)              (7,169,427)              16,424,043               (6,204,735)
Income (loss)
  attributable to
  common stock-
  holders                (2,945,159)              (7,648,979)              15,944,492               (6,466,455)

Net income (loss)
 per common share   $    (0.13)              $    (0.33)              $    0.68                $    (0.28)






                    First                    Second                   Third                    Fourth
                    Quarter                  Quarter                  Quarter                  Quarter
                    Ended                    Ended                    Ended                    Ended
Fiscal 1994         May 30,                  August 29,               November 28,             February 27,

                                                                                   
Net sales           $    64,125,732          $    51,063,035          $    94,346,432          $    68,214,963
Gross profit             24,650,765               16,370,841               31,632,391               24,739,873
Net income (loss)          (498,954)              (3,090,822)               5,906,260                  821,072
Income (loss)
  attributable to
  common stock-
  holders                  (574,958)              (3,545,972)               5,451,106                  353,869

Net income (loss)
 per common share    $    (0.04)             $    (0.15)              $    0.23                $    0.02






Significant Customer

     The  Company's  largest  customer  for a number  of years has been the Zale
Corporation and its affiliated  companies.  Sales to Zale were approximately $29
million or 10% of  consolidated  sales in fiscal 1995 compared to $33 million or
12% of consolidated  sales in fiscal 1994 and $38 million or 14% of consolidated
sales  in  fiscal  1993.  The loss of Zale as a  customer  of the  Company  or a
substantial  reduction  in the  amount of sales to Zale  would  have a  material
adverse effect on the Company.


Raw Materials

     The principal raw materials  purchased by the Company are gold and precious
and  semi-precious  stones.  The Company currently takes delivery of most of its
gold  through  consignment  programs.  As the gold  selling  price for orders is
confirmed,  the Company  purchases  the gold  requirements  at the then  current
market prices. This technique enables the Company to match the price it pays for
gold with the price it charges its  customers.  The  Company's  gold  agreements
require that the Company own gold under certain circumstances and it is possible
for this required  ownership to exceed the Company's  hedging  requirements  and
expose the  Company  to gold  fluctuations.  The  Company  pays a fee,  which is
subject to periodic change,  for the value of the gold held by it as a consignee
during the period prior to sale.  The Company has  consignment  arrangements  in
place  with a  group  of  suppliers  of  gold  which  provide  for  carrying  on
consignment up to approximately 73,000 troy ounces.

     Colored  precious  and  semi-precious  stones are  purchased by the Company
mainly in Asia and Europe.  Diamonds are purchased  principally at major diamond
markets throughout the world, including Bombay, Tel Aviv, Antwerp, and New York.
The Company is not  dependent on one supplier or a small number of suppliers for
the purchases of these raw materials.  Availability  and cost of these materials
are affected by market  conditions  and, when there is a period of volatility in
the market, operating results may be affected.

Employees

     The Company employs, on average,  2,400 persons,  with approximately 24% of
these persons  located in the Far East.  The number of employees from quarter to
quarter  may vary  significantly  because of the  seasonality  of the  Company's
business. See "Narrative Description of  Business--Seasonality."  Of these 2,400
employees,  approximately  700 are  involved  with  selling  and  administrative
functions of the Company,  and the remainder  are involved in the  manufacturing
functions of the Company.

     The Feature division has had collective  bargaining  contracts covering its
manufacturing   employees,   who  are  represented  by  the  Service   Employees
International Union, Jewelry Workers Division.  As a result of the restructuring
of the Fine Jewelry Group, most manufacturing functions of Feature were moved to
the  Company's   headquarters  in  Massachusetts.   As  a  consequence  of  this
restructuring, the number of Feature employees has been reduced to approximately
39, of which 21 are covered by collective bargaining  contracts.  As a result of
the merger, the union contracts were assumed by Fine Jewelry Group.

     The Company  considers  relations  with its  employees to be  satisfactory.
Management  does not  believe  the  Company  would  experience  any  significant
difficulties  in  hiring  or  training  additional   employees  at  any  of  its
facilities.





Industry Practices

     In  the  jewelry  industry,   traditionally  the  wholesaler  has  provided
considerable  working capital in the form of credit terms,  inventory  stocking,
consignment  transactions,  and transactions with a right of return. The Company
has  historically  provided  this  working  capital,  but in today's  retail and
banking  environment,  has become more selective in its commitment of resources.
The Company is scrutinizing  customer credit-  worthiness more closely and, as a
result,  is restricting  customer credit and requires  security before providing
consignment  inventory.  The Company also is  restricting  the  availability  of
consigned merchandise to items that are actively promoted by the customer.

Trademarks and Copyrights

     While the Company  maintains  certain  trademarks and copyrights on product
styles and business names and enforces its rights  relative to those  trademarks
and copyrights, these are not economically material to the Company and while the
Company  has  licensing   agreements  with  certain  major  professional  sports
organizations,  the Company believes that it has no franchises or licenses which
are of a material nature to the Company.

Financial Information about Foreign and Domestic Operations and Export Sales

     For  information  on  foreign  and  domestic   operations,   see  Note  16,
"Consolidating  Financial  Information  and  Segment  Information,"  in Notes to
Consolidated Financial Statements.

Item 2.   Properties

     The Company  occupies  facilities  in the United States and the Far East as
described below. (1)





                                                                                Square
 Location                          Use                                          Footage        Ownership
                                                                                      
Chelsea, Massachusetts             Executive and administrative
                                   offices, manufacturing, marketing,
                                   and distribution facility.                   94,000         Leased/Owned
Dallas, Texas                      Administrative offices, marketing,
                                   and distribution facility.                   23,000         Leased
New York, New York (2)             Administrative offices, product
                                   development, marketing, and
                                   distribution facility.                       91,000         Owned
Attleboro, Massachusetts           Manufacturing and distribution
                                   facility.                                    56,350         Owned
North Attleboro, Massachusetts     Administrative offices, manufacturing,
                                   marketing, and distribution facility.       105,000         Leased
Louisville, Kentucky               Manufacturing and distribution facility.     42,000         Owned
Dallas, Texas                      Manufacturing and distribution facility.     55,000         Leased/Owned
Houston, Texas                     Administrative offices, manufacturing,
                                   marketing, and distribution facility.        31,000         Owned
Hong Kong                          Administrative offices, product
                                   development, purchasing, and quality
                                   control facility.                             9,000         Leased
Bangkok, Thailand                  Administrative offices, manufacturing,
                                   marketing, and distribution facility.        36,000         Leased/Owned
Chiang Mai, Thailand               Manufacturing facility.                       7,000         Leased


     (1) The Company's interests in these properties are security for loans made
by  the  Company's  lenders.  See  Note 2 of  Notes  to  Consolidated  Financial
Statements.

     (2) The New York City Industrial  Development agency has the first security
position  in this  property.  See  Note 2 of  Notes  to  Consolidated  Financial
Statements.



     The fine  jewelry  manufacturing  and  distribution  business is  seasonal.
Historically, the Company's facilities operate in excess of full capacity during
the peak  demand  part of the  season  and are  underutilized  during the slower
portions of the season (See "Narrative  Description of  Business--Seasonality").
Additional capacity requirements are satisfied utilizing outside contractors and
seasonal  staffing is  adjusted  accordingly.  The school ring  business is also
seasonal  and its  factories  are  impacted  similarly,  but the  total and peak
demands on the school ring  business are not  sufficient  to stress the capacity
constraints  at any time.  The Company has recently  consolidated  manufacturing
facilities to achieve  higher  average  utilization  rates and will increase the
amount of its outsourcing as necessary.

     During  fiscal  1995,   the  Company  leased  a  portion  of  its  Chelsea,
Massachusetts   facility   (approximately   44,000   square   feet  of  combined
manufacturing and administrative space) from Carey Realty Trust, a Massachusetts
business  trust,  which is  wholly  owned by C.  William  Carey,  the  Chairman,
President,  and a major stockholder of the Company.  The lease expires on August
31, 1998, and the Company has four five-year options to renew. The current lease
provides  for an annual  rental  payment  (subject  to a  Consumer  Price  Index
adjustment) on a net lease basis of $475,000.  The Company  obtained  comparison
information  from a third party when  negotiating the current lease and believes
that these lease arrangements are on terms no less favorable to the Company than
could be obtained from unaffiliated third parties.

     Management  believes that all its facilities are well  maintained,  in good
condition and adequate for its present business.

Item 3.   Legal Proceedings

     The  Company  is not party to any  pending  legal  proceedings,  other than
ordinary  routine  litigation  incidental  to the  business.  In the  opinion of
management,  adverse  decisions on those legal  proceedings,  in the  aggregate,
would  not  have a  materially  adverse  impact  on the  Company's  business  or
financial condition.

     It is the  Company's  current  understanding  that  companies  which may be
considered  predecessors to Balfour have been designated potentially responsible
parties by the  Environmental  Protection Agency ("EPA") under the Comprehensive
Environmental  Response,  Compensation and Liability Act of 1980 with respect to
cleanup  of  hazardous  waste  in four  cases.  One of the  parties  that may be
considered  such  a  predecessor  (the  "1983  Owner")  has,  to  date,  assumed
responsibility for all of these cases in accordance with understandings the 1983
Owner has  reached  with the  party who  bought  the  assets of the  predecessor
Balfour  Company in 1983 (the "1988 Owner").  In the first of these cases, it is
the Company's  understanding that the predecessor 1983 Owner is participating in
the cleanup and has provided  financial  assurance that it will pay its expected
share  of the  cleanup  expenses  (which  are  currently  estimated  to be under
$200,000).  In the other three cases, it is the Company's understanding that the
1983 Owner has settled its liability as a de minimis waste  contributor  in each
case and has been  given  comprehensive  releases  from  further  liability  for
cleanup costs. The Company acquired the stock of Balfour from the 1988 Owner and
believes  that it did not assume  responsibility  for these cases as a result of
this  acquisition.  Since its  acquisition  of Balfour in 1988,  the Company has
never paid any  amounts  with  respect to any of these  matters and there are no
outstanding  claims  against the Company or Balfour with respect to any of these
matters.  While it is possible  that a person or agency could claim that Balfour
as a successor to the 1983 Owner is jointly and severally liable for the cost of
the entire cleanup in these cases,  the Company believes that such a claim would
have no merit and would vigorously defend and contest any such claim. Because of
the assumption of responsibility for these cases by the 1983 Owner and the small
waste  shares  attributed  to the 1983  Owner,  Management  believes  that it is
unlikely  that the Company will suffer  material  liability in  connection  with
these cases.

Item 4.   Submission of Matters to a Vote of Security-Holders

     There were no matters  submitted to a vote of  security-holders  during the
fourth quarter of fiscal 1995.


PART II


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

     The Company's Class A Common Stock is traded on the American Stock Exchange
(the  "AMEX")  under the symbol TNC.  Set forth below are the high and low sales
prices for the shares of Class A Common Stock as reported by the AMEX.



Class A Common
Stock Price Range
Fiscal Year Ended             High           Low

February 27, 1994:
  First Quarter               3 7/8          2 3/16
  Second Quarter              3 3/8          2 1/2
  Third Quarter               3 1/8          2 1/2
  Fourth Quarter              3 9/16         2 1/2

February 26, 1995:
  First Quarter               3 3/8          2 3/8
  Second Quarter              2 7/8          2
  Third Quarter               2 7/16         7/8
  Fourth Quarter              1              9/16




     There is no  established  public  trading market in effect at this time for
the  Class B  Common  Stock.  Shares  of  Class B  Common  Stock,  however,  are
convertible on a share for share basis into shares of Class A Common Stock.

     On May 15, 1995, there were 1,006 holders of record of Class A Common Stock
and 29  holders of record of the Class B Common  Stock.  The  Company's  present
policy is to reinvest its earnings in the business.  No cash dividends have been
paid during the last two fiscal  years,  and the Company has no intention to pay
cash dividends in the foreseeable future.

     The  Company's  ability to pay cash  dividends is limited by its  financing
agreements   and  other   outstanding   indebtedness.   As  a  result  of  these
restrictions, the Company currently may not pay cash dividends.

Item 6.   Selected Financial Data

     The following table presents certain selected  consolidated  financial data
of the Company.  The  information for each of the five years in the period ended
February 26,  1995,  has been derived  from  consolidated  financial  statements
audited by Arthur Andersen LLP, independent public accountants.


Statement of Operations Data:


                               Fiscal Year Ended
                     (In thousands, except per share data)


                    Feb. 26,            Feb. 27,            Feb. 28,            Feb. 29,            Feb. 28,
                      1995                1994                1993 (1)            1992 (2)            1991

                                                                                     
Net sales           $    288,115        $    277,750        $    270,364        $    272,194        $    410,402
Net income (loss)            572               3,138             (47,296)            (19,018)              1,249
Earnings (loss)
  per common
  share:                   (0.05)               0.08               (3.80)              (1.58)               0.10



Balance Sheet Data:

                               Fiscal Year Ended
                                 (In thousands)


                    Feb. 26,            Feb. 27,            Feb. 28,            Feb. 29,            Feb. 28,
                      1995                1994                1993                1992                1991

                                                                                     
Total assets        $    206,623        $    223,921        $    246,858        $    262,288        $    397,804
Senior debt               15,128              22,022              35,688               6,424              87,676
Subordinated debt         77,545              71,285             120,285             119,496             121,277
Exchangeable
  preferred stock          2,266              35,785              -                   -                   -
Stockholders' equity      59,835              55,334              24,744              70,709              89,456



     (1) In fiscal 1993, the Company recorded a restructuring  charge related to
its New York facility of $5 million, a charge related to the disposal of certain
Balfour assets of  approximately  $14.5 million,  and expenses  associated  with
recapitalizing the Company of approximately $14.4 million.  See Notes 2 and 7 of
Notes to Consolidated Financial Statements.

     (2) In fiscal 1992, the Company recorded  restructuring and Zale bankruptcy
charges of $44 million and net gains from nonrecurring items of $51 million. See
Note 8 of Notes to Consolidated Financial Statements.




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

Results of Operations

Fiscal 1995 Compared to Fiscal 1994

     On  November  23,  1994,  holders  of  approximately  94% of the  Company's
Exchangeable  Preferred Stock exchanged on a share-for-share  basis their shares
for shares of Little Switzerland, Inc. Common Stock held by the Company. Such an
exchange was provided for by the terms of the  Exchangeable  Preferred Stock. In
addition,  the Company issued to each  participant  one share of new Convertible
Preferred Stock with each share of Little Switzerland, Inc. Common Stock.

     Since the carrying value of the Company's investment in Little Switzerland,
Inc.  was  substantially  less  than  the  recorded  value  of the  Exchangeable
Preferred  Stock,  the transaction  resulted in a nonrecurring,  noncash gain of
approximately  $17 million,  net of the estimated fair value of the  Convertible
Preferred Stock issued.

     Net  sales  for  the  fiscal  year  ended  February  26,  1995,   increased
approximately $10 million, or 4%, from approximately $278 million in fiscal 1994
to approximately  $288 million in fiscal 1995.  Sales of fine jewelry  increased
approximately  $19 million,  or 11%, from  approximately  $177 million in fiscal
1994 to  approximately  $196 million in fiscal 1995.  This increase was achieved
despite a decline in sales to Zale of approximately $4 million, or 12%, from $33
million in fiscal  1994 to $29  million in fiscal  1995.  The sales  increase is
generally  attributable to increased volume rather than increased prices.  Sales
for the Company's direct response  distribution  business of licensed sports and
other specialty products have decreased  approximately $10 million, or 37%, from
$27 million in fiscal 1994 to $17 million in fiscal 1995. The Company expects to
further scale back its direct response distribution business in fiscal 1996.





     Gross  profit  for the fiscal  year  ended  February  26,  1995,  decreased
approximately  $10  million,  or 10%,  from $97  million  in fiscal  1994 to $87
million in fiscal 1995.  Gross profit  margin  declined  from 35% for the fiscal
year ended  February  27,  1994,  to 30% for the fiscal year ended  February 26,
1995.  The Company's  sales increase has been primarily in the lower margin fine
jewelry product categories. In order to better manage and control inventory, the
Company  has also  sold,  or made  provisions  to sell,  inventory  in excess of
current  requirements,  at less than normal margins. This product mix change and
these sales and  provisions  negatively  impacted  margin by  approximately  3%.
Production  requirements  for direct response and other specialty  products were
lower this year than last year, resulting in under absorbed fixed overhead which
impacted margin by approximately 2%.

     Selling,  general  and  administrative  expenses  ("SG&A")  for fiscal 1995
increased  approximately $10 million, or 13%, from $80 million in fiscal 1994 to
$90  million  in fiscal  1995.  As a  percentage  of net  sales,  SG&A  expenses
increased from 29% in fiscal 1994 to 31% in fiscal 1995. This increase  relates,
primarily,  to higher costs,  particularly for advertising,  associated with the
Company's marketing, through direct response, of merchandise manufactured under
licenses from professional sports  organizations.  This accelerated  advertising
effort  did not  generate  sales of  these  products  at the  rate  anticipated.
Provision for higher than anticipated uncollectible accounts also contributed to
the increase in SG&A as a percentage of sales. The Company anticipates that SG&A
expenses  associated  with its direct  response  business of licensed sports and
other  specialty  products  will  decline  in fiscal  1996 due to the  Company's
intentions to scale back its direct response distribution business.

