UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10Q

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

    For the quarterly period ended          March 31, 2002

                                     OR

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

    For the transition period from     ________     to     ________

    Commission File Number                      001-13615
                                                ---------

                               Rayovac Corporation
                           --------------------------
             (Exact name of registrant as specified in its charter)


                                      
           Wisconsin                         22-2423556
    -----------------------                  -------------
(State or other jurisdiction of             (I.R.S. Employer
incorporation or organization)           Identification Number)


                   601 Rayovac Drive, Madison, Wisconsin 53711
                    -----------------------------------------
               (Address of principal executive offices) (Zip Code)

                                 (608) 275-3340
                  --------------------------------------------

              (Registrant's telephone number, including area code)

                                 Not Applicable
                  --------------------------------------------

         (Former name, former address and former fiscal year, if changed since
last report.)

         Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

                                Yes ( X ) No ( )

         The number of shares outstanding of the Registrant's common stock, $.01
par value, as of May 7, 2002, was 32,030,105.



                          PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS




                                                 RAYOVAC CORPORATION
                                        CONDENSED CONSOLIDATED BALANCE SHEETS
                                        March 31, 2002 and September 30, 2001
                                                      (Unaudited)
                                                    (In thousands)

                                    -ASSETS-
                                                                                         MARCH 31,   SEPTEMBER 30,
                                                                                           2002          2001
                                                                                      ------------   -------------
                                                                                               
        Current assets:
             Cash and cash equivalents                                                   $   9,482    $  11,358
             Receivables                                                                   116,305      168,745
             Inventories                                                                    81,016       91,311
             Prepaid expenses and other                                                     32,922       31,674
                                                                                         ---------    ---------
                    Total current assets                                                   239,725      303,088

        Property, plant and equipment, net                                                 105,610      107,257
        Deferred charges and other, net                                                     43,399       37,080
        Intangible assets, net                                                             118,903      119,074
                                                                                         ---------    ---------
                    Total  assets                                                        $ 507,637    $ 566,499
                                                                                         =========    =========
                       -LIABILITIES AND SHAREHOLDERS' EQUITY -

        Current liabilities:
             Current maturities of long-term debt                                        $  25,465    $  24,436
             Accounts payable                                                               45,868       81,990
             Accrued liabilities:
                  Wages and benefits and other                                              29,695       32,232
                  Other special charges                                                      2,794        5,883
                                                                                          ---------    ---------
                    Total current liabilities                                              103,822      144,541

        Long-term debt, net of current maturities                                          208,016      233,541
        Employee benefit obligations, net of current portion                                20,821       19,648
        Other                                                                               12,588       11,184
                                                                                          ---------    ---------
                    Total liabilities                                                      345,247      408,914

        Shareholders' equity:
        Commonstock, $.01 par value, authorized 150,000 shares; issued 61,564
              and 61,579 shares, respectively; outstanding 32,028 and
             and 32,043 shares, respectively                                                   616          616
        Additional paid-in capital                                                         180,421      180,752
        Retained earnings                                                                  125,766      119,984
        Accumulated other comprehensive loss                                                (8,311)      (6,868)
        Notes receivable from officers/shareholders                                         (3,865)      (3,665)
                                                                                         ---------    ---------
                                                                                           294,627      290,819

        Less: Treasury stock, at cost, 29,536 shares                                      (130,070)    (130,070)
        Less: Unearned restricted stock compensation                                        (2,167)      (3,164)
                                                                                         ---------    ---------
                    Total shareholders' equity                                             162,390      157,585
                                                                                         ---------    ---------
                    Total liabilities and shareholders' equity                           $ 507,637    $ 566,499
                                                                                         =========    =========


SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THESE STATEMENTS.

                                       2






                                                  RAYOVAC CORPORATION
                                    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                      For the three and six month periods ended March 31, 2002 and April 1, 2001
                                                      (Unaudited)
                                                    (In thousands)

                                                                       THREE MONTHS                           SIX MONTHS
                                                              -----------------------------      ----------------------------------
                                                                  2002             2001                 2002                 2001
                                                              -----------------------------      --------------     ---------------
                                                                                                        
Net sales                                                     $ 121,153           $ 134,679           $ 283,036            $ 298,986
Cost of goods sold                                               71,203              78,507             170,354              174,793
Special charges                                                      16                 230                  16               16,260
                                                              ---------           ---------           ---------            ---------
     Gross profit                                                49,934              55,942             112,666              107,933

Selling                                                          24,612              28,011              52,019               58,366
General and administrative                                        9,067              11,117              37,634               23,110
Research and development                                          3,412               3,005               6,630                6,020
                                                              ---------           ---------           ---------            ---------
     Total operating expenses                                    37,091              42,133              96,283               87,496

        Income from operations                                   12,843              13,809              16,383               20,437

Interest expense                                                  4,057               7,182               8,226               15,374
Other expense (income), net                                         397                 181                (385)               1,133
                                                              ---------           ---------           ---------            ---------
Income before income taxes                                        8,389               6,446               8,542                3,930
Income tax expense                                                3,009               2,321               2,760                1,571
                                                              ---------           ---------           ---------            ---------

Net income                                                    $   5,380           $   4,125           $   5,782            $   2,359
                                                              =========           =========           =========            =========
BASIC EARNINGS PER SHARE
Weighted average shares
  and equivalents outstanding                                    31,767              27,578              31,773               27,575

Net income                                                    $    0.17           $    0.15           $    0.18            $    0.09
                                                              =========           =========           =========            =========
DILUTED EARNINGS PER SHARE
Weighted average shares
  and equivalents outstanding                                    32,344              28,719              32,378               28,602

Net income                                                    $    0.17           $    0.14           $    0.18            $    0.08
                                                              =========           =========           =========            =========


SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THESE STATEMENTS.

                                       3






                                                  RAYOVAC CORPORATION
                                    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                           For the six month periods ended March 31, 2002 and April 1, 2001
                                                      (Unaudited)
                                                    (In thousands)

                                                                                                               SIX MONTHS
                                                                                                      -----------------------------
                                                                                                          2002             2001
                                                                                                      -------------      ----------
                                                                                                                    
      Cash flows from operating activities:
            Net income                                                                                $   5,782           $   2,359
            Non-cash adjustments to net income:
                 Amortization                                                                               930               2,895
                 Depreciation                                                                             9,436               8,706
                 Other non-cash adjustments                                                              (1,340)              5,233
            Net changes in assets and liabilities                                                        16,073              (8,097)
                                                                                                      ---------           ---------
                     Net cash provided by operating activities                                           30,881              11,096

      Cash flows from investing activities:
            Purchases of property, plant and equipment                                                   (7,685)             (4,193)
                                                                                                      ---------           ---------
                     Net cash used by investing activities                                               (7,685)             (4,193)

      Cash flows from financing activities:
            Reduction of debt                                                                          (118,868)           (197,175)
            Proceeds from debt financing                                                                 94,200             190,686
            Issuance of common stock                                                                         82                  --
            Other                                                                                          (769)             (1,040)
                                                                                                      ---------           ---------
                     Net cash used by financing activities                                              (25,355)             (7,529)

      Effect of exchange rate changes on cash and cash
            equivalents                                                                                     283               1,432
                                                                                                      ---------           ---------
                     Net (decrease) increase in cash and cash equivalents                                (1,876)                806

      Cash and cash equivalents, beginning of period                                                     11,358               9,757
                                                                                                      ---------           ---------
      Cash and cash equivalents, end of period                                                        $   9,482           $  10,563
                                                                                                      =========           =========


SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THESE STATEMENTS.

                                       4



                               RAYOVAC CORPORATION
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

     1   SIGNIFICANT ACCOUNTING POLICIES

         BASIS OF PRESENTATION: These financial statements have been prepared by
         Rayovac Corporation (the "Company"), without audit, pursuant to the
         rules and regulations of the Securities and Exchange Commission (the
         "SEC") and, in the opinion of the Company, include all adjustments
         (which are normal and recurring in nature) necessary to present fairly
         the financial position of the Company at March 31, 2002, results of
         operations and cash flows for the three and six month periods ended
         March 31, 2002, and April 1, 2001. Certain information and footnote
         disclosures normally included in financial statements prepared in
         accordance with accounting principles generally accepted in the United
         States of America have been condensed or omitted pursuant to such SEC
         rules and regulations. These condensed consolidated financial
         statements should be read in conjunction with the audited financial
         statements and notes thereto as of September 30, 2001. Certain prior
         year amounts have been reclassified to conform with the current year
         presentation.

         SHIPPING AND HANDLING COSTS: The Company incurred shipping and handling
         costs of $5,394 and $6,612 and $12,390 and $13,931 for the three and
         six months ended March 31, 2002 and April 1, 2001, respectively, which
         are included in selling expense.

         CONCENTRATION OF CREDIT RISK: Trade receivables potentially subject the
         Company to credit risk. The Company extends credit to its customers
         based upon an evaluation of the customer's financial condition and
         credit history and generally does not require collateral. The Company
         monitors its customer's credit and financial conditions based on
         changing economic conditions and will make adjustments to credit
         policies as required. The Company has historically incurred minimal
         credit losses but in the six months ending March 31, 2002 experienced a
         significant loss resulting from the bankruptcy filing of a major
         retailer in the United States.

         The Company has a broad range of customers including many large retail
         outlet chains, one of which accounts for a significant percentage of
         our sales volume. This major customer represented approximately 22% and
         20%, respectively, of receivables as of March 31, 2002 and September
         30, 2001.

         Approximately 25% of the Company's sales occur outside of North
         America, and these sales and related receivables are subject to varying
         degrees of credit, currency, political and economic risk. The Company
         monitors these risks and makes appropriate provisions for
         collectability based on an assessment of the risks present. The
         Argentine Peso and Venezuelan Bolivars devaluation did not have a
         significant impact on the Company's estimate of collectability.

         ADOPTION OF NEW ACCOUNTING PRONOUNCEMENTS: In May 2000, the Emerging
         Issues Task Force (EITF) reached a consensus on Issue No. 00-14,
         "Accounting for Certain Sales Incentives". This Issue addresses the
         recognition, measurement, and income statement classification for
         various types of sales incentives including discounts, coupons, rebates
         and free products. In April 2001, the EITF reached a consensus on Issue
         No. 00-25, "Vendor Income Statement Characterization of Consideration
         to a Purchaser of the Vendor's Products or Services". This Issue
         addresses when consideration from a vendor to a retailer or distributor
         in connection with the purchase of the vendor's products to promote
         sales of the vendor's products should be classified in the vendor's
         income statement as a reduction of revenue or expense. The Company
         adopted EITF 00-14 and EITF 00-25 in the second fiscal quarter of 2002.