     Interest  expense for the fiscal year ended  February  26,  1995,  declined
approximately  $2  million  from $14  million in fiscal  1994 to $12  million in
fiscal 1995.  The  weighted  average  interest  rate on overall  borrowings  was
approximately  11.08% for fiscal 1995  versus  11.24% for fiscal  1994.  Average
borrowings for the fiscal year ended February 26, 1995,  declined  approximately
$15 million from approximately $125 million in fiscal 1994 to approximately $110
million  in  fiscal  1995.  See  Note  2  of  Notes  to  Consolidated  Financial
Statements.

     The Company has recorded a tax provision  for fiscal 1995 of  approximately
$1.7 million compared with a provision of $1.5 million in fiscal 1994. These tax
provisions are primarily due to state and foreign income taxes.

Fiscal 1994 Compared to Fiscal 1993

     Net  sales  for  the  fiscal  year  ended  February  27,  1994,   increased
approximately $8 million or 3% from approximately $270 million in fiscal 1993 to
approximately  $278  million in fiscal  1994.  Sales of fine  jewelry  increased
approximately $8 million or 5%, from  approximately  $169 million in fiscal 1993
to approximately $177 million in fiscal 1994. This increase was achieved despite
a decline in sales to Zale of  approximately  $5 million or 13% from $38 million
in fiscal 1993 to $33 million in fiscal 1994. The sales increase is attributable
to increased  volume rather than increased  prices.  Product costs have remained
relatively  stable  while  competitive  pressure  on  margin  has  continued  to
intensify.





     Gross  profit  for the fiscal  year  ended  February  27,  1994,  increased
approximately $6 million,  or 7%, from $91 million in fiscal 1993 to $97 million
in fiscal 1994.  Gross profit margin improved from 33% for the fiscal year ended
February 28, 1993, to 35% for the fiscal year ended February 27, 1994.  Benefits
from elimination of low-margin recognition products and entry into higher-margin
sports  specialty  marketing  were  offset to some extent by  continuing  margin
pressure in the fine jewelry business. Gross profit also benefited from the $1.3
million liquidation of the Company's remaining LIFO based inventory.

     Selling,  general and  administrative  expenses  for fiscal  1994  declined
approximately $5 million,  or 6%, from $85 million in fiscal 1993 to $80 million
in  fiscal  1994.   As  a  percentage  of  net  sales,   selling,   general  and
administrative  expenses declined from 32% in fiscal 1993 to 29% in fiscal 1994.
This decline results from  consolidations  related to the  restructuring  of the
fine jewelry business.

     Interest  expense for the fiscal year ended  February  27,  1994,  declined
approximately  $6  million  from $20  million in fiscal  1993 to $14  million in
fiscal 1994. The weighted  average  interest rate was  approximately  11.24% for
fiscal 1994 versus 12.3% for fiscal 1993. Average borrowings for the fiscal year
ended February 27, 1994,  declined  approximately $38 million from approximately
$163 million in fiscal 1993 to approximately  $125 million in fiscal 1994 due to
the  recapitalization  completed  on  May  14,  1993.  See  Note 2 of  Notes  to
Consolidated Financial Statements.

     During the fiscal  year ended  February  27,  1994,  the Company had equity
income of approximately  $1.1 million from its ownership of Little  Switzerland,
Inc. stock and  approximately  $156,000 from its ownership of Solomon  Brothers,
Limited stock.  This compares to  approximately  $1.9 million and  approximately
$800,000,  respectively,  for the same period in fiscal 1993. Both companies are
dependent,  to different extents,  on tourist travel and spending patterns.  The
general level of tourist activity has not met expectations,  and the commitments
for inventory and overhead have negatively impacted Little  Switzerland,  Inc.'s
and Solomon Brothers, Limited's results of operations.

     The Company has recorded a tax provision  for fiscal 1994 of  approximately
$1 million.  The tax provision  was  primarily  due to state and foreign  income
taxes.

Fiscal 1993 Compared to Fiscal 1992

     Net  sales  for  the  fiscal  year  ended   February  28,  1993,   declined
approximately $2 million or .7% from  approximately  $272 million in fiscal 1992
to approximately  $270 million in fiscal 1993.  Sales of fine jewelry  increased
approximately $6 million,  or 4%, from approximately $163 million in fiscal 1992
to approximately $169 million in fiscal 1993. This increase was achieved despite
a decline in sales to Zale of approximately $6 million, or 14%, from $44 million
in fiscal  1992 to $38  million in fiscal  1993.  The  increase in sales in fine
jewelry  reflects  the results of the  reorganization  that merged the sales and
marketing  areas of Town & Country,  Feature,  and  Verilyte  and  provided  the
framework for more focused and creative product development and aggressive sales
activity. Sales of education and recognition products were down approximately $8
million, or 7%, from $109 million in fiscal 1992 to $101




     million in fiscal 1993.  As a result of the economic  climate,  many of the
Company's corporate customers were forced to reduce work forces through cutbacks
and attrition, thereby lowering the number of employee award recipients.

     Gross  profit  for the fiscal  year  ended  February  28,  1993,  increased
approximately $4 million or 5% from $87 million in fiscal 1992 to $91 million in
fiscal 1993.  Gross profit  margin  improved  from 32% for the fiscal year ended
February  29,  1992 to 33% for the fiscal year ended  February  28,  1993.  This
improvement was primarily the result of efficiencies  and cost reductions in the
fine jewelry business produced by the operational restructuring.

     Selling,  general and  administrative  expenses  for fiscal  1993  declined
approximately $7 million or 8% from $92 million in fiscal 1992 to $85 million in
fiscal 1993. As a percentage of net sales,  selling,  general and administrative
expenses  declined  from 34% in fiscal 1992 to 32% in fiscal 1993.  This decline
was primarily a result of reductions  relating to the  restructuring of the fine
jewelry business.

     Interest  expense for the fiscal year ended  February  28,  1993,  declined
approximately  $5  million  from $25  million in fiscal  1992 to $20  million in
fiscal 1993. The weighted average interest rate was approximately  12.3% for the
fiscal year ended February 28, 1993, as compared to approximately  11.7% for the
same  period in fiscal  1992.  Average  borrowings  for the  fiscal  year  ended
February 28, 1993,  declined  approximately $52 million from  approximately $215
million in fiscal 1992 to approximately $163 million in fiscal 1993.

     Interest income for the fiscal year ended February 28, 1993,  declined from
approximately  $3.3 million in fiscal 1992 to  approximately  $680,000 in fiscal
1993 as a result  of lower  amounts  of funds  being  held in  interest  bearing
accounts.

     During the fiscal  year ended  February  28,  1993,  the Company had equity
income of approximately  $1.9 million from its ownership of Little  Switzerland,
Inc. stock and  approximately  $800,000 from its ownership of Solomon  Brothers,
Limited stock.  This compares to  approximately  $3.4 million and  approximately
$1.0 million, respectively, for the same period in fiscal 1992. The reduction in
equity income from Little Switzerland, Inc. was the result of the Company owning
100% of Little  Switzerland,  Inc.  for the  first  five  months of fiscal  1992
compared with approximately 32% for all of fiscal 1993.

     During  fiscal  1993,  the Company  recorded  approximately  $34 million of
nonrecurring  charges related to recapitalizing  and restructuring the business.
Approximately  $5  million of this  charge  related  to the  Company's  New York
facility,  approximately $14.5 million related to the disposal of certain assets
at Balfour,  and $14.4 million related to expenses associated with the Company's
recapitalization.  (See  Notes  2  and  7 of  Notes  to  Consolidated  Financial
Statements.)

     Although the Company had a pretax loss of approximately $46 million for the
fiscal year ended  February 28, 1993,  the Company  recorded a tax  provision of
approximately  $1 million.  The tax provision was primarily due to the Company's
inability to fully  recognize  the tax  benefits of operating  losses in certain
jurisdictions as well as state and foreign income taxes.





Zale Bankruptcy

     The  Company's  largest  customer  for a number  of years has been the Zale
Corporation and its affiliated companies.

     The  Company's  Consolidated  Financial  Statements  at February  28, 1992,
originally reflected a net valuation,  related to Zale Corporation's  bankruptcy
filing under Chapter 11 of the United States  Bankruptcy  Code, of approximately
$13 million,  which was classified as Other Assets in the  Consolidated  Balance
Sheets, due to the uncertainty of the timing of a final settlement.  The Company
has  subsequently  received  proceeds  from Zale and from  liquidation  of claim
assets of  approximately  $13  million  and will  recognize  the  benefit of any
additional liquidation of assets as that benefit is realized.

     The Company continues to conduct business with Zale.

Liquidity

     Cash used in  operations  during fiscal 1995 was  approximately  $1 million
compared with cash provided of  approximately  $18 million in fiscal 1994.  This
change is  essentially  equivalent to the change in operating  performance  from
year to year. This use also reflects an $8 million  interest benefit as a result
of making interest payments with the issuance of additional debt.

     Cash flow from operations  included proceeds from the Zale bankruptcy claim
of approximately $6 million. The Company is required to escrow net proceeds from
the Zale bankruptcy claim and Solomon investment for repayment of Senior Secured
Notes. During fiscal 1995, approximately $6 million of Senior Secured Notes were
redeemed with such proceeds.

     Cash used for fixed asset acquisitions  resulted in a use of investing cash
of approximately $3 million.

     The Company's  operations are primarily funded through its revolving credit
facility which was a net source of cash of  approximately  $11 million in fiscal
1995. These funds were used to make required debt payments of $2 million as well
as to meet the Company's operating and investing cash requirements.

     On March 29, 1994,  and March 20, 1995, as required by the covenants of its
Senior  Secured  Notes,  the Company  gave written  notice to Solomon  Brothers,
Limited of the Company's  intention to redeem 70,000 and 55,000 of its shares of
nonvoting  redeemable   cumulative   participating   preferred  Class  B  stock,
respectively.  Solomon Brothers,  Limited informed the Company that it would not
be able to redeem the 70,000 share  request when due as a result of  constraints
imposed by its banking facilities. It is doubtful that Solomon Brothers, Limited
will be able to make the 55,000 share redemption payment in a timely manner. The
Company currently  believes that Solomon Brothers,  Limited will be able to meet
its obligation and that the Company's investment is realizable, but it is unable
to estimate the




     timing of future  redemption  payments.  The Company is monitoring  Solomon
Brothers,  Limited's  operations and financial  position and if it determines in
the  future  that  carrying  value  is  no  longer  reflective  of  fair  value,
appropriate adjustments will be made.

Financial Condition

     The  Company   completed  a   recapitalization   on  May  14,   1993.   The
recapitalization  revised the Company's consolidated  capitalization,  including
debt  structure.  The amount of debt  outstanding  was reduced and a significant
portion of old subordinated  debt was exchanged for new debt and shares of Class
A Common Stock and Exchangeable Preferred Stock.

     The Company  obtained a revolving  credit  agreement from Foothill  Capital
Corporation  to provide  secured  financing in an aggregate  amount of up to $30
million,   which   currently  has  a  seasonal   increase  up  to  $35  million,
(approximately  $11  million   outstanding  at  February  26,  1995),  and  gold
consignment   agreements  from  the  Company's  existing  gold  suppliers  which
currently   provide  an  aggregate  gold  consignment   availability  of  up  to
approximately 73,000 troy ounces  (approximately  67,000 troy ounces outstanding
at  February  26,  1995).  As a  result  of  ongoing  discussions  with its gold
suppliers,  the  Company has agreed in  principle  to reduce its  domestic  gold
facilities by 6,000 troy ounces,  from 73,000 troy ounces to 67,000 troy ounces.
It is currently  anticipated that these reductions will be made in several steps
throughout fiscal 1996 and will be primarily as a result of reduced  operational
requirements.  In connection with these anticipated reductions, the Company also
expects some  modifications  to be made to the  financial  covenants in the gold
consignment agreements with its gold suppliers. The Company believes that it can
meet its  working  capital  needs  over the next  year  through  cash  flow from
operations and the use of these facilities. (See Note 2 of Notes to Consolidated
Financial Statements.)

     The  Company  sold $30  million  of its 11 1/2%  Senior  Secured  Notes due
September  15,  1997.  At  February  26,  1995,  approximately  $14  million was
outstanding.

     Agreements  were reached with Chemical Bank, to change the terms of the IRB
financing  for the Company's  facility  located in New York,  New York.  The new
terms include,  among other things, an accelerated  payment schedule relative to
that which had previously been in place and the release of certain collateral by
Chemical Bank. At February 26, 1995,  approximately  $500,000  principal balance
remains outstanding. On April 3, 1995, approximately $181,000 of this obligation
was repaid and the remainder was purchased by Foothill  Capital  Corporation and
will be repaid over the next five years.

     The Company  issued  approximately  $61.5  million,  including  unamortized
premium of approximately $8 million,  of 13% Senior  Subordinated Notes, due May
31, 1998, approximately $34.3 million of Exchangeable Preferred Stock, par value
$1.00,  and  approximately  10 million  shares of Class A Common stock valued at
approximately  $26.9  million.  These  securities  were issued in  exchange  for
approximately  93% of the Company's 13% Senior  Subordinated  Notes due December
15, 1998, and  approximately  98% of the Company's 10 1/4% Subordinated Noes due
July 1, 1995. The total carrying value  retired,  including  deferred  financing
costs, was approximately $122.7 million.

     The 13% Senior Subordinated Notes, due May 31, 1998, were issued with terms
providing for the Company's right to issue additional notes in lieu of the first
four  semiannual  interest  payments.  As of February 26, 1995,  the Company had
exercised  this right and had paid by the  issuance  of new notes  approximately
$3.5 million, $3.7 million, and $3.9 million related to the first three required
semiannual  interest  payments.  Therefore,  the  carrying  value of the  notes,
including  unamortized  premium of approximately $5.6 million,  is approximately
$70.2  million.  Subsequent to year-end,  the Company used its final PIK to make
the fourth semiannual interest payment due May 13, 1995, with approximately $4.2
million of  additional  notes.  The  Company  will be  required to make the $4.5
million  interest  payment due November 13, 1995, in cash. The Company  believes
that it will have availability under its working capital facilities to make this
payment when it becomes due.

     On  November  23,  1994,  holders  of  approximately  94% of the  Company's
Exchangeable  Preferred  Stock  exchanged  their  shares  for  shares  of Little
Switzerland,  Inc. Common Stock held by the Company on a share-for-share  basis.
Such an exchange  was provided  for by the terms of the  Exchangeable  Preferred
Stock.  In addition,  the Company  issued to each  participant  one share of new
Convertible  Preferred Stock with each share of Little Switzerland,  Inc. Common
Stock.  The Company retains an investment in Little  Switzerland,  Inc. equal to
approximately 4% of the outstanding shares.

     Since the carrying value of the Company's investment in Little Switzerland,
Inc.  (approximately  $12.2  million) was  substantially  less than the recorded
value of the Exchangeable  Preferred Stock  (approximately  $35.0 million),  the
transaction  resulted in a  nonrecurring,  noncash gain of  approximately  $17.3
million,  net of the estimated  fair value of the  Convertible  Preferred  Stock
issued (approximately $5.5 million).

     Each share of Convertible Preferred Stock is initially convertible,  at the
option of the  holder,  into two  shares  of Class A Common  Stock,  subject  to
adjustment  in certain  circumstances.  The  Convertible  Preferred  Stock has a
liquidation  value of $6.50 per share and accrues  cumulative  dividends  at the
rate of 6% of the  liquidation  value  per  annum.  The  Company  may  pay  such
dividends in cash or in additional  shares of Convertible  Preferred  Stock,  as
defined by the agreement.

     (See Note 2 of Notes to Consolidated Financial Statements).

Inflation

     The  Company's  operating  expenses  are  directly  affected by  inflation,
resulting  in an  increased  cost of doing  business.  Because the cost of sales
depends on the price of raw materials  bought in markets located  throughout the
world,  the Company is influenced  by inflation on an  international  basis.  In
addition, gold prices are affected by political factors, by changing perceptions
of the value of gold relative to currencies and by inflationary pressures.





     The Company  believes that  inflation  does not  currently  have a material
effect on the Company's operating expenses,  although current rates of inflation
are not  necessarily  indicative of future  effects of inflation on the Company,
and thus,  inflation  could have a material  effect on the  Company's  operating
expenses in the future.