         The adoption resulted in the following reclassifications for the three
         and six month periods ended March 31, 2002 and April 1, 2001 in the
         Company's results of operations. For the three months ended March 31,
         2002 and April 1, 2001, net sales were reduced by $8,823 and $10,513,
         respectively; cost of sales were increased by $2,705 and $2,415,
         respectively; and selling expenses were reduced by $11,528 and $12,928,
         respectively. For the six months ended March 31, 2002 and April 1,
         2001, net sales were reduced by $29,290 and $29,765, respectively;

                                       5


         cost of sales were increased by $7,947 and $6,969, respectively; and
         selling expenses were reduced by $37,237 and $36,734, respectively.

         Concurrent with the adoption of EITF 00-25, the Company reclassified
         certain accrued trade incentives as a contra receivable versus the
         Company's previous presentation as a component of accounts payable.
         Historically, customers offset earned trade incentives when making
         payments on account. Therefore, the Company believes the
         reclassification of these accrued trade incentives as a contra
         receivable better reflects the underlying economics of the Company's
         net receivable due from trade customers.

         The reclassification results in a reduction in accounts receivable and
         accounts payable in our Consolidated Balance Sheets of $22,163 and
         $21,383 at March 31, 2002 and September 30, 2001, respectively.

         Effective October 1, 2001, the Company adopted Statement of Financial
         Accounting Standards (SFAS) 141, BUSINESS COMBINATIONS, and SFAS 142,
         GOODWILL AND OTHER INTANGIBLE ASSETS.

         Statement 141 requires that the purchase method of accounting be used
         for all business combinations initiated or completed after June 30,
         2001. Statement 141 also specifies criteria that intangible assets
         acquired in a purchase method business combination must meet to be
         recognized and reported apart from goodwill. Statement 142 requires
         that goodwill and intangible assets with indefinite useful lives no
         longer be amortized, but instead tested for impairment at least
         annually in accordance with the provisions of Statement 142. Statement
         142 also requires that intangible assets with estimable useful lives be
         amortized over their respective estimated useful lives to their
         estimated residual values, and reviewed for impairment in accordance
         with Statement 121, ACCOUNTING FOR THE IMPAIRMENT OF LONG-LIVED ASSETS
         AND FOR LONG-LIVED ASSETS TO BE DISPOSED OF. Upon the transition to
         Statement 142, no goodwill was deemed to be impaired.

         An identification of the impacts to date of adopting Statement 142
         follows:



                                                                 THREE MONTHS ENDING          SIX MONTHS ENDING
                                                                 --------------------         -----------------
                                                                MARCH 31,    APRIL 1,       MARCH 31,     APRIL 1,
                                                                ----------   --------      ----------    --------
                                                                    2002        2001          2002          2001
                                                                    ----        ----          ----          ----
                                                                                             
        Reported net income............................            $5,380       $4,125        $5,782        $2,359
        Add back: Goodwill amortization,  net of tax of
        $0.............................................                --          258            --           536
        Add back: Trade name  amortization,  net of tax
        of $213 and $427, respectively.................                --          349            --           698
                                                                   ------       ------        ------        ------
        Adjusted net income............................            $5,380       $4,732        $5,782        $3,593
                                                                   ======       ======        ======        ======
        BASIC EARNINGS PER SHARE:
        ------------------------
        Reported net income............................             $0.17        $0.15         $0.18         $0.09
        Goodwill amortization..........................                --         0.01            --          0.02
        Trade name amortization........................                --         0.01            --          0.03
                                                                   ------       ------        ------        ------
        Adjusted net income............................             $0.17        $0.17         $0.18         $0.14
                                                                   ======       ======        ======        ======
        DILUTED EARNINGS PER SHARE:
        --------------------------
        Reported net income............................             $0.17        $0.14         $0.18         $0.08
        Goodwill amortization..........................                --         0.01            --          0.02
        Trade name amortization........................                --         0.01            --          0.02
                                                                   ------       ------        ------        ------
        Adjusted net income............................             $0.17        $0.16         $0.18         $0.12
                                                                   ======       ======        ======        ======



                                       6


         DERIVATIVE FINANCIAL INSTRUMENTS:

         Derivative financial instruments are used by the Company principally in
         the management of its interest rate, foreign currency and raw material
         price exposures. The Company does not hold or issue derivative
         financial instruments for trading purposes.

         The Company uses interest rate swaps to manage its interest rate risk.
         The swaps are designated as cash flow hedges with the fair value
         recorded in Other Comprehensive Income ("OCI") and as a hedge asset or
         liability, as applicable. The swaps settle periodically in arrears with
         the related amounts for the current settlement period payable to, or
         receivable from, the counter-parties included in accrued liabilities or
         accounts receivable and recognized in earnings as an adjustment to
         interest expense from the underlying debt to which the swap is
         designated. During the three and six month periods ended March 31,
         2002, $1,273 and $2,348, respectively, of pretax derivative losses from
         such hedges were recorded as an adjustment to interest expense. At
         March 31, 2002, the Company had a portfolio of interest rate swaps
         outstanding which effectively fixes the interest rates on floating rate
         debt at rates as follows: 6.404% for a notional principal amount of
         $75,000 through October 2002, 4.458% for a notional principal amount of
         $70,000 from October 2002 through July 2004 and 3.769% for a notional
         principal amount of $100,000 through August 2004. The derivative net
         gains on these contracts recorded in OCI at March 31, 2002 was an
         after-tax gain of $57.