Item 8.   Financial Statements and Supplementary Data

     The  following   consolidated   financial  statements  of  Town  &  Country
Corporation and subsidiaries are included as part of this Form 10-K:

     Report of Independent Public Accountants                         F-3

     Consolidated Balance Sheets - February 26, 1995
     and February 27, 1994                                            F-4

     Consolidated Statements of Operations - Years
     Ended February 26, 1995, February 27, 1994,
     and February 28, 1993                                            F-6

     Consolidated Statements of Stockholders' Equity -
     Years Ended February 26, 1995, February 27, 1994,
     and February 28, 1993                                            F-7

     Consolidated Statements of Cash Flows - Years
     Ended February 26, 1995, February 27, 1994,
     and February 28, 1993                                            F-9

     Notes to Consolidated Financial Statements                       F-11

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

     None



PART III


Item 10.  Directors and Executive Officers of the Registrant

     Information  concerning  the age and principal  occupation of each director
and executive  officer is set forth under the captions  "Election of Directors,"
"Executive Officers," and "Executive Compensation" in the Proxy Statement and is
incorporated herein by reference.

Item 11.  Executive Compensation

     Information concerning  compensation of directors and executive officers of
the  Registrant  is set forth under the captions  "Board  Meetings,  Committees,
Attendance and Fees," "Executive Officers," and "Executive  Compensation" in the
Proxy Statement and is incorporated herein by reference.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

     Security  ownership of executive  officers and directors is set forth under
the caption  "Election  of  Directors"  and  "Security  Ownership  of  Principal
Stockholders  and Management" in the Proxy Statement and is incorporated  herein
by reference.

     Solely for the purpose of  calculating  the  aggregate  market value of the
voting stock held by  non-affiliates of the Registrant as set forth on the cover
of this report, it has been assumed that directors and executive officers of the
Registrant are affiliates.

Item 13.  Certain Relationships and Related Transactions

     The  information  related to certain  transactions  with  directors  of the
Registrant  is set forth under the caption  "Certain  Transactions  and Business
Relationships" in the Proxy Statement and is incorporated herein by reference.




PART IV


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

(A)  DOCUMENT LIST

1.   Financial Statements

     The  following   consolidated   financial  statements  of  Town  &  Country
Corporation and Subsidiaries are included in Item 8:

                                                                      Page

     Report of Independent Public Accountants                         F-3

     Consolidated Balance Sheets - February 26, 1995                  F-4
     and February 27, 1994

     Consolidated  Statements of Operations - Years                   F-6 
     Ended February 26, 1995, February 27, 1994, and 
     February 28, 1993

     Consolidated  Statements of Stockholders' Equity -               F-7
     Years Ended February 26, 1995, February 27, 1994, 
     and February 28, 1993

     Consolidated  Statements of Cash Flows - Years                   F-9 
     Ended February 26, 1995, February 27, 1994, and 
     February 28, 1993

     Notes to Consolidated Financial Statements                       F-11

2.   Financial Statement Schedules

     Report of Independent Public Accountants                         F-47

     Schedules:

     II   Valuation Accounts                                          F-48



     Schedules  other than those listed above are omitted because of the absence
of the  condition  under  which  they  are  required  or  because  the  required
information is reflected in the financial statements or notes thereto.

3.   Exhibits

                                                                      Page

     3.1  Restated Articles of Organization, as amended.              *6*(3.1)

     3.2  By-Laws, as amended.                                        *2*(3.2)

     4.1  Amended and Restated Indenture governing 10 1/4%            *6*(4.1)
          Subordinated Notes due 1995 (the "Old 10 1/4%
          Notes"), dated as of 5/14/93, from Town & Country
          Corporation to The Bank of New York, as Trustee.

     4.2  Amended and Restated Indenture governing 13%                *6*(4.2)
          Senior Subordinated Notes due 12/15/98, (the "Old
          13% Notes), dated as of 5/14/93, from Town &
          Country Corporation to State Street Bank and
          Trust Company, as Trustee.

     4.3  Supplemental Indenture relating to the Old 10 1/4%          *6*(4.3)
          Notes, dated as of 5/14/93, from Town & Country
          Corporation to The Bank of New York, as Trustee.

     4.4  Supplemental Indenture relating to the Old 13%              *6*(4.4)
          Notes, dated as of 5/14/93, from Town & Country
          Corporation to State Street Bank and Trust
          Company, as Trustee.

     4.5  Indenture governing 11 1/2% Senior Secured Notes            *6*(4.5)
          due 9/15/97, dated as of 5/14/93, from Town &
          Country Corporation to Shawmut Bank, N.A., as
          Trustee.

     4.6  Indenture governing 13% Senior Subordinated Notes           *6*(4.6)
          due 5/31/98, dated as of 5/14/93, from Town &
          Country Corporation to Bankers Trust Company,
          as Trustee.

     4.7  Certificate of Vote of Directors Establishing the           *6*(4.7)
          Exchangeable Preferred Stock, par value $1.00
          per share, dated as of 5/14/93.

     4.8  Certificate of Vote of Directors Establishing the      Filed Herewith
          Convertible Preferred Stock, par value $1.00 per
          share, dated as of November 23, 1994.


     Material Contracts:

     10.1 1989 Employee Stock Purchase Plan of the                   #1#(10.21)
          Registrant.

     10.3 1985 Amended and Restated Stock Option Plan of              *2*(10.1)
          the Registrant.

     10.4 Amendment dated 7/27/89, to the Lease Agreement             *4*(10.8)
          between Carey Realty Trust and Town & Country
          Corporation.

     10.5 Amendment dated 7/1/87, to the Lease Agreement              *3*(10.3)
          between the Registrant and Carey Realty Trust
          dated 9/1/84.

     10.6 Lease Agreement between the Registrant and Carey            *1*(10.2)
          Realty Trust dated 9/1/84.

     10.7 Lease dated 9/1/85, between the New York City               #2#(10.30)
          Industrial Development Agency and Feature
          Enterprises, Inc.

     10.8 First Amendment to Lease Agreement dated as of              *6*(10.8)
          5/1/93, between the New York City Industrial
          Development Agency and Town & Country Fine
          Jewelry Group, Inc.

     10.9 Lease Agreement between L.G. Balfour Company,          Filed Herewith
          Inc. and C.L.C. North Attleboro Trust dated
          March 14, 1994.

    10.10 Letter-Agreement dated April 4, 1994, to Lease         Filed Herewith
          between L. G. Balfour Company, Inc. and C.L.C.
          North Attleboro Trust  dated March 14, 1994.





    10.11 Amended and Restated Consignment Agreement by               *6*(10.9)
          and between Town & Country Corporation, L.G.
          Balfour Company, Inc., Gold Lance, Inc., and
          Town & Country Fine Jewelry Group, Inc. and
          Fleet Precious Metals, Inc. dated as of
          5/14/93.

    10.12 First Amendment to Amended and Restated                Filed Herewith
          Consignment Agreement dated 10/20/93 by
          and between Town & Country Corporation,
          L.G. Balfour Company, Inc., Gold Lance, Inc.,
          and Town & Country Fine Jewelry Group, Inc.
          and Fleet Precious Metals, Inc. dated as of
          5/14/93.

    10.13 Second Amendment to Amended and Restated               Filed Herewith
          Consignment Agreement dated 12/1/93 by and
          between Town & Country Corporation, L.G.
          Balfour Company, Inc., Gold Lance, Inc., and
          Town & Country Fine Jewelry Group, Inc. and
          Fleet Precious Metals, Inc. dated as of
          5/14/93.

    10.14 Third Amendment to Amended and Restated                Filed Herewith
          Consignment Agreement dated July 1994 by
          and between Town & Country Corporation,
          L.G. Balfour Company, Inc., Gold Lance, Inc.,
          and Town & Country Fine Jewelry Group, Inc.
          and Fleet Precious Metals, Inc. dated as of
          5/14/93.

    10.15 Fourth Amendment to Amended and Restated               Filed Herewith
          Consignment Agreement dated 8/31/94 by and
          between Town & Country Corporation, L.G.
          Balfour Company, Inc., Gold Lance, Inc., and
          Town & Country Fine Jewelry Group, Inc. and
          Fleet Precious Metals, Inc. dated as of
          5/14/93.

    10.16 Fifth Amendment to Amended and Restated                Filed Herewith
          Consignment Agreement dated 11/17/94 by and
          between  Town & Country Corporation, L.G.
          Balfour Company, Inc., Gold Lance, Inc., and
          Town & Country Fine Jewelry Group, Inc. and
          Fleet Precious Metals, Inc. dated as of
          5/14/93.

   10.17  Amended and Restated Consignment Agreement by               *6*(10.10)
          and between Town & Country Corporation, L.G.
          Balfour Company, Inc., Gold Lance, Inc., and
          Town & Country Fine Jewelry Group, Inc. and
          Rhode Island Hospital Trust National Bank
          dated as of 5/14/93.

   10.18  First Amendment to Amended and Restated                Filed Herewith
          Consignment Agreement dated 12/1/93 by and
          between Town & Country Corporation, L.G.
          Balfour Company, Inc., Gold Lance, Inc., and
          Town & Country Fine Jewelry Group, Inc. and
          Rhode Island Hospital Trust National Bank
          dated as of 5/14/93.

   10.19  Second Amendment to Amended and Restated               Filed Herewith
          Consignment Agreement dated 7/13/94 by and
          between Town & Country Corporation, L.G.
          Balfour Company, Inc., Gold Lance, Inc., and
          Town & Country Fine Jewelry Group, Inc. and
          Rhode Island Hospital Trust National Bank
          dated as of 5/14/93.

   10.20  Third Amendment to Amended and Restated                Filed Herewith
          Consignment Agreement dated 11/15/94 by
          and between Town & Country Corporation, L.G.
          Balfour Company, Inc., Gold Lance, Inc., and
          Town & Country Fine Jewelry Group, Inc. and
          Rhode Island Hospital Trust National Bank
          dated as of 5/14/93.

   10.21  Amended and Restated Consignment Agreement by               *6*(10.11)
          and between Town & Country Corporation, L.G.
          Balfour Company, Inc., Gold Lance, Inc., and
          Town & Country Fine Jewelry Group, Inc. and
          ABN Amro Bank, N.V. dated as of 5/14/93.

   10.22  First Amendment to Amended and Restated                Filed Herewith
          Consignment Agreement dated 12/1/93 by and
          between Town & Country Corporation, L.G.
          Balfour Company, Inc., Gold Lance, Inc., and
          Town & Country Fine Jewelry Group, Inc. and
          ABN Amro Bank, N.V. dated as of 5/14/93.





   10.23  Second Amendment to Amended and Restated               Filed Herewith
          Consignment Agreement dated August 1994 by
          and between Town & Country Corporation, L.G.
          Balfour Company, Inc., Gold Lance, Inc., and
          Town & Country Fine Jewelry Group, Inc. and
          ABN Amro Bank, N.V. dated as of 5/14/93.

   10.24  Amended and Restated Consignment Agreement by               *6*(10.12)
          and between Town & Country Corporation, L.G.
          Balfour Company, Inc., Gold Lance, Inc., and
          Town & Country Fine Jewelry Group, Inc. and
          Republic National Bank of New York dated as
          of 5/14/93.

   10.25  First Amendment to Amended and Restated                Filed Herewith
          Consignment Agreement dated 12/1/93 by and
          between Town & Country Corporation, L.G.
          Balfour Company, Inc., Gold Lance, Inc., and
          Town & Country Fine Jewelry Group, Inc. and
          Republic National Bank of New York dated as
          of 5/14/93.

   10.26  Second Amendment to Amended and Restated               Filed Herewith
          Consignment Agreement dated July 1994 by and
          between Town & Country Corporation, L.G.
          Balfour Company, Inc., Gold Lance, Inc., and
          Town & Country Fine Jewelry Group, Inc. and
          Republic National Bank of New York dated as
          of 5/14/93.

   10.27  Letter Agreement to Amended and Restated Collateral    Filed Herewith
          Sharing Agreement dated November 1994 by
          and among Fleet Precious Metals Inc. and various
          consignors and the Consignment Agreements as of
          May 14, 1993.

   10.28  Registration Rights Agreement between Little                *5*(10.13)
          Switzerland, Inc. and Switzerland Holding, Inc.
          dated as of 7/17/91.

   10.29  Letter Agreement dated as of 4/6/93, between                *6*(10.14)
          Little Switzerland, Inc. and Town & Country
          Corporation relating to the Switzerland
          Holding, Inc. Registration Rights Agreement.





   10.30  Loan Agreement dated as of 5/14/93, by and among            *6*(10.15)
          Town & Country Corporation, L.G. Balfour Company,
          Inc., Gold Lance, Inc., and Town & Country Fine
          Jewelry Group, Inc. and Foothill Capital
          Corporation.

   10.31  First Amendment to Loan Agreement dated 9/28/93        Filed Herewith
          by and among Town & Country Corporation,
          L.G. Balfour Company, Inc., Gold Lance, Inc., and
          Town & Country Fine Jewelry Group, Inc. and
          Foothill Capital Corporation dated as of 5/14/93.

   10.32  Amendment Number Two to Loan Agreement dated           Filed Herewith
          6/24/94 by and among Town & Country Corporation,
          L.G. Balfour Company, Inc., Gold Lance, Inc., and
          Town & Country Fine Jewelry Group, Inc. and
          Foothill Capital Corporation dated as of 5/14/93.

   10.33  Amendment Number Three to Loan Agreement dated         Filed Herewith
          7/11/94 by and among Town & Country Corporation,
          L.G. Balfour Company, Inc., Gold Lance, Inc., and
          Town & Country Fine Jewelry Group, Inc. and
          Foothill Capital Corporation dated as of 5/14/93.

   10.34  Amendment Number Four to Loan Agreement dated          Filed Herewith
          7/25/94 by and among Town & Country Corporation,
          L.G. Balfour Company, Inc., Gold Lance, Inc., and
          Town & Country Fine Jewelry Group, Inc. and
          Foothill Capital Corporation dated as of 5/14/93.

   10.35  Collateral Agency and Intercreditor Agreement               *6*(10.16)
          dated as of  5/14/93,  by and among Town & Country
          Corporation,  L.G. Balfour  Company,  Inc.,  
          Gold Lance,  Inc.,  and Town & Country  Fine
          Jewelry Group, Inc. and Foothill Capital  
          Corporation,  Fleet Precious Metals,  Inc.,  
          Rhode Island  Hospital Trust  National Bank,  
          Republic National  Bank,  ABN Amro Bank N.V.,
          Bankers Trust  Company,  Shawmut Bank, N.A.,
          and Chemical Bank.

   10.36  Form of 1993 Management Stock Option.                       #3#(10.23)

   10.37  Form of Executive Employment Agreement between              #4#(10.20)
          Town & Country Corporation and C. William Carey
          effective as of February 28, 1994.

   10.38  Form of Executive Employment Agreement between              #4#(10.21)
          Town & Country Corporation and Francis X. Correra
          effective as of February 28, 1994.

   10.39  Trust Agreement dated as of 5/14/93, between                *6*(10.22)
          Town & Country Corporation and Baybank, as
          Trustee.

   10.40  Registration Effectiveness Agreement dated                  *6*(10.23)
          as of 5/14/93, between Town & Country Corporation
          and Certain Funds managed by Fidelity Management &
          Research Company.

   10.41  Form of letter dated as of November 4, 1994, to             #5#(10.21)
          Certain Holders of Town & Country Exchangeable
          Preferred Stock from Town & Country relating
          to the offer by Town & Country to issue shares
          of Convertible Preferred Stock.

   10.42  Form of Registration Rights Agreement dated                 #5#(10.22)
          as of November 23, 1994, between Town &
          Country Corporation and the holders of
          Town & Country Convertible Preferred
          Stock signatory thereto.

   10.43  Letter Agreement dated as of November 15,                   #5#(10.23)
          1994, by and among Town & Country
          Corporation, L.G. Balfour Company, Inc.
          Gold Lance, Inc., and Town & Country
          Fine Jewelry Group, Inc. and Fleet Precious
          Metals, Inc., Rhode Island Hospital Trust
          National Bank, ABN-AMRO Bank, N.V., and
          Republic National Bank of New York.

   10.44  1994 Non-Employee Directors' Nonqualified              Filed Herewith
          Stock Option Plan





      11  Earnings per Share Computations                        Filed Herewith

      22  Subsidiaries of the Registrant                         Filed Herewith

    24.1  Consent of Arthur Andersen LLP                         Filed Herewith

      27  Financial Data Schedule                                Filed Herewith

*1* Incorporated by reference to the designated exhibit of the Registration
Statement on Form S-1 No. 2-97557 filed June 21, 1985.

*2* Incorporated by reference to the designated  exhibit in the Annual Report on
Form 10-K, Commission File number 0-14394 filed May 26, 1987.

*3* Incorporated by reference to the designated  exhibit in the Annual Report on
Form 10-K, Commission File number 0-14394 filed May 18, 1988.

*4* Incorporated by reference to the designated  exhibit in the Annual Report on
Form 10-K, Commission File number 0-14394 filed May 25, 1990.

*5* Incorporated by reference to the designated  exhibit in the Annual Report on
Form 10-K, Commission File number 0-14394 filed July 6, 1992.

*6* Incorporated by reference to the designated  exhibit in the Annual Report on
Form 10-K, Commission File number 0-14394 filed May 27, 1993.

#1# Incorporated by reference to the designated exhibit of the Registration
Statement on Form S-2 No. 33-25092 filed October 20, 1988.

#2# Incorporated by reference to the designated  exhibit of Amendment No. 2
to the Registration Statement on Form S-2 No. 33-25437 filed December 12, 1988.

#3# Incorporated by reference to the designated  exhibit of Amendment No. 6
to the Registration Statement on Form S-4 No. 33-49028 filed March 12, 1993.

#4# Incorporated by reference to the designated  exhibit of  Post-Effective
Amendment No. 2 to the  Registration  Statement on Form S-2 No.  33-49028  filed
July 26, 1994.

#5# Incorporated by reference to the designated exhibit of the Registration
Statement on Form S-2 No. 33-57407 filed January 23, 1995.

(B)  REPORTS ON FORM 8-K

     No Form 8-K was issued by the Registrant  during the quarter ended 
February 26, 1995.







SIGNATURES

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

                TOWN & COUNTRY CORPORATION
                       (Registrant)

Date:   May 24, 1995               By:  /s/       C. William Carey
                                          C. William Carey, President


     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has been duly  signed  below by the  following  persons on behalf of the
Registrant and in the capacities and on the date set forth above.

     Signature                Title


Principal Executive Officer:


/s/ C. William Carey                    President, Treasurer, and
C. William Carey                             Director


Principal Financial and Accounting Officer:


/s/ Francis X. Correra                  Senior Vice President and
Francis X. Correra                           Chief Financial Officer


/s/ Richard E. Floor                    Director
Richard E. Floor


/s/ William Schawbel                    Director
William Schawbel


/s/ Charles Hill                        Director
Charles Hill




[This Page Intentionally Left Blank]

















TOWN & COUNTRY CORPORATION AND SUBSIDIARIES





CONSOLIDATED FINANCIAL STATEMENTS


TOGETHER WITH AUDITORS' REPORT






Report of Independent Public Accountants

To Town & Country Corporation:

     We have  audited the  accompanying  consolidated  balance  sheets of TOWN &
COUNTRY  CORPORATION  (a  Massachusetts  corporation)  and  subsidiaries  as  of
February  26,  1995,  and  February  27,  1994,  and  the  related  consolidated
statements of  operations,  stockholders'  equity and cash flows for each of the
three years in the period ended February 26, 1995.  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  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion,  the financial statements referred to above present fairly,
in all material respects,  the financial position of Town & Country  Corporation
and subsidiaries as of February 26, 1995, and February 27, 1994, and the results
of their  operations  and their  cash  flows for each of the three  years in the
period ended February 26, 1995, in conformity with generally accepted accounting
principles.




                                   Arthur Andersen LLP
Boston, Massachusetts
April 27, 1995





TOWN & COUNTRY CORPORATION & SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS




                                              February 26,          February 27,
                                                  1995                  1994
  ASSETS
CURRENT ASSETS:
                                                           
  Cash and cash equivalents (Note 1)       $      3,336,921      $      3,273,876
  Restricted cash (Note 1)                            1,889                37,971
  Accounts receivable, less allowances for
    doubtful accounts of $7,780,000 and
    $5,510,000 at February 26, 1995 and
    February 27, 1994, respectively              57,472,122            55,623,418
  Inventories (Note 1)                           80,349,412            75,029,397
  Prepaid expenses and other current assets         573,611             3,991,883


        Total current assets                    141,733,955           137,956,545



PROPERTY, PLANT & EQUIPMENT, at cost
  (Note 1)                                       82,254,863            79,340,723
  Less-Accumulated depreciation                  39,018,645            33,636,099
                                                 43,236,218            45,704,624





INVESTMENT IN LITTLE SWITZERLAND, INC.
  (Note 4)                                        1,651,482            13,304,089





INVESTMENT IN SOLOMON BROTHERS,
  LIMITED (Note 5)                               13,734,000            13,734,000






OTHER ASSETS (Notes 1 and 8)                      6,267,801            13,221,467
                                           $    206,623,456      $    223,920,725
















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



TOWN & COUNTRY CORPORATION & SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (Continued)




                                             February 26,          February 27,
                                                 1995                  1994
  LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
                                                           
  Notes payable to banks (Note 2)          $     11,117,827      $        -
  Current portion of long-term debt
    (Note 2)                                      1,235,477             1,479,590
  Accounts payable                               17,809,025            12,727,357
  Accrued expenses (Note 1)                      15,458,912            19,956,332
  Accrued taxes (Notes 1 and 6)                   1,352,523               874,253


        Total current liabilities                46,973,764            35,037,532

LONG-TERM DEBT, less current portion
  (Note 2)                                       91,437,975            91,827,239

OTHER LONG-TERM LIABILITIES                       1,494,524             2,093,755

COMMITMENTS AND CONTINGENCIES (Note 12)
MINORITY INTEREST                                 4,617,018             3,843,117
EXCHANGEABLE PREFERRED STOCK,
  $1.00 par value, $14.59 preference value-
  Authorized--200,000 and 2,700,000 shares,
    respectively
  Issued and outstanding--152,217
    and 2,533,255 shares,
    respectively (Notes 2 and 3)                  2,265,522            35,785,399

STOCKHOLDERS' EQUITY (Notes 2, 3, 11, 13, and 14):
Preferred stock, $1.00 par value-
  Authorized and unissued--2,266,745 and
    2,300,000 shares, respectively                  -                     -
Convertible Preferred Stock, $1.00 par value,
  $6.50 preference value-
  Authorized--2,533,255
  Issued and outstanding--2,381,038               2,381,038               -
Class A Common Stock, $ .01 par value-
  Authorized--40,000,000 shares
  Issued and outstanding--20,784,768 and
    20,755,901 shares, respectively                 207,848               207,559
Class B Common Stock, $.01 par value-
  Authorized--8,000,000 shares
  Issued and outstanding--2,664,941 and
    2,670,693 shares, respectively                   26,649                26,707
  Additional paid-in capital                     73,145,286            69,909,485
  Retained deficit                              (15,926,168)          (14,810,068)

        Total stockholders' equity               59,834,653            55,333,683
                                           $    206,623,456      $    223,920,725










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




TOWN & COUNTRY CORPORATION & SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS



                                                         For the Year Ended
                                        February 26,     February 27,      February 28,
                                           1995             1994              1993

                                                               
NET SALES                             $    288,114,608 $    277,750,162 $    270,364,051
COST OF SALES                              200,533,890      180,356,292      179,833,372
  Gross profit                        $     87,580,718 $     97,393,870 $     90,530,679

SELLING, GENERAL, ADMINISTRATIVE
  EXPENSES                                  90,407,855       80,221,216       85,250,214

RESTRUCTURING CHARGE                           -                -              5,000,000

  Income (loss) from operations       $     (2,827,137)$     17,172,654 $        280,465

INTEREST EXPENSE                           (12,169,615)     (14,044,933)     (20,092,759)
INTEREST AND OTHER INCOME, net                 234,933          698,829          680,540
NET LOSS ON NONRECURRING
  ITEMS (Note 7)                               -                -            (14,500,000)
RECAPITALIZATION EXPENSES (Note 2)             -                -            (14,440,000)
GAIN ON LITTLE SWITZERLAND, INC.
  EXCHANGE (Note 3)                         17,277,988          -                -
INCOME FROM AFFILIATES (Notes 4 and 5)         587,814        1,262,347        2,721,630
MINORITY INTEREST (Note 1)                    (773,901)        (941,341)        (989,336)
  Income (loss) before provision for
    income taxes                      $      2,330,082 $      4,147,556 $    (46,339,460)
PROVISION FOR INCOME TAXES
  (Notes 1 and 6)                            1,758,164        1,010,000          956,132
  Net income (loss)                   $        571,918 $      3,137,556 $    (47,295,592)
ACCRETION OF DISCOUNT AND DIVIDENDS
  ON PREFERRED STOCKS (Notes 2 and 3)        1,688,019        1,453,511          -
  Income (loss) attributable to common
    stockholders                      $     (1,116,101)$      1,684,045 $    (47,295,592)
INCOME (LOSS) PER COMMON SHARE
  (Note 1)                            $          (0.05)$           0.08 $          (3.80)
WEIGHTED AVERAGE COMMON SHARES
  OUTSTANDING (Note 1)                      23,433,173       21,205,949       12,450,290























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



TOWN & COUNTRY CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

FOR THE YEARS ENDED FEBRUARY 26, 1995,  FEBRUARY 27, 1994, AND FEBRUARY 28, 1993


                                                                            Class A
                                       Convertible Preferred Stock        Common Stock
                                       ---------------------------  ------------------------
                                        Number of                   Number of     Par Value
                                          Shares     Par Value $1     Shares         $.01

                                                                   
BALANCE, February 29, 1992                  -      $      -          9,374,022 $      93,740
  Share issuance related to Forbearance
    Agreements                              -             -            602,224         6,022
  Net proceeds from the exercise of
    options to purchase common stock
    (Notes 13 and 14)                       -             -             24,292           243
  Conversion of Class B Common Stock
    into Class A Common Stock               -             -               (229)           (2)
  Net loss                                  -             -             -             -

BALANCE, February 28, 1993                  -      $      -         10,000,309 $     100,003
  Share issuance related to
    exchange offer                          -             -          9,992,648        99,927
  Share issuance related to purchase
    commitment on senior secured notes      -             -            750,000         7,500
  Accretion of discount on
    exchangeable preferred stock
    (Note 2)                                -             -             -             -
  Net proceeds from the exercise of
    options to purchase common stock
    (Notes 13 and 14)                       -             -             12,944           129
  Net income                                -             -             -             -

BALANCE, February 27, 1994                  -      $      -         20,755,901 $     207,559
  Share issuance related to Little
    Switzerland, Inc. exchange           2,381,038     2,381,038        -             -
  Conversion of Class B Common Stock
    into Class A Common Stock               -             -              5,752            58
  Net proceeds from the exercise of
    options to purchase common stock
    (Notes 13 and 14)                       -             -             23,115           231
  Accretion of discount and dividends on
    preferred stocks (Notes 2 and 3)        -             -             -             -
  Net income                                -             -             -             -

BALANCE, February 26, 1995               2,381,038 $   2,381,038    20,784,768 $     207,848



















(Continued on Next Page)









    Class B
  Common Stock
                               Additional      Retained         Total
   Number of     Par Value       Paid-in       Earnings     Stockholders'
     Shares         $.01         Capital       (Deficit)       Equity

                                           
    2,670,464 $      26,705 $   39,786,684 $   30,801,479 $   70,708,608

       -             -           1,273,704         -           1,279,726


       -             -              50,871         -              51,114

          229             2         -              -              -
       -             -              -         (47,295,592)   (47,295,592)

    2,670,693 $      26,707 $   41,111,259 $  (16,494,113)$   24,743,856

       -             -          26,755,361         -          26,855,288

       -             -           2,008,125         -           2,015,625

       -             -              -          (1,453,511)    (1,453,511)


       -             -              34,740         -              34,869
       -             -              -           3,137,556      3,137,556

    2,670,693 $      26,707 $   69,909,485 $  (14,810,068)$   55,333,683

       -             -           2,976,297         -           5,357,335

       (5,752)          (58)        -              -              -


       -             -              27,352         -              27,583

       -             -             232,152     (1,688,018)    (1,455,866)
       -             -              -             571,918        571,918

    2,664,941 $      26,649 $   73,145,286 $  (15,926,168)$   59,834,653



















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



TOWN & COUNTRY CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                         For the Year Ended
                                        -------------------------------------------------
                                        February 26,     February 27,     February 28,
                                            1995             1994             1993
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                               
  Net income (loss)                   $        571,918 $      3,137,556 $    (47,295,592)
  Adjustments to reconcile net income
    (loss) to net cash provided by
    (used in) operating activities--
    Depreciation and amortization            4,846,300        5,628,451        8,667,787
    Loss (gain) on disposal of fixed
      assets                                    73,773         (113,162)      (2,583,573)
    Restructuring charge                       -                -              5,000,000
    Gain on Little Switzerland, Inc.
      exchange                             (17,277,988)         -                -
    Loss on assets held for sale or
      disposal (Note 7)                        -                -             14,500,000
    Bank fees paid by issuance of stock        -                -              1,273,704
    Undistributed earnings of affiliates,
      net of minority interest                 186,087         (227,894)      (1,453,506)
    Interest paid with issuance of debt
      (Note 2)                               7,647,666        3,495,571          -
    Ordinary dividends received from
      affiliate                                -              2,045,532          -
    Change in assets and liabilities--
      (Increase) decrease in accounts
        receivable                          (1,848,704)      (4,004,014)      (9,166,453)
      (Increase) decrease in inventories    (5,320,015)      (1,595,015)      (1,623,039)
      (Increase) decrease in prepaid
        expenses and other current assets    3,418,272        2,467,636        2,657,448
      (Increase) decrease in other assets    6,542,404        3,722,423        3,163,549
      Increase (decrease) in accounts
        payable                              5,081,668        1,904,443          950,586
      Increase (decrease) in accrued
        expenses                            (4,597,420)       2,190,050       11,042,155
      Increase (decrease) in accrued and
        deferred taxes                         478,270          488,181       (1,022,665)
      Increase (decrease) in other
        liabilities                           (599,231)      (1,162,891)        (307,250)


        Net cash provided by (used in)
          operating activities        $       (797,000)$     17,976,867 $    (16,196,849)

























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


TOWN & COUNTRY CORPORATION & SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)



                                                        For the Year Ended
                                        --------------------------------------------
                                        February 26,    February 27,    February 28,
                                            1995            1994            1993

CASH FLOWS FROM INVESTING ACTIVITIES:
                                                             
  Proceeds from sale of fixed assets  $        45,331 $       222,746 $     3,889,387
  Capital expenditures                     (2,759,204)     (4,056,307)     (3,519,205)
  Proceeds from sale of investments           -             3,486,000         -


        Net cash provided by (used in)
          investing activities        $    (2,713,873)$      (347,561)$       370,182




CASH FLOWS FROM FINANCING ACTIVITIES:
  Payments on revolving credit
    facilities                        $  (279,990,373)$  (206,869,004)$       -
  Proceeds from borrowings under
    revolving credit facilities           291,108,200     206,869,004         -
  Decrease (increase) in restricted cash       36,082         (37,971)        -
  Payments to retire credit facility          -           (37,250,000)        -
  Proceeds from senior secured notes          -            30,000,000         -
  Payments on other debt                   (7,607,575)    (13,666,180)    (11,486,285)
  Payment of dividend by Essex to minority
    interests                                 -              (534,617)     (1,419,431)
  Proceeds from the issuance of debt          -               -            31,000,000
  Proceeds from the issuance of common
    stock                                      27,584          34,869          57,136
  Payments for recapitalization expenses      -            (8,254,790)        -


        Net cash provided by (used in)
          financing activities        $     3,573,918 $   (29,708,689)$    18,151,420


NET INCREASE (DECREASE) IN CASH AND
  CASH EQUIVALENTS                    $        63,045 $   (12,079,383)$     2,324,753
CASH AND CASH EQUIVALENTS AT
  BEGINNING OF YEAR                         3,273,876      15,353,259      13,028,506
CASH AND CASH EQUIVALENTS AT END
  OF YEAR                             $     3,336,921 $     3,273,876 $    15,353,259


SUPPLEMENTAL CASH FLOW DATA:
CASH PAID DURING THE YEAR FOR:
  Interest                            $     4,908,642 $     6,104,397 $    10,693,175
  Income taxes                        $     1,119,864 $       589,730 $       712,606


SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES (Note 1)












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


TOWN & COUNTRY CORPORATION & SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FEBRUARY 26, 1995


     (1)  Summary of Significant Accounting Policies

     Principles of Consolidation

     The accompanying  consolidated financial statements include the accounts of
the  Company  and  its  controlled  domestic  and  foreign   subsidiaries.   All
significant intercompany transactions have been eliminated.

     Reclassifications

     Certain  reclassifications  have been made to the  prior  years'  financial
statements  to  conform  with the  presentation  of the  fiscal  1995  financial
statements.

     Cash and Cash Equivalents

     Cash equivalents include highly liquid investments with original maturities
of three months or less.

     Investments

     On March 1, 1994,  the Company  adopted the Financial  Accounting  Standard
Board's Statement of Financial  Accounting Standards (SFAS) No. 115, "Accounting
for Certain  Investments in Debt and Equity  Securities." SFAS No. 115 addresses
the accounting  and reporting for  investments  in equity  securities  that have
readily  determinable  fair  market  values  and  for  all  investments  in debt
securities. The Company's financial condition and results of operations were not
materially impacted in fiscal 1995 as a result of adopting SFAS No. 115.