         The Company enters into forward and swap foreign exchange contracts, to
         hedge the risk from forecasted settlement in local currencies of
         inter-company purchases and sales, trade sales, and trade purchases.
         These contracts generally require the Company to exchange foreign
         currencies for U.S. dollars or Pounds Sterling. These contracts are
         designated as cash flow hedges with the fair value recorded in OCI and
         as a hedge asset or liability, as applicable. Once the forecasted
         transaction has been recognized as a purchase or sale and a related
         liability or asset recorded in the balance sheet, the gain or loss on
         the related derivative hedge contract is reclassified from OCI into
         earnings as an offset to the change in value of the liability or asset.
         During the three and six month periods ended March 31, 2002, $0 and
         $17, respectively, of pretax derivative losses were recorded as an
         adjustment to earnings for cash flow hedges related to an asset or
         liability. During the three and six month periods ended March 31, 2002,
         $9 and $66, respectively, of pretax derivative gains were recorded as
         an adjustment to earnings for forward and swap contracts settled at
         maturity. At March 31, 2002, the Company had a series of swap contracts
         outstanding with a contract value of $740. The derivative net gain on
         these contracts recorded in OCI at March 31, 2002 was an after-tax gain
         of $22.

         The Company periodically enters into forward foreign exchange
         contracts, to hedge the risk from changes in fair value from
         unrecognized firm purchase commitments. These firm purchase commitments
         generally require the Company to exchange U.S. dollars for foreign
         currencies. These hedge contracts are designated as fair value hedges
         with the fair value recorded in earnings on a pretax basis and as a
         hedge asset or liability, as applicable. To the extent effective,
         changes in the value of the forward contracts recorded in earnings will
         be offset by changes in the value of the hedged item, also recorded in
         earnings on a pretax basis and as an asset or liability, as applicable.
         Once the firm purchase commitment has been consummated, the firm
         commitment asset or liability balance will be reclassified as an
         addition to or subtraction from, the carrying value of the purchased
         asset. The Company previously entered into a series of forward
         contracts through October 2001 to hedge the exposure from a firm
         commitment to purchase certain battery manufacturing equipment
         denominated in Japanese Yen. During the three and six month periods
         ended March 31, 2002, $0 and $63, respectively, of pretax derivative
         gains were recorded as an adjustment to earnings for fair value hedges
         of this firm purchase commitment and $0 and $63, respectively, of
         pretax losses were recorded as an adjustment to earnings for changes in
         fair value of this firm purchase commitment. During the three and six
         month periods ended March 31, 2002, $0 and $78, respectively, of pretax
         derivative losses were recorded as an adjustment to earnings for fair
         value hedges of this firm purchase commitment that were settled at
         maturity and $0 and $78, respectively, of pretax gains were recorded as
         an adjustment to earnings for payments made against this firm purchase
         commitment.

         The Company is exposed to risk from fluctuating prices for zinc used in
         the manufacturing process. The Company hedges a portion of this risk
         through the use of commodity swaps. The swaps are designated as cash
         flow hedges with the fair value recorded in OCI and as a hedge asset or
         liability, as applicable. The fair value of the swaps is reclassified
         from OCI into earnings when the hedged purchase of zinc metal-based
         items also affects

                                       7


         earnings. The swaps effectively fix the floating price on a specified
         quantity of zinc through a specified date. During the three and six
         month periods ended March 31, 2002, $699 and $1,576, respectively, of
         pretax derivative losses were recorded as an adjustment to cost of
         sales for swap contracts settled at maturity. At March 31, 2002, the
         Company had a series of swap contracts outstanding through August 2003
         with a contract value of $9,470. The derivative net losses on these
         contracts recorded in OCI at March 31, 2002 was an after-tax loss of
         $301.

      2  INVENTORIES

         Inventories consist of the following:



                                                                     MARCH 31, 2002            SEPTEMBER 30, 2001
                                                                     --------------            ------------------
                                                                                         
        Raw material........................................               $21,480                    $24,271
        Work-in-process.....................................                20,153                     14,015
        Finished goods......................................                39,383                     53,025
                                                                           -------                    -------
                                                                           $81,016                    $91,311
                                                                           =======                    =======


3        ACQUIRED INTANGIBLE ASSETS AND GOODWILL



                                                       MARCH 31, 2002                           SEPTEMBER 30, 2001
                                                       --------------                           ------------------
                                            GROSS                                      GROSS
                                           CARRYING     ACCUMULATED         NET       CARRYING     ACCUMULATED        NET
                                            AMOUNT      AMORTIZATION    INTANGIBLE     AMOUNT     AMORTIZATION    INTANGIBLE
                                            ------      ------------    ----------     ------     ------------    ----------
                                                                                                
        AMORTIZED INTANGIBLE ASSETS
        Non-compete agreement .........      $   700       $   560       $   140       $   700       $   490       $   210
        Proprietary technology ........          525           291           234           525           275           250
                                             -------       -------       -------       -------       -------       -------
                                             $ 1,225       $   851       $   374       $ 1,225       $   765       $   460
                                             =======       =======       =======       =======       =======       =======
        PENSION INTANGIBLES
        Under-funded pension ..........      $ 3,081           $--       $ 3,081       $ 3,081           $--       $ 3,081
                                             =======       =======       =======       =======       =======       =======
        UNAMORTIZED INTANGIBLE ASSETS
        Trade name ....................      $90,000       $ 4,875       $85,125       $90,000       $ 4,875       $85,125
                                             =======       =======       =======       =======       =======       =======




                                                                NORTH        LATIN
        GOODWILL                                               AMERICA      AMERICA       EUROPE/ROW          TOTAL
        --------                                              --------      -------       ----------          -----
                                                                                                
        Balance as of October 1, 2001, net............          $1,035      $26,884           $2,489        $30,408
        Effect of translation.........................              --           --             (85)           (85)
                                                                ------      -------           ------        -------
        Balance as of March 31, 2002, net.............          $1,035      $26,884           $2,404        $30,323
                                                                ======      =======           ======        =======


         The non-compete agreement is being amortized on a straight-line basis
         over 5 years. The proprietary technology assets are being amortized on
         a straight-line basis over 15 to 17 years.