     Restricted Cash

     Restricted  cash includes  cash  payments from the Company's  investment in
Solomon Brothers,  Limited and cash proceeds with respect to the Zale bankruptcy
claim.  These  funds are  escrowed  for the benefit of the holders of the Senior
Secured Notes. During fiscal 1995 and fiscal 1994,  approximately $6 million and
$10 million,  respectively,  of Senior  Secured  Notes were  redeemed  with such
proceeds.





     Foreign Currency

     The Company is subject to fluctuating foreign currency exchange rates which
are  reflected   currently  in  the   consolidated   statements  of  operations.
Transaction  and  exchange  gains  and  losses  have  not been  material  to the
consolidated financial position or operations for the three years ended February
26, 1995.

     Inventories

     Inventories, which include materials, labor and manufacturing overhead, are
stated at the  lower of cost or market  using  the  first-in,  first-out  (FIFO)
method.

     Inventories  consisted of the following at February 26, 1995,  and February
27, 1994:


                                 1995                    1994

Raw materials            $    16,932,724          $    16,753,865
Work-in-process                8,266,255                7,154,300
Finished goods                55,150,433               51,121,232
                         $    80,349,412          $    75,029,397



     In prior years,  certain of the material content,  primarily  diamond,  had
been valued using the last-in,  first-out (LIFO) method. During fiscal 1994, the
Company liquidated its remaining inventory valued on the LIFO method,  resulting
in a decrease in cost of sales of approximately $1.3 million in the accompanying
consolidated  statement of operations  for the year ended February 27, 1994. The
Company now uses the FIFO method exclusively.

     The  effects  of gold  price  fluctuations  are  mitigated  by the use of a
consignment  program with bullion dealers.  As the gold selling price for orders
is confirmed,  the Company  purchases the gold  requirements at the then current
market prices; any additional requirements for gold are held as consignee.  This
technique enables the Company to match the price it pays for gold with the price
it charges its  customers.  The Company pays a fee, which is subject to periodic
change,  for the value of the gold it holds on  consignment  during  the  period
prior to sale.  For the years ended  February 26, 1995,  February 27, 1994,  and
February 28, 1993, these fees totaled approximately $1.4 million,  approximately
$1.5 million, and approximately $1.4 million, respectively.

     The Company  does not include the value of  consigned  gold in inventory or
the corresponding  liability in borrowings for financial statement purposes.  As
of February 26, 1995,  and  February  27, 1994,  the Company held  approximately
67,000  ounces,  valued at $25.4  million,  and 64,000  ounces,  valued at $24.4
million, respectively, of gold on consignment




     under its domestic  gold  agreements.  A foreign  subsidiary of the Company
held an  additional  5,000  ounces,  valued at $1.8  million,  and 5,200 ounces,
valued at $2.0 million, outstanding at February 26, 1995, and February 27, 1994,
respectively, under a separate consignment agreement (Note 2).

     Advertising

     The Company  expenses  the costs of  advertising  as  incurred,  except for
certain  direct-response  advertising costs, which are capitalized and amortized
over their expected period of future benefits.

     At February 26, 1995, February 27, 1994, and February 28, 1993, advertising
expense was $14,200,625,  $11,023,850, and $9,292,461, respectively. At February
26, 1995, and February 27, 1994, $0 and $2,680,852, respectively, of advertising
was capitalized and included in other current assets.

     Property, Plant and Equipment

     The Company  provides for  depreciation,  principally on the  straight-line
method,  at rates  adequate  to  depreciate  the  applicable  assets  over their
estimated  useful  lives which range from 3 to 30 years.  Certain  equipment  is
depreciated using the declining balance method.

     Property and equipment consisted of the following at February 26, 1995, and
February 27, 1994:




                              Useful Life
                                Ranges            1995                1994
                                                             
Real estate                   10 - 30 Years  $    29,746,327          $    29,694,070
Furniture and fixtures         3 -  7 Years        2,850,978                2,989,365
Equipment                      3 - 20 Years       45,072,052               42,584,500
Leasehold improvements         4 - 20 Years        4,450,876                3,681,385
Construction-in-progress                             134,630                  391,403
                                             $    82,254,863          $    79,340,723








     Accrued Expenses

     The  principal  components  of accrued  expenses at February 26, 1995,  and
February 27, 1994, are as follows:




                                                        1995                1994
                                                               
Compensation and related costs                     $ 5,458,037       $ 8,877,284
Customer deposits                                    4,130,663         4,242,529
Interest                                             2,940,499         2,621,644
Commissions                                            545,659         1,271,281
Other                                                2,384,054         2,943,594
                                                   $15,458,912       $19,956,332




     Income Taxes

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

     Income (Loss) Per Common Share

     Earnings (loss) per common share is computed based on the weighted  average
number of common and  common  equivalent  shares,  where  dilutive,  outstanding
during each period. Common equivalent shares result from the assumed exercise of
stock options and warrants.

     Long-term Intangible Assets

     The excess  ($7,172,000)  of purchase price over the values assigned to net
assets acquired is being amortized using the  straight-line  method over periods
ranging from 30 to 40 years. The Company  continually  evaluates  whether events
and  circumstances  have occurred  that  indicate  that the remaining  estimated
useful life of goodwill may warrant  revision or that the  remaining  balance of
goodwill may not be recoverable.  When factors  indicate that goodwill should be
evaluated for possible  impairment,  the Company uses an estimate of the related
business segments'  undiscounted operating income over the remaining life of the
goodwill in measuring  whether the goodwill is recoverable.  In fiscal 1993, the
Company recorded a write-down of approximately $1.6 million of goodwill




     associated  with  changes  made to part of its business and the disposal of
certain related assets (See Note 7). Accumulated  amortization was approximately
$3,103,000  and  $2,920,000  at  February  26,  1995,  and  February  27,  1994,
respectively.

     Minority Interest

     Minority  interest  is  determined  based on the percent  ownership  of the
equity by other investors of the related consolidated subsidiary.

     Subsidiary Sale of Stock

     At the time a subsidiary sells its stock to unrelated parties at a price in
excess of its book  value,  the  Company's  net  investment  in that  subsidiary
increases.  The  Company  records  the  increase  as a gain in the  consolidated
statement of operations.

     Supplemental Disclosures of noncash Investing and Financing Activities

     In fiscal 1994, as payment for the commitment to purchase up to 100% of the
Company's  senior  secured  notes,  an investor  received  750,000 shares of the
Company's  Class A  common  stock  with a value  of  $2,015,625  at the  time of
issuance.

     The Company completed a recapitalization on May 14, 1993 (See Note 2).

     During fiscal 1995, the Company had fixed asset additions of  approximately
$.7 million funded by increases in capital lease obligations.

     On  November  23,  1994,  holders  of  approximately  94% of the  Company's
Exchangeable  Preferred  Stock  exchanged  their  shares  for  shares  of Little
Switzerland,  Inc.  common stock held by the Company and shares of the Company's
Convertible Preferred Stock (See Note 3).

     Financial Instruments

     Cash and Cash Equivalents

     The carrying amount  approximates  fair value because of the short maturity
of the instruments.

     Restricted Cash

     The  Company's  restricted  cash is invested in  short-term,  highly-liquid
investments.  The  carrying  amount  approximates  fair  value  because  of  the
short-term maturity of these investments.

     Investment in Solomon Brothers, Limited

     The fair value of the Company's investment in Solomon Brothers,  Limited is
considered to be equal to its carrying  value as of February 26, 1995,  based on
the valuation  method  agreed upon for the  redemption of shares as discussed in
Note 5 and the estimated fair value of the underlying net assets.

     Long-Term Subordinated Debt and exchangeable preferred stock

     The  Company  believes  that the  fair  value  of the  Company's  long-term
subordinated  debt and  Exchangeable  Preferred Stock  approximates its carrying
value as of February 26, 1995, based on the valuation  methodology  required for
the recapitalization.

     Long-Term Secured Debt

     The fair value of the Company's  various  long-term secured debt, which are
secured by various assets, are considered to approximate their carrying value as
of February 26, 1995. This  conclusion is based on the  relationship of carrying
value to the value of the related  security and the relatively  short maturities
of the related debt.

     (2)  Long-term Debt and Credit Arrangements

     Long-term debt at February 26, 1995, and February 27, 1994, consists of the
following:




Town & Country Corporation                                  1995                1994

                                                                          
  Senior Subordinated Notes due 1998 with 
interest payable semiannually at 13%,
including unamortized premium of $5.6 
million and $7.0 million in 1995 and 1994,
respectively.  The first four  interest  
payments  are  expected to be made with
issuance of additional notes up to $15.3 
million.  The first three such required
payments  due  November  1993,  May  1994,
and  November  1994 were paid by the
issuance of approximately $3.5 million, 
$3.7 million, and $3.9 million, respectively, 
of new notes.                                          $    70,185,718          $    63,947,814

  Senior Secured Notes due 1997 with interest 
payable monthly at 11.5%. Payments
required prior to maturity for proceeds  
received by the Company  related to the
Company's investment in Solomon Brothers,  
Limited and/or settlement of the Zale
bankruptcy claim and certain other
limited conditions.                                         13,947,000               19,980,300

  Senior Subordinated Notes due 1998 with 
interest payable  semiannually at 13%,
net of unamortized discount of $47,868 and 
$57,210 in 1995 and 1994, respectively.                $     6,912,132          $     6,902,790

  Subordinated Notes due 1995 with interest 
payable semiannually at 10 1/4%, net
of unamortized original issue discount of $3,519
and $16,698 in 1995 and 1994, respectively.                    447,481                  434,302

Subsidiaries

  Obligation  under  New York  City  Industrial  
Development  Agency  industrial revenue bond.  
The note calls for a final payment of $383,358 
due April 1, 1995.  Quarterly interest is 
determined at 75% of Chemical Bank's "reference"
rate (9% at February 26, 1995), with a minimum of 6%.          383,358                  450,022

  Obligation  under  New York  City  Industrial  
Development  Agency  industrial revenue bond.  
The note calls for a final payment of $164,682 
due April 1, 1995. Quarterly interest is determined 
at 1.25% above Chemical Bank's "reference" rate 
(9% at February 26, 1995).                                     164,682                1,566,018

  Lease obligation for office furniture and
equipment payable in  monthly installments with
interest at 9.67%                                              621,524                     -

  Other notes                                                   11,557                   25,583

                                                       $    92,673,452          $    93,306,829

  Less-Current portion                                       1,235,477                1,479,590

                                                       $    91,437,975          $    91,827,239




     On  May  14,  1993,   the  Company   completed  a   recapitalization.   The
recapitalization  was accounted  for as a "troubled  debt  restructuring"  under
Statement of Financial  Accounting  Standards No. 15, "Accounting by Debtors and
Creditors for Troubled Debt  Restructurings,"  whereby the net carrying value of
the  old  debt   was   allocated   to  the  new   securities,   issued   in  the
recapitalization, based on their estimated, relative, fair market values, and no
gain or loss was recognized. Recapitalization costs were expensed as incurred.

     As a result of this  transaction,  long-term  debt with a carrying value of
$122,673,945,  including deferred financing costs, was retired.  New debt with a
carrying  value  of   $61,486,762,   exchangeable   preferred  stock  valued  at
$34,331,895,  and common stock valued at $26,855,288 were issued in exchange for
these redemptions.

     On May 14, 1993, the Company entered into a revolving  credit facility with
Foothill Capital Corporation  ("Foothill") providing senior secured financing in
an aggregate amount of up to $30 million.  The line of credit will mature on May
14, 1996, and will  automatically  renew for two year periods unless terminated.
The loans will bear interest at a rate per annum equal to the greater of (a) two
percent above the reference rate (the highest  "prime rate" or "reference  rate"
announced by an identified group of major banks) selected by Foothill or (b) 8%.
The  agreement  contains  the standard  covenants  for  facilities  of this type
including,   without  limitation,   financial  covenants  relating  to  interest
coverage,  minimum net worth,  minimum  working  capital,  debt to net worth and
current ratios, and limitations on dividends and distributions,  dispositions of
assets and capital  expenditures.  Advances  under the credit  facility  will be
based on eligible  receivables  and  inventory.  Foothill  has a first  priority
security  interest  in  receivables,  certain  inventory,  primarily  stones and
diamonds,  and  substantially  all real  estate  and fixed  assets  owned by the
Company and its domestic  subsidiaries.  The Company had $11 million outstanding
under  the new  credit  agreement,  at an  effective  interest  rate of 12.6% at
February  26,  1995.  The Company  had $17.9  million of  additional  borrowings
available under its revolving credit agreement as of February 26, 1995.

     On May 14, 1993,  the Company  entered into gold  agreements  with its gold
suppliers providing secured gold consignment availability of up to approximately
100,000 troy ounces.  The agreements  are  terminable  upon thirty days' written
notice and contain the standard covenants for facilities of this type including,
without limitation,  financial covenants relating to interest coverage,  minimum
net worth,  minimum working capital,  debt to net worth and current ratios,  and
limitations on dividends and  distributions and first priority security interest
in the precious  metal  content of inventory.  During  fiscal 1995,  the Company
agreed to reduce its gold consignment facilities to approximately 73,000 ounces.
The Company had approximately  67,000 troy ounces on consignment at February 26,
1995. As a result of ongoing  discussions  with its gold suppliers,  the Company
has agreed in  principle to reduce its domestic  gold  facilities  by 6,000 troy
ounces,  from  73,000  troy  ounces  to  67,000  troy  ounces.  It is  currently
anticipated  that  these  reductions  will be made in several  steps  throughout
fiscal  1996  and  will  be  primarily  as  a  result  of  reduced   operational
requirements.  In connection with these anticipated reductions, the Company also
expects some  modifications  to be made to the  financial  covenants in the gold
consignment agreements with its gold suppliers.

     During the second quarter of fiscal 1995, modifications to the consolidated
tangible  net  worth  covenant  were  made  in the  revolving  credit  and  gold
agreements.  The covenant  previously  provided that the Company was required to
maintain  consolidated  tangible net worth of $38,000,000  through  February 27,
1994, and $43,000,000  thereafter.  As amended,  the covenant  provides that the
Company  maintain  consolidated  tangible net worth of $40,000,000  from July 1,
1994, through November 26, 1994, and $43,000,000 thereafter.





     On May 14, 1993, the Company issued $30 million of Senior Secured Notes due
September 15, 1997. Following receipt, by the Company, of cash payments from the
Company's investment in Solomon Brothers,  Limited and/or cash or other payments
from the Zale Companies with respect to the Zale bankruptcy  claim,  the Company
is  required  to redeem an amount of the notes  equal to the amount of such cash
payments at a redemption  price equal to 100% of the  principal  amount  thereof
plus accrued  interest,  if any. During fiscal 1995 and fiscal 1994, the Company
redeemed $6 million and $10 million,  respectively, of Senior Secured notes with
such proceeds.  In the event that the Company's  consolidated net worth declines
below a defined  minimum  (75% of net worth at May 31,  1993,  plus 37.5% of net
income for each  fiscal  year  thereafter)  for two  consecutive  quarters,  the
Company is  required to make an offer to redeem  7.5% of the  outstanding  notes
semiannually and to continue to do so as long as the condition persists.

     On May 14,  1993,  the Company  issued  approximately  2,533,000  shares of
Exchangeable  Preferred Stock, the outstanding  shares of which will be redeemed
by the  Company on  December  31,  2000,  for $14.59 per share plus  accrued and
unpaid dividends  payable in cash or shares of Little  Switzerland,  Inc. common
stock. No dividends will be paid until after the second  anniversary of the date
of  issuance  of the stock.  Thereafter,  holders  will be  entitled  to receive
cumulative  cash  dividends at a rate of 6% per annum based on $14.59 per share.
Dividends  will be  payable  semiannually  on each  six-month  and  twelve-month
anniversary of the issuance date. At any time after March 1, 1994, each share of
Exchangeable  Preferred  Stock may be  exchanged  by the  holder  for a share of
Little  Switzerland,  Inc.  common  stock held by the Company or redeemed by the
Company,  for cash, at a declining  premium  through 1998.  For the years ending
February 26, 1995, and February 27, 1994,  accretion of discount on Exchangeable
Preferred Stock amounted to $1,455,866 and $1,453,511, respectively (Note 3).

     A subsidiary of the Company has available  credit line  facilities with two
banks  in  Thailand  to  provide  aggregate   commercial   financing  of  up  to
approximately  $13.3 million.  The  subsidiary had no outstanding  balance under
these lines at February 26, 1995, or February 27, 1994. This subsidiary also has
an  agreement  with  a  gold  supplier  to  provide  secured  gold   consignment
availability  of up to  approximately  11,000 troy ounces.  This  agreement runs
through December 10, 1995, and is secured by a standby letter of credit for $3.4
million  under  one  of  the   subsidiary's   credit   facilities.   There  were
approximately  5,000 ounces on consignment under this gold agreement at 
February 26, 1995.