         The trade name and Latin America segment goodwill are associated with
         the 1999 acquisition of ROV Limited and were being amortized on a
         straight-line basis over 40 years. The North America segment goodwill
         is associated with the 1998 acquisition of Best Labs and was being
         amortized on a straight-line basis over 15 years. The Europe/ROW
         segment goodwill is associated with the 1998 acquisition of Brisco GmbH
         in Germany and was being amortized on a straight-line basis over 15
         years.

         Pursuant to Statement 142, the Company ceased amortizing goodwill
         assets on October 1, 2001. Upon initial application of Statement 142,
         the Company reassessed the useful lives of its intangible assets and
         deemed only the trade name asset to have an indefinite useful life
         because it is expected to generate cash flows indefinitely. Based on
         this, the Company ceased amortizing the trade name on October 1, 2001
         also.

                                       8


         The amortization expense for the three and six months ended March 31,
2002 and April 1, 2001 are as follows:



                                                                THREE MONTHS ENDING                     SIX MONTHS ENDING
                                                                -------------------                     -----------------
                                                           MARCH 31, 2002       APRIL 1, 2001     MARCH 31, 2002      APRIL 1, 2001
                                                           --------------       -------------     --------------      -------------
                                                                                                          
        AMORTIZATION EXPENSE
        Goodwill amortization.........................                $--                $258                $--               $536
        Trade name amortization.......................                 --                $562                 --              1,125
        Non-compete and proprietary technology........                 43                  43                 86                 86
                                                                      ---                ----                ---             ------
                                                                      $43                $863                $86             $1,747
                                                                      ===                ====                ===             ======


     4   OTHER COMPREHENSIVE INCOME

         Comprehensive income and the components of other comprehensive income
         for the three and six months ended March 31, 2002 and April 1, 2001 are
         as follows:



                                                                 THREE MONTHS ENDING                 SIX MONTHS ENDING
                                                                 -------------------                 -----------------
                                                           MARCH 31, 2002    APRIL 1, 2001    MARCH 31, 2002    APRIL 1, 2001
                                                           --------------    -------------    --------------    -------------
                                                                                                   
        Net income ....................................          $ 5,380           $ 4,125         $ 5,782         $ 2,359
        Other comprehensive income (loss):
           Foreign currency translation ...............           (4,589)             (663)         (4,209)           (356)
           Net unrealized loss on available for sale
           securities .................................               (6)               --            (105)             --
           Cumulative effect of change in accounting
           principle ..................................               --                --              --            (150)
           Net unrealized gain (loss) on derivative
           instruments ................................            1,574              (981)          2,871          (1,692)
                                                                 -------           -------         -------         -------
        Comprehensive income ..........................          $ 2,359           $ 2,481         $ 4,339         $   161
                                                                 =======           =======         =======         =======


         Net exchange gains or losses resulting from the translation of assets
         and liabilities of foreign subsidiaries are accumulated in a separate
         section of stockholder's equity. Also included are the effects of
         exchange rate changes of intercompany balances of a long-term nature
         and transactions designated as hedges of net foreign investments. The
         changes in accumulated foreign currency translation for the three and
         six months ended March 31, 2002 were primarily attributable to currency
         devaluation in Argentina, $2,381 and $2,383, respectively, and in
         Venezuela, $1,672 and $1,718, respectively.

     5   NET INCOME PER COMMON SHARE

         Net income per common share for the three and six months ended March
         31, 2002 and April 1, 2001 is calculated based upon the following
         shares:



                                                                   THREE MONTHS ENDING                     SIX MONTHS ENDING
                                                            -------------------------------- --------------------------------------
                                                            MARCH 31, 2002      APRIL 1, 2001      MARCH 31, 2002     APRIL 1, 2001
                                                            --------------      -------------      --------------     -------------
                                                                                                          
        Basic...............................................        31,767             27,578              31,773            27,575
        Effect of restricted stock and assumed
        conversion of options...............................           577              1,141                 605             1,027
                                                                    ------             ------              ------            ------
        Diluted.............................................        32,344             28,719              32,378            28,602
                                                                    ======             ======              ======            ======


                                       9


6    COMMITMENTS AND CONTINGENCIES

         In March 1998, the Company entered into an agreement to purchase
         certain equipment and to pay annual royalties. In connection with this
         1998 agreement, which supersedes previous agreements dated December
         1991, and March 1994, the Company committed to pay royalties of $2,000
         in 1998 and 1999, $3,000 in 2000 through 2002, and $500 in each year
         thereafter, as long as the related equipment patents are enforceable
         (2022). The Company incurred royalty expenses of $2,000 for 1999,
         $2,250 for 2000 and $3,000 for 2001. At March 31, 2002, the Company had
         commitments of approximately $1,004 for the acquisition of inventory
         and manufacturing equipment, all of which are expected to be incurred
         in calendar 2002.

         The Company has provided for the estimated costs associated with
         environmental remediation activities at some of its current and former
         manufacturing sites. In addition, the Company, together with other
         parties, has been designated a potentially responsible party of various
         third-party sites on the United States EPA National Priorities List
         (Superfund). The Company provides for the estimated costs of
         investigation and remediation of these sites when such losses are
         probable and the amounts can be reasonably estimated. The actual cost
         incurred may vary from these estimates due to the inherent
         uncertainties involved. The Company believes that any additional
         liability in excess of the amounts provided of $1,598, which may
         result from resolution of these matters, will not have a material
         adverse effect on the financial condition, liquidity, or cash flow of
         the Company.

         The Company has certain other contingent liabilities with respect to
         litigation, claims and contractual agreements arising in the ordinary
         course of business. In the opinion of management, it is either not
         likely or premature to determine whether such contingent liabilities
         will have a material adverse effect on the financial condition,
         liquidity or cash flow of the Company.

     7   OTHER

         During Fiscal 2001, the Company recorded special charges related to:
         (i) an organizational restructuring in the U.S, (ii) manufacturing and
         distribution cost rationalization initiatives in the Company's
         Tegucigalpa, Honduras and Mexico City, Mexico manufacturing facilities
         and in the Company's European operations, (iii) the closure of the
         Company's Wonewoc, Wisconsin, manufacturing facility, (iv) the
         rationalization of uneconomic manufacturing processes at the Company's
         Fennimore, Wisconsin, manufacturing facility, and rationalization of
         packaging operations and product lines, and (v) costs associated with
         the Company's June 2001 secondary offering. The amount recorded
         includes $10,100 of employee termination benefits for approximately 570
         employees, $10,200 of equipment, inventory, and other asset write-offs,
         and $2,000 of other expenses. A summary of the 2001 restructuring
         activities follows:

                           2001 RESTRUCTURING SUMMARY



                                                                      TERMINATION             OTHER
                                                                       BENEFITS               COSTS                TOTAL
                                                                       --------               ------                -----
                                                                                                         
         Expense accrued                                                $  5,000             $ 11,000             $ 16,000
         Change in estimate                                                4,400                  100                4,500
         Expense as incurred                                                 700                1,100                1,800
         Cash expenditures                                                (5,800)              (1,300)              (7,100)
         Non-cash charges                                                     --               (9,300)              (9,300)
                                                                        --------             --------             --------
         Balance September 30, 2001                                     $  4,300             $  1,600             $  5,900
         Cash expenditures                                                (1,300)                (100)              (1,400)
         Non-cash charges                                                     --                 (100)                (100)
                                                                        --------             --------             --------
         Balance December 30, 2001                                      $  3,000             $  1,400             $  4,400
         Cash expenditures                                                (1,500)                (100)              (1,600)
         Non-cash charges                                                     --                 (200)                (200)
                                                                        --------             --------             --------
         Balance March 31, 2002                                         $  1,500             $  1,100             $  2,600
                                                                        ========             ========             ========


                                       10


     8   SEGMENT INFORMATION

         The Company manages operations in three reportable segments based upon
         geographic area. North America includes the United States and Canada;
         Latin America includes Mexico, Central America, and South America;
         Europe/Rest of World ("Europe/ROW") includes the United Kingdom, Europe
         and all other countries in which the Company does business.

         The Company manufactures and markets dry cell batteries including
         alkaline, zinc carbon, alkaline rechargeable, hearing aid, and other
         specialty batteries and lighting products throughout the world.

         Net sales and cost of sales to other segments have been eliminated. The
         gross contribution of inter segment sales is included in the segment
         selling the product to the external customer. Segment revenues are
         based upon the geographic area in which the product is sold.

         The reportable segment profits do not include interest expense,
         interest income, and income tax expense. Also, not included in the
         reportable segments, are corporate expenses including corporate
         purchasing expense, general and administrative expense and research and
         development expense. All depreciation and amortization included in
         income from operations is related to corporate or reportable segments.
         Costs are identified to reportable segments or corporate, according to
         the function of each cost center.

         The reportable segment assets do not include cash, deferred tax
         benefits, investments, long-term intercompany receivables, most
         deferred charges, and miscellaneous assets. Capital expenditures are
         related to reportable segments or corporate. Variable allocations of
         assets are not made for segment reporting.



         REVENUES FROM EXTERNAL CUSTOMERS                        THREE MONTHS ENDING                 SIX MONTHS ENDING
                                                                 -------------------                 -----------------
                                                           MARCH 31, 2002    APRIL 1, 2001    MARCH 31, 2002    APRIL 1, 2001
                                                           --------------    -------------    --------------    -------------
                                                                                                    
         North America.................................             $89,752          $96,527          $212,117        $215,755
         Latin America.................................              18,378           26,498            44,367          60,017
         Europe/ROW....................................              13,023           11,654            26,552          23,214
                                                                   --------         --------          --------        --------
         Total segments................................            $121,153         $134,679          $283,036        $298,986
                                                                   ========         ========          ========        ========




         INTER SEGMENT REVENUES                                  THREE MONTHS ENDING                 SIX MONTHS ENDING
                                                                 -------------------                 -----------------
                                                           MARCH 31, 2002    APRIL 1, 2001   MARCH 31, 2002     APRIL 1, 2001
                                                           --------------    -------------   --------------     -------------
                                                                                                    