     On  April  3,  1995,  the  Company  repaid  approximately  $181,000  of its
obligation  under  the New  York  City  Industrial  Revenue  Development  Agency
industrial  revenue bonds ("IRB").  On April 3, 1995, the remaining  obligation,
approximately  $367,000,  was  purchased  by  Foothill.  As  a  result  of  this
transaction,  the Company is required to make  quarterly  payments on the IRB to
Foothill over the next five years in accordance with the repayment schedule that
was in effect prior to the recapitalization on May 14, 1993.  Additionally,  the
interest rate for the outstanding bonds has been modified to be the same as that
on the Company's  revolving line of credit. The debt is secured by the Company's
New York real estate and fixtures  attached  thereto.  The loan agreement places
restrictions upon the subsidiary,  including  certain  assumptions of term debt,
liens, or encumbrances.

     Aggregate  maturities of long-term debt for each of the next five years are
approximately   $1,235,000,   $245,000,   $14,101,000,   $71,584,000,   and  $0,
respectively.

     (3)  EXCHANGE OF STOCK

     On  November  23,  1994,  holders  of  approximately  94% of the  Company's
Exchangeable  Preferred  Stock  exchanged  their  shares  for  shares  of Little
Switzerland,  Inc. Common Stock held by the Company on a share-for-share  basis.
Such an exchange  was provided  for by the terms of the  Exchangeable  Preferred
Stock.  In addition,  the Company  issued to each  participant  one share of new
Convertible  Preferred Stock with each share of Little Switzerland,  Inc. Common
Stock.

     Since the carrying value of the Company's investment in Little Switzerland,
Inc.  was  substantially  less  than  the  recorded  value  of the  Exchangeable
Preferred  Stock,  the transaction  resulted in a nonrecurring,  noncash gain of
approximately  $17 million,  net of the estimated fair value of the  Convertible
Preferred Stock issued.

     Convertible Preferred Stock

     Each share of Convertible Preferred Stock is initially convertible,  at the
option of the  holder,  into two  shares  of Class A Common  Stock,  subject  to
adjustment in certain circumstances. In the event the market price of a share of
Class A Common Stock equals or exceeds  $3.25 for 30  consecutive  trading days,
the Company may require the holders of  Convertible  Preferred  Stock to convert
such stock into shares of Class A Common Stock at the then-applicable conversion
rate.  Beginning on November 23,  1995,  the Company may redeem,  in whole or in
part,  shares of  Convertible  Preferred  Stock at a price  equal to 104% of the
liquidation  value and  thereafter at prices  declining  annually to 100% of the
liquidation value on or after November 23, 1997. The Convertible Preferred Stock
has a liquidation value of $6.50 per share and accrues  cumulative  dividends at
the rate of 6% of the liquidation value per annum. Dividends are payable in cash
or in  additional  shares  of  Convertible  Preferred  Stock as  defined  by the
agreement.  At  February  26,  1995,  cumulative  unpaid  dividends  amounted to
$232,152.

     The  Convertible  Preferred  Stock is subordinate  on liquidation  and with
respect to dividend payments to the outstanding shares of Exchangeable Preferred
Stock  but  senior to the  Class A Common  Stock  and the Class B Common  Stock.
Holders of shares of  Convertible  Preferred  Stock are  entitled to vote on all
matters on which the holders of Class A Common Stock are entitled to vote.  Each
share of Convertible  Preferred Stock entitles the holder to the number of votes
per share equal to the number of shares of Class A Common  Stock into which each
share of Convertible Preferred Stock is then convertible.

     The Company has agreed with the holders of the Convertible  Preferred Stock
to  register  such  stock  (and  the  Class A  Common  Stock  into  which  it is
convertible)  under the Securities Act and to keep such  registration  effective
until the  earlier  of (i) the date on which  such  holders no longer own any of
such securities or (ii) the date on which each of the holders




     has  notified  the  Company  that such  holder  may  dispose  of all of its
securities  pursuant to Rule 144(k)  under the  Securities  Act. A  registration
statement  covering  these shares was declared  effective by the  Securities and
Exchange Commission on April 12, 1995.

     (4)  Investment in Little Switzerland, Inc.

     The sale of approximately 68% of Little Switzerland, Inc.'s common stock by
a  subsidiary  of  the  Company  resulted  in  the   deconsolidation  of  Little
Switzerland,  Inc. in the fiscal 1992 consolidated  financial  statements of the
Company. The continuing investment in Little Switzerland, Inc. is now classified
as a long-term asset in the accompanying consolidated balance sheets. Income was
recognized using the equity method of accounting through November 23, 1994.

     Presented below is summarized financial information for Little Switzerland,
Inc. as of and for the nine months ended  November  30, 1994,  and as of and for
the year ended February 27, 1994, and for the year ended February 28, 1993:


                                       1995             1994             1993
Current assets                     $42,010,000      $36,228,000      $
Noncurrent assets                   18,113,000       14,761,000
Current liabilities                 16,009,000        7,884,000
Noncurrent liabilities                 356,000          794,000
Total equity                        43,758,000       42,311,000

Sales                              $43,364,000      $63,727,000      $62,550,000
Gross profit                        19,326,000       28,282,000       29,232,000
Net income                           1,434,000        3,900,000        5,980,000



     As a result of the exchange  discussed in Note 3, the Company's  investment
in Little  Switzerland,  Inc.,  as of November 23, 1994,  was reduced to 318,962
shares or  approximately  4%. Due to the decrease in ownership,  the Company has
changed its method of accounting for this  investment  from the equity method to
the cost method.

     (5)  Investment in Solomon Brothers, Limited

     On May 27,  1988,  the  Company  purchased  410,000  shares  of  nonvoting,
redeemable,  cumulative,  Participating  Preferred  Class  B  Stock  of  Solomon
Brothers, Limited ("Solomon Brothers"), a Bahamian company, for a total purchase
price of $17,220,020.

     The  Company is  entitled,  as holder,  to a fixed,  cumulative,  preferred
dividend  equal  to 1% of the  purchase  price  annually.  The  Company  is also
entitled  to a  cumulative,  ordinary  dividend  equal to the change in net book
value per ordinary share of Solomon Brothers, calculated as if the Company was a
holder of ordinary shares,  less the preferred  dividend and to a fee determined
as a percent of cumulative,  accrued,  unpaid ordinary  dividends.  The combined
dividend rate for the periods ended  February 26, 1995,  February 27, 1994,  and
February 28, 1993,  was  approximately  0%, 1.1%,  and 4.7%,  respectively.  The
Company received  distributions  of $2,045,532 of previously  accrued but unpaid
ordinary  dividends  during fiscal 1994. On May 31, 1993,  the Company  redeemed
83,000 of the Company's  shares for  approximately  $3.5  million.  On March 29,
1994,  and March 20, 1995,  as required by the  covenants of its Senior  Secured
Notes,  the Company gave  written  notice to Solomon  Brothers of the  Company's
intention to redeem 70,000 and 55,000 additional shares,  respectively.  Solomon
Brothers  informed  the  Company  that it would not be able to redeem the 70,000
share  request  when due,  as a result of  constraints  imposed  by its  banking
facilities. It is doubtful that Solomon Brothers will be able to make the 55,000
share  redemption  payment  when  it  becomes  due.  The  Company  believes  its
investment  is  realizable,  but it is unable to  estimate  the timing of future
redemption payments.  The Company is monitoring Solomon Brothers' operations and
financial  position and if it determines in the future that carrying value is no
longer reflective of fair value, appropriate adjustments will be made.

     Presented below is summarized financial information for Solomon Brothers as
of and for the years ended October 28, 1994,  October 29, 1993,  and October 30,
1992,  prepared on a basis  substantially in accordance with generally  accepted
accounting principles (GAAP) (Bahamian Dollars, $000s):


                                              1994          1993          1992
Working capital                            $ 15,094      $ 13,175
Total assets                                 72,013        70,820
Total shareholders' equity                   27,828        27,770

Sales                                      $ 84,815      $ 87,709       $ 87,144
Net income (loss)                                54       (15,539)         3,747


     (6)  Income Taxes

     The domestic and foreign  components of income (loss) before  provision for
income  taxes for the years ended  February 26,  1995,  February  27, 1994,  and
February 28, 1993, are as follows:

                                1995                1994                1993

Domestic                   $ (1,014,997)       $    221,748        $(50,196,999)
Foreign                       3,345,079           3,925,808           3,857,539
                           $  2,330,082        $  4,147,556        $(46,339,460)



     The  components  of the  provision  for  income  taxes for the years  ended
February 26, 1995, February 27, 1994, and February 28, 1993, are as follows:


                                       1995             1994             1993
Current--
  Federal                           $     --         $     --         $     --
  State                                700,000          636,449          875,399
  Foreign                            1,058,164          373,551           80,733
  Total provision                   $1,758,164       $1,010,000       $  956,132



     The Company's effective tax rate differs from the federal statutory rate of
35% in fiscal 1995 and 1994 and 34% in fiscal 1993 due to the following:



                                            1995            1994            1993
                                                              
Computed tax provision
  (benefit) at statutory rate          $    815,529    $  1,451,645    $(15,755,416)
Increases (reductions)
  resulting from--
    Difference between U.S.
     and foreign tax rates                1,061,886         378,940          80,733
    Repatriation of foreign earnings           --              --         3,310,405
    State taxes                             700,000         636,449         654,871
    Tax basis differences related to
      Little Switzerland, Inc.
      common stock exchange              (2,110,946)           --              --
    Loss on assets held for sale
      or disposal not deductible
      for income tax purposes                  --              --         1,734,000
    Items not deductible for
      income tax purposes                    92,488          65,378       1,092,476
    (Utilization) deferral of net
      operating losses                    1,199,207      (1,522,412)      9,618,535
    Other                                      --              --           220,528
                                       $  1,758,164    $  1,010,000    $    956,132










 DEFERRED TAX ASSETS (in 000's)                        February 26,   February 27,
                                                          1995           1994

                                                                
Restructuring and recapitalization cost accruals       $  4,227       $  6,108
Accounts receivable reserves                              4,120          4,861
Accrual for loss on assets held for sale or disposal        742          1,873
Inventories                                               1,265          1,413
Other                                                     1,640          1,899
Net operating loss carryforwards                         14,810         10,944
      Total gross deferred tax assets                    26,804         27,098
      Less--valuation allowance                         (14,782)        (8,742)
      Net deferred tax assets                          $ 12,022       $ 18,356




 DEFERRED TAX LIABILITIES (in 000's)                   February 26,   February 27,
                                                          1995           1994
                                                                
Property, plant and equipment, principally due to
  differences in depreciation                          $ 6,121        $ 6,888
Investments in affiliated companies, principally
  due to undistributed income                            5,479          9,815
Other                                                      422          1,653
      Total deferred tax liabilities                    12,022         18,356
      Net deferred tax asset (liability)               $  --          $  --




     The   valuation   allowance   relates  to   uncertainty   surrounding   the
realizability  of  the  deferred  tax  assets  in  excess  of the  deferred  tax
liabilities, principally the net operating loss carryforwards.

     For tax  reporting  purposes,  the Company has a U.S.  net  operating  loss
carryforward of approximately  $34 million,  subject to Internal Revenue Service
review  and  approval.   In  addition,   net  operating  loss  carryforwards  of
approximately  $2,500,000  were  generated  by a U.S.  subsidiary  prior  to its
acquisition by the Company.  Utilization of the  subsidiary's net operating loss
carryforward  is contingent on the  subsidiary's  ability to generate  income in
future years. The net operating loss carryforwards will expire from 2009 to 2010
if not utilized.

     (7)  LOSS ON Assets Held for Sale or Disposal

     In fiscal  1993,  the  Company's  management  decided to make  changes with
respect to certain of the operations of its Balfour  subsidiary.  As a result of
this  decision,  the Company  recognized a pretax charge of $14.5 million in the
fourth  quarter of fiscal  1993 to reserve  for the losses  associated  with the
disposal of certain inventory and fixed assets,  including property,  plant, and
equipment of approximately  $12.9 million and intangible assets of approximately
$1.6  million,  no longer  considered  necessary  to its modified  business.  At
February 26, 1995,  the  disposals  have been  substantially  completed  and the
remaining  reserve,  of  approximately  $1.8  million,  is intended to cover the
expected losses associated with the disposition of the plant, which is currently
for sale.

     (8)  Zale Corporation and Affiliates

     The  Company's  largest  customer  for a number  of years has been the Zale
Corporation  and its  affiliated  companies.  Sales to the Zale  Companies  were
approximately  $29 million or 10% of consolidated  sales in fiscal 1995 compared
to $33  million or 12% of  consolidated  sales in fiscal 1994 and $38 million or
14% of consolidated sales in fiscal 1993.

     The  Company's  Consolidated  Financial  Statements  at February  28, 1992,
originally reflected a net valuation,  related to Zale Corporation's  bankruptcy
filing under Chapter 11 of the United States  Bankruptcy  Code, of approximately
$13 million,  which was classified as Other Assets in the  Consolidated  Balance
Sheets, due to the uncertainty of the timing of a final settlement.  The Company
has  subsequently  received  proceeds  from Zale and from  liquidation  of claim
assets of approximately $13 million,  approximately $6 million and $4 million of
which were received in fiscal 1995 and 1994,  respectively,  and will  recognize
the benefit of any additional liquidation of assets as that benefit is realized.

     The Company continues to conduct business with Zale.

     (9)  Concentration of Credit Risk

     A  significant  portion of the  Company's  business  activity is with large
jewelry  retailers  and  department  store  chains,  many of which  are not only
subject  to  the  risks   associated  with  economic  impacts  on  retailers  of
discretionary,  consumer goods but also are companies  with high  debt-to-equity
ratios.

     (10) Nonrecurring Events

     Based on the success of its operational  restructuring  during fiscal 1993,
the Company concluded that the Feature facility in New York will not be required
as a long-term  manufacturing site. The Company expects to maintain a continuing
presence  in New York in the  form of sales  and  marketing  functions,  product
development, and manufacturing support services, including a repair function and
subcontractor  control  operations.  These  functions will remain in the Feature
facility  until the  Company is able to sell the  facility  at a price  which it
considers  acceptable.  As a result of its decision to dispose of the  facility,
the Company adjusted the carrying value of the Feature facility by approximately
$5 million,  which was  recorded  as a  restructuring  charge  during the fourth
quarter of fiscal 1993.  As of February 26, 1995,  the Company has not sold this
facility (See Note 2).



     (11) Capitalization

     Each share of Class B Common Stock  entitles the holder to ten votes,  each
share of Class A Common Stock entitles the holder to one vote, and each share of
Convertible Preferred Stock entitles the holder to the number of votes per share
equal to the  number of shares of Class A Common  Stock into which each share of
Convertible  Preferred  Stock  is then  convertible,  on  matters  submitted  to
stockholders. The Class B Common Stock is convertible at any time, at the option
of the  holder,  into  Class A Common  Stock  on a  share-for-share  basis.  The
Convertible  Preferred  Stock is  initially  convertible,  at the  option of the
holder,  into two  shares of Class A Common  Stock,  subject  to  adjustment  in
certain  circumstances.  As part of the recapitalization,  the Company issued to
its financial  advisors  warrants to purchase  125,000  shares of Class A Common
Stock,  with an exercise  price of $2.685 per share and a final maturity of five
years from the date of issuance of the warrants.

     The Company's ability to pay cash dividends is limited by its financing and
other outstanding indebtedness.  As a result of these restrictions,  the Company
currently may not pay cash dividends.

     (12) Commitments and Contingencies

     The  Company  leases a  portion  of its  Chelsea,  Massachusetts,  facility
comprised of  approximately  44,000  square feet of combined  manufacturing  and
administrative  space from Carey Realty Trust,  a  Massachusetts  business trust
(the "Trust"),  which is wholly owned by C. William  Carey,  the President and a
major stockholder of the Company.  The lease expires on August 31, 1998, and the
Company has four five-year  options to renew.  The current lease provides for an
annual  rental  (subject to a Consumer  Price Index  adjustment)  on a net lease
basis of $475,000.  The Company  obtained  comparison  information  from a third
party  when  negotiating  the  current  lease  and  believes  that  these  lease
arrangements  are on  terms  no less  favorable  to the  Company  than  could be
obtained from unaffiliated third parties.

     Certain other Company  facilities and equipment are leased under agreements
expiring at various  dates through 2009.  The  Company's  commitments  under the
noncancelable  portion  of all  operating  leases for the next five years and in
total thereafter at February 26, 1995, are approximately as follows:






                Year     Total Commitment
                1996     $    1,344,000
                1997          1,204,000
                1998          1,152,000
                1999            871,000
                2000            642,000
               Thereafter     6,326,000



     Lease  and  rental  expense  included  in  the  accompanying   consolidated
statements of operations amounted to approximately $1,414,000,  $1,090,000,  and
$1,290,000  for the years ended  February  26,  1995,  February  27,  1994,  and
February 28, 1993, respectively.

     A subsidiary  of the Company is a party to certain  contracts  with some of
its sales representatives  whereby the representative has purchased the right to
sell the  subsidiary's  products,  in a  territory,  from his  predecessor.  The
contracts  generally  provide  that  the  value  of these  rights  is  primarily
determined   by  the  amount  of  business   achieved   by  a  successor   sales
representative  and is therefore not  determinable  in advance of performance by
the successor sales representative.

     The  Company  is not party to any  pending  legal  proceedings,  other than
ordinary routine litigation incidental to the business. In management's opinion,
adverse decisions on those legal proceedings, in the aggregate, would not have a
materially adverse impact on the Company's consolidated results of operations or
financial position.

     (13) Stock Option Plan

     An aggregate of  1,500,000  shares of Class A Common Stock were  registered
for issuance  under the  Company's  1985 Amended and Restated  Stock Option Plan
(the Plan).  The Plan is  administered by a committee of the Board of Directors.
Both incentive stock options and nonstatutory stock options may be granted under
the Plan.  All options  outstanding  were issued at the fair market value at the
date of grant.

     The following table summarizes the stock option  transactions for the three
years ended February 26, 1995:






                              Number of Options        Price Range Per Share

Options outstanding at
  February 29, 1992                803,300        $    2.38      -    $    8.00

  Options granted                       -
  Options canceled                 (44,800)            3.00      -         6.75
  Options exercised                     -

Options outstanding at
  February 28, 1993                758,500        $    2.38      -    $    8.00

  Options granted                   50,000             2.63
  Options canceled                 (70,100)            3.00      -         5.63
  Options exercised                     -

Options outstanding at
  February 27, 1994                 738,400       $    2.38      -    $    8.00

  Options granted                   598,500            2.31      -         2.38
  Options canceled                 (482,750)           2.38      -         8.00
  Options exercised                      -

Options outstanding at
  February 26, 1995                 854,150       $    2.31      -    $    6.88

Options exercisable at
  February 26, 1995                 242,800



     At February 26, 1995,  there were 511,400 shares reserved for future grants
under the Plan.

     The Company has granted stock options not under the Plan to consultants and
various  individuals to purchase up to 1,580,000  shares of Class A Common Stock
at prices  ranging  from $1.75 to $6.75 per share (fair market value at the date
of grant).  The Company has also  created a stock  option plan for  non-employee
directors  and the Board of Directors  has approved the  reservation  of 200,000
shares of  authorized  Class A Common  Stock for  issuance  under this plan.  On
October 1, 1994,  options  for 60,000  shares  were  granted,  contingent  on an
affirmative stockholder vote approving the plan, at a price of $1.875 per share,
the fair market value at the date of grant.

     (14) Employee Stock Purchase Plan

     On January 25, 1988, the Board of Directors adopted the 1988 Employee Stock
Purchase  Plan (the "Stock  Purchase  Plan") for  500,000  shares of the Class A
Common  Stock.  Under the  Stock  Purchase  Plan,  each  eligible  participating
employee  is deemed to have been  granted  an option to  purchase  shares of the
Company's Class A Common Stock on a semiannual  basis at a price equal to 90% of
the market value on the last day of the period.  During the year ended  February
26,  1995,  5,855  shares were issued at $2.50 per share and 17,260  shares were
issued at $0.75 per share. During the year ended February 27, 1994, 7,926 shares
were issued at $2.50 per share and 5,018  shares were issued at $3.00 per share.
During the year ended February 28, 1993,  14,171 shares were issued at $2.00 per
share and 10,121  shares were issued at $2.25 per share.  At February  26, 1995,
there were 306,537 shares reserved for issuance under the Stock Purchase Plan.

     (15) Employee Benefit Plans

     (a)  Postemployment Medical Benefits

     In December 1990, the Financial  Accounting Standards Board issued SFAS No.
106,  "Employers'  Accounting for Postretirement  Benefits Other Than Pensions,"
which requires that the accrual method of accounting for certain  postretirement
benefits be  adopted.  Adoption is required  for fiscal  years  beginning  after
December 1992. A subsidiary of the Company provides certain health care and life
insurance  benefits for employees  who retired  prior to December 31, 1990.  The
Company  adopted this statement in fiscal 1994 and is recognizing  the actuarial
present value of the accumulated  postretirement  benefit  obligation  (APBO) of
approximately $6.1 million on the delayed recognition method over a period of 20
years.  Prior to adopting SFAS No. 106, the cost of providing these benefits was
expensed as incurred and amounted to  approximately  $508,000 for the year ended
February 28, 1993.

     The following table sets forth the plan status as of February 26, 1995, and
February 27, 1994.


                                                  February 26,     February 27,
                                                     1995             1994
Accumulated postretirement benefit
  obligation (in 000's)
    Retired employees                               $(6,088)       $(6,477)
    Active employees                                   --             --
      Total                                          (6,088)        (6,477)

Plan assets at fair value                              --             --
Unfunded accumulated benefit
  obligation in excess of plan assets                (6,088)        (6,477)
Unrecognized net gain                                   (73)          --
Unrecognized prior service cost                        --             --
Unrecognized transition obligation                    5,810          6,162
Accrued postretirement medical
  benefit cost                                      $  (351)       $  (315)



     The net periodic  postretirement  benefit  costs for fiscal 1995 and fiscal
1994 included the following components:


                                                  1995               1994
Service cost -- benefits attributed to
  service during the period (in 000's)            $ --               $ --
Interest cost                                      474                494
Actual return on assets                             --                 --
Amortization of unrecognized transition
  obligation                                       323                324
Net periodic postretirement benefit cost          $797               $818



     For measurement  purposes,  a 14% annual rate of increase in the per-capita
cost of  covered  health  care  benefits  is assumed  for  fiscal  1995 (10% for
Medicare eligible retirees);  the rate was assumed to decrease gradually down to
6% for fiscal  2000 and remain at that level  thereafter.  The health  care cost
trend rate  assumption  has a  significant  effect on the amounts  reported.  To
illustrate,  increasing  the assumed  health care cost trend rate one percentage
point  in each  year  would  increase  the  accumulated  postretirement  benefit
obligation  as of February 26, 1995,  by $426,000 or by 7%, and the aggregate of
the service and interest  cost  components  of the net  periodic  postretirement
benefit cost for fiscal 1995 by $28,000 or by 6%.

     The weighted  average  discount rate used in  determining  the  accumulated
postretirement benefit obligation was 8.0% in fiscal 1995 and 1994.





     (b)  Pension Plans

     Certain  subsidiaries of the Company  participate in multiemployer  pension
plans.  The plans provide for defined benefits for  substantially  all unionized
employees.  The amounts  charged for pension  contributions  were  approximately
$20,000,  $62,000,  and $96,000 for the years ended February 26, 1995,  February
27, 1994, and February 28, 1993, respectively.

     (c)  Deferred Compensation

     A  subsidiary  of the Company has  deferred  compensation  agreements  with
certain sales  representatives  and  executives  which provide for payments upon
retirement or death based on the value of life insurance policies or mutual fund
shares at the retirement  date.  The cost of the  subsidiary's  liability  under
these  compensation  agreements  has  been  charged  to  selling,   general  and
administrative  expense.  The deferred  compensation expense for the years ended
February 26, 1995,  February 27, 1994, and February 28, 1993, was  approximately
$156,000, $156,000, and $220,000, respectively.

     (16)      Consolidating Financial Information and Segment Information

     The  securities  issued by the  Company in  connection  with the  Company's
recapitalization,   discussed  in  Note  2,  are   guaranteed  by  its  domestic
subsidiaries.  These guarantees are full, unconditional,  and joint and several.
As  a  result,  the  Company  has  included  condensed  consolidating  financial
statements  on a  domestic  and  foreign  basis for the  Company,  the  domestic
subsidiaries,  and the foreign  subsidiaries  for the years ended  February  26,
1995, February 27, 1994, and February 28, 1993 (in 000's).  Foreign gross profit
includes  gross  profit  attributable  to sales  from  foreign  subsidiaries  to
domestic  subsidiaries,  which is not included in the eliminations column as the
impact is included in cost of sales of the domestic subsidiaries.











                                                       February 26, 1995 (000's)
ASSETS                                Parent        Domestic        Foreign
                                      Company     Subsidiaries   Subsidiaries   Eliminations   Consolidated

CURRENT ASSETS:
                                                                              
  Cash and cash equivalents      $           41 $       -      $        4,758 $       (1,462)$        3,337
  Restricted cash                             2         -              -              -                   2
  Accounts receivable, net                   74         55,453          4,031         (2,086)        57,472
  Inventories                            (2,109)        78,076          4,382         -              80,349
  Prepaid expenses and other
    current assets                         (361)           532            403         -                 574

        Total current assets             (2,353)       134,061         13,574         (3,548)       141,734

PROPERTY, PLANT AND
  EQUIPMENT, at cost                        296         74,210          7,749         -              82,255
Less--Accumulated
  depreciation                              255         35,444          3,320         -              39,019
                                             41         38,766          4,429         -              43,236
INTERCOMPANY LOANS                       13,728          2,008          3,463        (19,199)        -
INVESTMENT IN SUBSIDIARIES              148,501         -              -            (148,501)        -
INVESTMENT IN LITTLE
  SWITZERLAND, INC.                       1,651         -              -              -               1,651
INVESTMENT IN SOLOMON
  BROTHERS, LIMITED                      13,734         -              -              -              13,734
OTHER ASSETS                                211          5,687            370         -               6,268
                                 $      175,513 $      180,522 $       21,836 $     (171,248)$      206,623









                                                       February 26, 1995 (000's)
LIABILITIES AND STOCKHOLDERS'      Parent         Domestic       Foreign
  EQUITY                           Company        Subsidiaries   Subsidiaries   Eliminations   Consolidated


CURRENT LIABILITIES:
                                                                              
  Notes payable                  $       15,201 $       (4,083)$       -      $       -      $       11,118
  Current portion of long-
    term debt                               447            788         -              -               1,235
  Accounts payable                        1,581         16,670          1,644         (2,086)        17,809
  Accrued expenses                          994         14,186            279         -              15,459
  Accrued and currently
    deferred income taxes                   824         -                 529         -               1,353

        Total current liabilities        19,047         27,561          2,452         (2,086)        46,974

LONG-TERM DEBT, less
  current portion                        91,045         21,054         -             (20,661)        91,438
LONG-TERM DEFERRED
  INCOME TAXES AND
  OTHER LIABILITIES                      -               1,494              1         -               1,495
MINORITY INTEREST                        -              -              -               4,617          4,617
EXCHANGEABLE PREFERRED
  STOCK                                   2,266         -              -              -               2,266
STOCKHOLDERS' EQUITY:
  Convertible preferred stock             2,381         -              -              -               2,381
  Common stock                              234              5          2,109         (2,114)           234
  Additional paid-in capital             73,145        232,774          8,515       (241,289)        73,145
  Retained earnings (deficit)           (12,605)      (102,366)         8,759         90,285        (15,927)


        Total stockholders' equity       63,155        130,413         19,383       (153,118)        59,833

                                 $      175,513 $      180,522 $       21,836 $     (171,248)$      206,623









                                                      February 26, 1995 (000's)
CONSOLIDATING STATEMENT            Parent         Domestic       Foreign
  OF  OPERATIONS                   Company        Subsidiaries   Subsidiaries   Eliminations   Consolidated


                                                                              
NET SALES                        $       -      $      271,294 $       37,822 $      (21,001)$      288,115
COST OF SALES                            (1,050)       192,766         30,178        (21,360)       200,534
  Gross profit                   $        1,050 $       78,528 $        7,644 $          359 $       87,581
SELLING, GENERAL &
  ADMINISTRATIVE EXPENSES                 1,058         85,391          3,959         -              90,408
  Income (loss) from operations  $           (8)$       (6,863)$        3,685 $          359 $       (2,827)
INTEREST EXPENSE, net                    (1,288)       (10,730)            83         -             (11,935)
INCOME FROM AFFILIATES                      588         -              -              -                 588
GAIN ON LITTLE SWITZERLAND,
  INC. EXCHANGE                          17,278         -              -              -              17,278
MINORITY INTEREST                        -              -              -                (774)          (774)
  Income (loss) before income
    taxes                        $       16,570 $      (17,593)$        3,768 $         (415)$        2,330
PROVISION FOR INCOME TAXES                  195            435          1,058             70          1,758
  Net income (loss)              $       16,375 $      (18,028)$        2,710 $         (485)$          572
ACCRETION OF DISCOUNT AND
  DIVIDENDS ON PREFERRED                  1,688         -              -              -               1,688
  STOCKS
  Income (loss) attributable
    to common stockholders       $       14,687 $      (18,028)$        2,710 $         (485)$       (1,116)










                                                      February 26, 1995 (000's)
CONSOLIDATING STATEMENT            Parent         Domestic       Foreign
  OF  CASH FLOWS                   Company        Subsidiaries   Subsidiaries   Eliminations   Consolidated


CASH FLOWS FROM OPERATING
  ACTIVITIES:

                                                                              
Net income (loss)                $       16,375 $      (18,028)$        2,710 $         (485)$          572
Adjustments to reconcile net income
  (loss) to net cash provided by
  (used in) operating activities--
    Depreciation and amortization        (1,302)         5,513            635         -               4,846
    Loss on disposal of fixed asset      -                  70              4         -                  74
    Gain on Little Switzerland, Inc.
      exchange                          (17,278)        -              -              -             (17,278)
    Interest paid by debt issuance        7,648         -              -              -               7,648
    Undistributed earnings of
      affiliates net of minority
      interest                             (588)        -              -                 774            186
Change in assets and liabilities--
  (Increase) decrease in accounts
    receivable                            1,522           (339)        (1,449)        (1,583)        (1,849)
  (Increase) decrease in
    inventories                             210         (5,003)          (168)          (359)        (5,320)
  (Increase) decrease in prepaid
    expenses and other current
    assets                                  594          2,798            (55)            81          3,418
  (Increase) decrease in other
    assets                                   56          6,340            146         -               6,542
  Increase (decrease) in accounts
    payable                                (248)         3,157            590          1,583          5,082
  Increase (decrease) in accrued
    expenses                             (3,830)          (191)          (576)        -              (4,597)
  Increase (decrease) in accrued
    and deferred taxes                      498           (275)           266            (11)           478
  Increase (decrease) in other
    liabilities                          -                (599)        -              -                (599)

        Net cash provided by
          (used in) operating
          activities             $        3,657 $       (6,557)$        2,103 $       -      $         (797)














CONSOLIDATING STATEMENT OF                            February 26, 1995 (000's)
  CASH FLOWS (Continued)           Parent         Domestic       Foreign
                                   Company        Subsidiaries   Subsidiaries   Eliminations   Consolidated

CASH FLOWS FROM INVESTING
  ACTIVITIES:
                                                                              
  Proceeds from sale of fixed
    assets                       $       -      $           43 $            2 $       -      $           45
  Capital expenditures                       (7)        (2,210)          (542)        -              (2,759)
        Net cash used in
          investing activities   $           (7)$       (2,167)$         (540)$       -      $       (2,714)

CASH FLOWS FROM FINANCING
  ACTIVITIES:
  Payments on revolving credit
    facility                     $     (277,887)$       (2,103)$       -      $       -      $     (279,990)
  Proceeds from borrowings under
    revolving credit facility           291,108         -              -              -             291,108
  (Increase) decrease in
    restricted cash                          36         -              -              -                  36
  Change in intercompany notes
    payable                             (11,005)        12,343         (1,930)           592         -
  Payments on debt                       (6,034)        (1,574)        -              -              (7,608)
  Proceeds from the issuance of
    common stock                             28         -              -              -                  28
        Net cash provided by
          (used in) financing
          activities             $       (3,754)$        8,666 $       (1,930)$          592 $        3,574

NET INCREASE (DECREASE) IN
  CASH AND CASH EQUIVALENTS      $         (104)$          (58)$         (367)$          592 $           63

CASH AND CASH EQUIVALENTS AT
  BEGINNING OF YEAR                         145             58          5,125         (2,054)         3,274

CASH AND CASH EQUIVALENTS AT
  END OF YEAR                    $           41 $       -      $        4,758 $       (1,462)$        3,337









                                                       February 27, 1994 (000's)
ASSETS                                Parent        Domestic        Foreign
                                      Company     Subsidiaries   Subsidiaries   Eliminations   Consolidated

CURRENT ASSETS:
                                                                              
  Cash and cash equivalents      $          145 $           58 $        5,125 $       (2,054)$        3,274
  Restricted cash                            38         -              -              -                  38
  Accounts receivable, net                1,596         54,678          2,684         (3,334)        55,624
  Inventories                            (1,899)        73,073          4,214           (359)        75,029
  Prepaid expenses and other
    current assets                          233          3,329            349             81          3,992

        Total current assets                113        131,138         12,372         (5,666)       137,957