         North America.................................              $7,695           $8,728           $17,872         $16,940
         Latin America.................................               1,972            2,965             3,749           4,456
         Europe/ROW....................................                 730              582             1,172           1,181
                                                                   --------         --------          --------        --------
         Total segments................................             $10,397          $12,275           $22,793         $22,577
                                                                   ========         ========          ========        ========




         SEGMENT PROFIT                                          THREE MONTHS ENDING                 SIX MONTHS ENDING
                                                                 -------------------                 -----------------
                                                           MARCH 31, 2002    APRIL 1, 2001   MARCH 31, 2002     APRIL 1, 2001
                                                           --------------    -------------   --------------     -------------
                                                                                                    
         North America.................................             $17,752          $15,192           $25,107         $37,619
         Latin America.................................                 504            4,510             4,146          11,419
         Europe/ROW....................................               1,108            1,118             2,252           1,293
                                                                   --------         --------          --------        --------
         Total segments................................              19,364           20,820            31,505          50,331

         Corporate.....................................               6,505            6,781            15,106          13,634
         Special charges...............................                  16              230                16          16,260
         Interest expense..............................               4,057            7,182             8,226          15,374
         Other expense (income), net...................                 397              181             (385)           1,133
                                                                   --------         --------          --------        --------
         Income before income taxes....................              $8,389           $6,446            $8,542          $3,930
                                                                   ========         ========          ========        ========


                                       11




                                                                                       SIX MONTHS ENDED
                                                                              ---------------------------------
         SEGMENT ASSETS                                                       MARCH 31, 2002      APRIL 1, 2001
                                                                              --------------      -------------
                                                                                            
         North America.................................                             $232,287           $233,699
         Latin America.................................                              202,054            206,227
         Europe/ROW....................................                               29,305             26,690
                                                                                    --------           --------
         Total segments................................                             $463,646           $466,616

         Corporate.....................................                               43,991             50,805
                                                                                    --------           --------
         Total assets at period end....................                             $507,637           $517,421
                                                                                    ========           ========


     9   GUARANTOR SUBSIDIARIES (ROV HOLDING, INC. AND ROVCAL, INC.)

         The following condensed consolidating financial data illustrate the
         composition of the consolidated financial statements. Investments in
         subsidiaries are accounted for by the Company and the Guarantor
         Subsidiaries using the equity method for purposes of the consolidating
         presentation. Earnings of subsidiaries are therefore reflected in the
         Company's and Guarantor Subsidiary's' investment accounts and earnings.
         The principal elimination entries eliminate investments in subsidiaries
         and inter-company balances and transactions. Separate financial
         statements of the Guarantor Subsidiaries are not presented because
         management has determined that such financial statements would not be
         material to investors.



                                       12





                                         RAYOVAC CORPORATION AND SUBSIDIARIES
                                         CONDENSED CONSOLIDATING BALANCE SHEET
                                                 As of March 31, 2002
                                                      (Unaudited)
                                                    (In thousands)

                                                                               GUARANTOR    NONGUARANTOR               CONSOLIDATED
                                                                   PARENT     SUBSIDIARIES  SUBSIDIARIES  ELIMINATIONS     TOTAL
                                                                  ---------   ------------  ------------  ------------ ------------
                                                                                                           
                                                                                              -ASSETS-
Current assets:
   Cash and cash equivalents                                      $   3,256     $      47     $   6,179     $      --     $   9,482
   Receivables                                                       20,151        54,875        59,697       (18,418)      116,305
   Inventories                                                       54,770            --        28,201        (1,955)       81,016
   Prepaid expenses and other                                        23,188           497         9,237            --        32,922
                                                                  ---------     ---------     ---------     ---------     ---------
      Total current assets                                          101,365        55,419       103,314       (20,373)      239,725

Property, plant and equipment, net                                   77,781            27        27,802            --       105,610
Deferred charges and other, net                                      64,999           631         3,429       (25,660)       43,399
Intangible assets, net                                               89,802            --        29,289          (188)      118,903
Investments in subsidiaries                                         146,689        91,263            --      (237,952)           --
                                                                  ---------     ---------     ---------     ---------     ---------
   Total assets                                                   $ 480,636     $ 147,340     $ 163,834     $(284,173)    $ 507,637
                                                                  =========     =========     =========     =========     =========

                                                                               -LIABILITIES AND SHAREHOLDERS' EQUITY-

Current liabilities:
   Current maturities of long-term debt                           $  22,935     $      --     $   9,969     $  (7,439)    $  25,465
   Accounts payable                                                  34,503             5        21,668       (10,308)       45,868
   Accrued liabilities:
      Wages and benefits and other                                   22,153           406         7,136            --        29,695
      Other special charges                                           2,526            --           268            --         2,794
                                                                  ---------     ---------     ---------     ---------     ---------
           Total current liabilities                                 82,117           411        39,041       (17,747)      103,822

Long term debt, net of current maturities                           208,004            --        25,679       (25,667)      208,016
Employee benefit obligations, net of current portion                 20,271            --           550            --        20,821
Other                                                                 4,796           240         7,552            --        12,588
                                                                  ---------     ---------     ---------     ---------     ---------
         Total liabilities                                          315,188           651        72,822       (43,414)      345,247