PROPERTY, PLANT AND
  EQUIPMENT, at cost                        290         71,832          7,219         -              79,341
Less--Accumulated
  depreciation                              208         30,666          2,762         -              33,636
                                             82         41,166          4,457         -              45,705
INTERCOMPANY LOANS                        1,098            957          1,534         (3,589)        -
INVESTMENT IN SUBSIDIARIES              163,819         -              -            (163,819)        -
INVESTMENT IN LITTLE
  SWITZERLAND, INC.                      13,304         -              -              -              13,304
INVESTMENT IN SOLOMON
  BROTHERS, LIMITED                      13,734         -              -              -              13,734
OTHER ASSETS                                303         12,331            587         -              13,221
                                 $      192,453 $      185,592 $       18,950 $     (173,074)$      223,921









                                                       February 27, 1994 (000's)
LIABILITIES AND STOCKHOLDERS'      Parent         Domestic       Foreign
  EQUITY                           Company        Subsidiaries   Subsidiaries   Eliminations   Consolidated


CURRENT LIABILITIES:
                                                                              
  Notes payable                  $        1,980 $       (1,980)$       -      $       -      $       -
  Current portion of long-
    term debt                            -               1,480         -              -               1,480
  Accounts payable                          205         14,702          1,155         (3,334)        12,728
  Accrued expenses                        4,725         14,377            854         -              19,956
  Accrued and currently
    deferred income taxes                   324            275            264             11            874

        Total current liabilities         7,234         28,854          2,273         (3,323)        35,038

LONG-TERM DEBT, less
  current portion                        91,265          6,205         -              (5,643)        91,827
LONG-TERM DEFERRED
  INCOME TAXES AND
  OTHER LIABILITIES                      -               2,093              1         -               2,094
MINORITY INTEREST                        -              -              -               3,843          3,843
EXCHANGEABLE PREFERRED
  STOCK                                  35,785         -              -              -              35,785
STOCKHOLDERS' EQUITY:
  Common stock                              234         37,175          2,109        (39,284)           234
  Additional paid-in capital             69,909        200,599          8,515       (209,114)        69,909
  Retained earnings (deficit)           (11,974)       (89,334)         6,052         80,447        (14,809)


        Total stockholders' equity       58,169        148,440         16,676       (167,951)        55,334

                                 $      192,453 $      185,592 $       18,950 $     (173,074)$      223,921









                                                       February 27, 1994 (000's)
CONSOLIDATING STATEMENT            Parent         Domestic       Foreign
  OF  OPERATIONS                   Company        Subsidiaries   Subsidiaries   Eliminations   Consolidated


                                                                              
NET SALES                        $          200 $      258,898 $       38,406 $      (19,754)$      277,750
COST OF SALES                              (925)       170,785         30,250        (19,754)       180,356
  Gross profit                   $        1,125 $       88,113 $        8,156 $       -      $       97,394
SELLING, GENERAL &
  ADMINISTRATIVE EXPENSES                   960         75,824          3,437         -              80,221
  Income from operations         $          165 $       12,289 $        4,719 $       -      $       17,173
INTEREST EXPENSE, net                    (3,589)        (9,918)           161         -             (13,346)
INCOME FROM AFFILIATES                    1,262         -              -              -               1,262
MINORITY INTEREST                        -              -              -                (941)          (941)
  Income (loss) before income
    taxes                        $       (2,162)$        2,371 $        4,880 $         (941)$        4,148
PROVISION FOR INCOME TAXES               (1,218)         1,946            282         -               1,010
  Net income (loss)              $         (944)$          425 $        4,598 $         (941)$        3,138
ACCRETION OF DISCOUNT ON
  EXCHANGEABLE PREFERRED                  1,454         -              -              -               1,454
  STOCK
  Income (loss) attributable
    to common stockholders       $       (2,398)$          425 $        4,598 $         (941)$        1,684










                                                      February 27, 1994 (000's)
CONSOLIDATING STATEMENT            Parent         Domestic       Foreign
  OF  CASH FLOWS                   Company        Subsidiaries   Subsidiaries   Eliminations   Consolidated


CASH FLOWS FROM OPERATING
  ACTIVITIES:

                                                                              
Net income (loss)                $         (944)$          425 $        4,598 $         (941)$        3,138
Adjustments to reconcile net income
  (loss) to net cash provided by
  (used in) operating activities--
    Depreciation and amortization          (613)         5,646            595         -               5,628
    Loss (gain) on disposal of
      fixed assets                       -                  25           (138)        -                (113)
    Ordinary dividends received
      from affiliate                      3,274         -              -              (1,228)         2,046
    Interest paid by debt issuance        3,496         -              -              -               3,496
    Undistributed earnings of
      affiliates net of minority
      interest                           (1,169)        -              -                 941           (228)
Change in assets and liabilities--
  (Increase) decrease in accounts
    receivable                           (1,380)        (3,766)           887            255         (4,004)
  (Increase) decrease in
    inventories                            (925)        (3,137)         2,467         -              (1,595)
  (Increase) decrease in prepaid
    expenses and other current
    assets                                  225          1,446            (86)           883          2,468
  (Increase) decrease in other
    assets                                  (79)         3,557            244         -               3,722
  Increase (decrease) in accounts
    payable                              (1,471)         4,402           (772)          (255)         1,904
  Increase (decrease) in accrued
    expenses                              6,375         (3,557)          (628)        -               2,190
  Increase (decrease) in accrued
    and deferred taxes                     (776)         1,947            201           (883)           489
  Increase (decrease) in other
    liabilities                          -              (1,086)           (77)        -              (1,163)

        Net cash provided by
          (used in) operating
          activities             $        6,013 $        5,902 $        7,291 $       (1,228)$       17,978











CONSOLIDATING STATEMENT OF                             February 27, 1994 (000's)
  CASH FLOWS (Continued)           Parent         Domestic       Foreign
                                   Company        Subsidiaries   Subsidiaries   Eliminations   Consolidated

CASH FLOWS FROM INVESTING
  ACTIVITIES:
                                                                              
  Proceeds from sale of fixed
    assets                       $       -      $           13 $          210 $       -      $          223
  Proceeds from sale of investments       3,486         -              -              -               3,486
  Capital expenditures                     (207)        (1,721)        (2,129)        -              (4,057)
        Net cash provided by
          (used in) investing
          activities             $        3,279 $       (1,708)$       (1,919)$       -      $         (348)

CASH FLOWS FROM FINANCING
  ACTIVITIES:
  Payments on revolving credit
    facility                     $     (204,889)$       (1,980)$       -      $       -      $     (206,869)
  Proceeds from borrowings under
    revolving credit facility           206,869         -              -              -             206,869
  (Increase) decrease in restricted
    cash                                    (38)        -              -              -                 (38)
  Payments to retire credit facility    (37,250)        -              -              -             (37,250)
  Proceeds from senior secured notes     30,000         -              -              -              30,000
  Change in intercompany notes
    payable                                (701)         4,686         (1,931)        (2,054)        -
  Payments for recapitalization
    expenses                             (8,255)        -              -              -              (8,255)
  Payments on debt                      (10,020)        (3,646)        -              -             (13,666)
  Payment of dividends                    6,800         -              (8,563)         1,228           (535)
  Proceeds from the issuance of
    common stock                             35         -              -              -                  35
        Net cash used in
          financing activities   $      (17,449)$         (940)$      (10,494)$         (826)$      (29,709)

NET INCREASE (DECREASE) IN
  CASH AND CASH EQUIVALENTS      $       (8,157)$        3,254 $       (5,122)$       (2,054)$      (12,079)
CASH AND CASH EQUIVALENTS AT
  BEGINNING OF YEAR                       8,302         (3,196)        10,247         -              15,353
CASH AND CASH EQUIVALENTS AT
  END OF YEAR                    $          145 $           58 $        5,125 $       (2,054)$        3,274












                                                       February 28, 1993 (000's)
ASSETS                                Parent        Domestic        Foreign
                                      Company     Subsidiaries   Subsidiaries   Eliminations   Consolidated

CURRENT ASSETS:
                                                                              
  Cash and cash equivalents      $        8,302 $       (3,196)$       10,247 $       -      $       15,353
  Accounts receivable, net                  216         51,254          3,411         (3,262)        51,619
  Inventories                            (2,825)        70,833          6,681           (359)        74,330
  Prepaid expenses and other
    current assets                          458          5,739            263         -               6,460

        Total current assets              6,151        124,630         20,602         (3,621)       147,762


PROPERTY, PLANT AND
  EQUIPMENT, at cost                      1,181         70,391          5,398         -              76,970
Less--Accumulated
  depreciation                              347         27,563          2,452         -              30,362
                                            834         42,828          2,946         -              46,608
INTERCOMPANY LOANS                          397         -              -                (397)        -
INVESTMENT IN SUBSIDIARIES              166,825         -              -            (166,825)        -
INVESTMENT IN LITTLE
  SWITZERLAND, INC.                      12,198         -              -              -              12,198
INVESTMENT IN SOLOMON
  BROTHERS, LIMITED                      19,202         -              -              -              19,202
OTHER ASSETS                              3,801         16,405            882         -              21,088
                                 $      209,408 $      183,863 $       24,430 $     (170,843)$      246,858











                                                       February 28, 1993 (000's)
LIABILITIES AND STOCKHOLDERS'      Parent         Domestic       Foreign
  EQUITY                           Company        Subsidiaries   Subsidiaries   Eliminations   Consolidated


CURRENT LIABILITIES:
                                                                              
  Notes payable                  $        7,250 $       -      $       -      $       -      $        7,250
  Current portion of long-
    term debt                            -               3,668         -              -               3,668
  Accounts payable                        1,675         10,643          1,767         (3,262)        10,823
  Accrued expenses                       21,573         17,932          1,484         -              40,989
  Accrued and currently
    deferred income taxes                   817           (307)           (54)           (70)           386

        Total current liabilities        31,315         31,936          3,197         (3,332)        63,116

LONG-TERM DEBT, less
  current portion                       151,173          1,133            397           (397)       152,306
LONG-TERM DEFERRED
  INCOME TAXES AND
  OTHER LIABILITIES                         283          2,778            195         -               3,256
MINORITY INTEREST                        -              -              -               3,436          3,436
STOCKHOLDERS' EQUITY:
  Common stock                              127         33,284          2,109        (35,393)           127
  Additional paid-in capital             41,111        199,495          8,515       (208,010)        41,111
  Retained earnings (deficit)           (14,601)       (84,763)        10,017         72,853        (16,494)


        Total stockholders' equity       26,637        148,016         20,641       (170,550)        24,744

                                 $      209,408 $      183,863 $       24,430 $     (170,843)$      246,858










                                                       February 28, 1993 (000's)
CONSOLIDATING STATEMENT            Parent         Domestic       Foreign
  OF  OPERATIONS                   Company        Subsidiaries   Subsidiaries   Eliminations   Consolidated


                                                                              
NET SALES                        $       -      $      255,243 $       38,149 $      (23,028)$      270,364
COST OF SALES                            -             173,275         29,587        (23,028)       179,834
  Gross profit                   $       -      $       81,968 $        8,562 $       -      $       90,530
SELLING, GENERAL &
  ADMINISTRATIVE EXPENSES &
  RESTRUCTURING CHARGE                    4,396         81,181          4,673         -              90,250
  Income (loss) from operations  $       (4,396)$          787 $        3,889 $       -      $          280
INTEREST EXPENSE, net                     5,818        (26,185)           955         -             (19,412)
NET LOSS ON NONRECURRING
  ITEMS                                  -             (14,500)        -              -             (14,500)
RECAPITALIZATION EXPENSES               (14,440)        -              -              -             (14,440)
INCOME FROM AFFILIATES                    2,722         -              -              -               2,722
MINORITY INTEREST                        -              -              -                (989)          (989)
  Income (loss) before income
    taxes                        $      (10,296)$      (39,898)$        4,844 $         (989)$      (46,339)
PROVISION FOR INCOME TAXES                  317            558             81         -                 956
  Net income (loss)              $      (10,613)$      (40,456)$        4,763 $         (989)$      (47,295)











                                                       February 28, 1993 (000's)
CONSOLIDATING STATEMENT            Parent         Domestic       Foreign
  OF  CASH FLOWS                   Company        Subsidiaries   Subsidiaries   Eliminations   Consolidated


CASH FLOWS FROM OPERATING
  ACTIVITIES:
                                                                              
Net income (loss)                $      (10,613)$      (40,456)$        4,763 $         (989)$      (47,295)
Adjustments to reconcile net income
  (loss) to net cash provided by
  (used in) operating activities--
    Depreciation and amortization         1,527          6,468            673         -               8,668
    Loss (gain) on disposal of
      fixed assets                          (28)             3         (2,559)        -              (2,584)
    Restructuring provision              -               5,000         -              -               5,000
    Loss on assets held for sale or
      disposal                           -              14,500         -              -              14,500
    Bank fees paid by issuance of
      common stock                        1,274         -              -              -               1,274
    Undistributed earnings of
      affiliates net of minority
      interest                           (2,443)        -              -                 989         (1,454)
Change in assets and liabilities--
  (Increase) decrease in accounts
    receivable                               91        (10,568)         1,292             19         (9,166)
  (Increase) decrease in
    inventories                           2,824         (8,621)         4,174         -              (1,623)
  (Increase) decrease in prepaid
    expenses and other current
    assets                                  (26)         2,065            618         -               2,657
  (Increase) decrease in other
    assets                               -               2,632            532         -               3,164
  Increase (decrease) in accounts
    payable                              (2,970)         3,308            632            (19)           951
  Increase (decrease) in accrued
    expenses                              5,921          4,738            383         -              11,042
  Increase (decrease) in accrued
    and deferred taxes                      428         (1,400)           (51)        -              (1,023)
  Increase (decrease) in other
    liabilities                          -                (301)            (6)        -                (307)
        Net cash provided by
          (used in) operating
          activities             $       (4,015)$      (22,632)$       10,451 $       -      $      (16,196)










CONSOLIDATING STATEMENT OF                             February 28, 1993 (000's)
  CASH FLOWS (Continued)           Parent         Domestic       Foreign
                                   Company        Subsidiaries   Subsidiaries   Eliminations   Consolidated

CASH FLOWS FROM INVESTING
  ACTIVITIES:
                                                                              
  Proceeds from sale of fixed
    assets                       $           61 $          (80)$        3,908 $       -      $        3,889
  Capital expenditures                     (690)        (1,794)        (1,035)        -              (3,519)
        Net cash provided by
          (used in) investing
          activities             $         (629)$       (1,874)$        2,873 $       -      $          370

CASH FLOWS FROM FINANCING
  ACTIVITIES:
  Proceeds from issuance of debt $       31,000 $       -      $       -      $       -      $       31,000
  Change in intercompany notes
    payable                             (16,392)        21,727         (5,335)        -              -
  Payments on debt                      (10,750)          (736)        -              -             (11,486)
  Payment of dividends                    3,275         -              (4,694)        -              (1,419)
  Proceeds from the issuance of
    common stock                            136         -                 (80)        -                  56
        Net cash provided by
          (used in) financing
          activities             $        7,269 $       20,991 $      (10,109)$       -      $       18,151

NET INCREASE (DECREASE) IN
  CASH AND CASH EQUIVALENTS      $        2,625 $       (3,515)$        3,215 $       -      $        2,325
CASH AND CASH EQUIVALENTS AT
  BEGINNING OF YEAR                       5,677            319          7,032         -              13,028
CASH AND CASH EQUIVALENTS AT
  END OF YEAR                    $        8,302 $       (3,196)$       10,247 $       -      $       15,353






Report of Independent Public Accountants
On Schedules


To Town & Country Corporation:

     We have audited,  in accordance with generally accepted auditing standards,
the  consolidated  financial  statements  of  Town  &  Country  Corporation  and
subsidiaries included in this Form 10-K and have issued our report thereon dated
April 27, 1995.  Our audit was made for the purpose of forming an opinion on the
basic consolidated  financial  statements taken as a whole. The schedules listed
in Item 14 (a) (2) are the  responsibility  of the Company's  management and are
presented  for  purposes  of  complying   with  the   Securities   and  Exchange
Commission's  rules  and  are  not  part  of the  basic  consolidated  financial
statements.  These  schedules  have been  subjected to the  auditing  procedures
applied in the audit of the basic consolidated  financial statements and, in our
opinion,  fairly state, in all material respects, the financial data required to
be set forth therein, in relation to the basic consolidated financial statements
taken as a whole.



                                             Arthur Andersen LLP
Boston, Massachusetts
April 27, 1995




                                                                     SCHEDULE II


                                            Valuation Accounts




                               Balance                       Write-offs,       Balance
                              Beginning                         Net of          End of
    Description                of year        Provision       Recoveries         Year

Allowance for Doubtful
  Accounts:

For the Year Ended:

                                                              
February 26, 1995         $     5,510,000 $     5,473,000 $    (3,203,000)$     7,780,000
February 27, 1994               4,910,000       2,550,000      (1,950,000)      5,510,000
February 28, 1993               6,392,000       1,746,000      (3,228,000)      4,910,000





                                                                        EXHIBITS


TOWN & COUNTRY CORPORATION AND SUBSIDIARIES









Exhibits, other than Exhibits 11, 22, 24.1, and 27, have been omitted.




The Company will supply,  upon written  request,  copies of any exhibit from the
Document list.