Shareholders' equity:
   Common stock                                                         615             1        12,072       (12,072)          616
   Additional paid-in capital                                       180,303        62,788        54,154      (116,824)      180,421
   Retained earnings                                                128,978        90,855        31,439      (125,506)      125,766
   Accumulated other comprehensive loss                              (8,346)       (6,955)       (6,653)       13,643        (8,311)
   Notes receivable from officers/shareholders                       (3,865)           --            --            --        (3,865)
                                                                  ---------     ---------     ---------     ---------     ---------
                                                                    297,685       146,689        91,012      (240,759)      294,627

Less: Treasury stock, at cost                                      (130,070)           --            --            --      (130,070)
Less: Unearned restricted stock compensation                         (2,167)           --            --            --        (2,167)
                                                                  ---------     ---------     ---------     ---------     ---------
   Total shareholders' equity                                       165,448       146,689        91,012      (240,759)      162,390
                                                                  ---------     ---------     ---------     ---------     ---------
   Total liabilities & shareholders' equity                       $ 480,636     $ 147,340     $ 163,834     $(284,173)    $ 507,637
                                                                  =========     =========     =========     =========     =========


                                       13






                                         RAYOVAC CORPORATION AND SUBSIDIARIES
                                    CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                                    For the three month period ended March 31, 2002
                                                      (Unaudited)
                                                    (In thousands)

                                                                      GUARANTOR       NONGUARANTOR                   CONSOLIDATED
                                                          PARENT     SUBSIDIARIES     SUBSIDIARIES     ELIMINATIONS      TOTAL
                                                        ---------   ------------      ------------     ------------   ------------
                                                                                                       
Net sales                                               $ 87,759         $  8,159         $ 37,435         $(12,200)        $121,153
Cost of goods sold                                        49,438            7,914           25,967          (12,116)          71,203
Special charges                                             (149)              --              165               --               16
                                                        --------         --------         --------         --------         --------
   Gross profit                                           38,470              245           11,303              (84)          49,934

Selling expense                                           16,195              194            8,300              (77)          24,612
General and administrative                                 8,305           (2,723)           3,485               --            9,067
Research and development                                   3,412               --               --               --            3,412
                                                        --------         --------         --------         --------         --------
   Total operating expenses                               27,912           (2,529)          11,785              (77)          37,091

Income (loss) from operations                             10,558            2,774             (482)              (7)          12,843

Interest expense                                           3,836               --              605             (384)           4,057
Equity (income) loss                                        (739)           2,008               --           (1,269)              --
Other (income) expense, net                                 (466)            (111)             590              384              397
                                                        --------         --------         --------         --------         --------
Income (loss) before income taxes                          7,927              877           (1,677)           1,262            8,389

Income tax expense                                         2,540              138              331               --            3,009
                                                        --------         --------         --------         --------         --------
Net income (loss)                                       $  5,387         $    739         $ (2,008)        $  1,262         $  5,380
                                                        ========         ========         ========         ========         ========


                                       14






                                         RAYOVAC CORPORATION AND SUBSIDIARIES
                                    CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                                     For the six month period ended March 31, 2002
                                                      (Unaudited)
                                                    (In thousands)

                                                                   GUARANTOR        NONGUARANTOR                     CONSOLIDATED
                                                     PARENT       SUBSIDIARIES      SUBSIDIARIES     ELIMINATIONS        TOTAL
                                                   ---------      ------------      ------------     ------------     ------------
                                                                                                       
Net sales                                          $ 208,727         $  19,540         $  83,245        $ (28,476)        $ 283,036
Cost of goods sold                                   122,490            18,954            56,260          (27,350)          170,354
Special charges                                          (68)               --                84               --                16
                                                   ---------         ---------         ---------        ---------         ---------
   Gross profit                                       86,305               586            26,901           (1,126)          112,666

Selling expense                                       35,586               357            16,279             (203)           52,019
General and administrative                            35,963            (5,655)            7,326               --            37,634
Research and development                               6,630                --                --               --             6,630
                                                   ---------         ---------         ---------        ---------         ---------
   Total operating expenses                           78,179            (5,298)           23,605             (203)           96,283

Income from operations                                 8,126             5,884             3,296             (923)           16,383

Interest expense                                       7,840                --             1,309             (923)            8,226
Equity income                                         (6,702)             (601)               --            7,303                --
Other (income) expense, net                           (1,303)             (468)              213            1,173              (385)
                                                   ---------         ---------         ---------        ---------         ---------
Income before income taxes                             8,291             6,953             1,774           (8,476)            8,542

Income tax expense                                     1,336               251             1,173               --             2,760
                                                   ---------         ---------         ---------        ---------         ---------
Net income                                         $   6,955         $   6,702         $     601        $  (8,476)        $   5,782
                                                   =========         =========         =========        =========         =========


                                       15






                                         RAYOVAC CORPORATION AND SUBSIDIARIES
                                   CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
                                     For the six month period ended March 31, 2002
                                                      (Unaudited)
                                                    (In thousands)

                                                                           GUARANTOR    NONGUARANTOR                  CONSOLIDATED
                                                             PARENT       SUBSIDIARIES  SUBSIDIARIES  ELIMINATIONS        TOTAL
                                                            ---------     ------------  ------------  ------------    ---------
                                                                                                       
Net cash provided (used) by operating activities            $  32,922     $       1     $  (1,306)    $    (736)      $  30,881

Cash flows from investing activities:
        Purchases of property, plant and equipment             (6,962)           --          (723)           --          (7,685)
                                                            ---------     ---------     ---------     ---------       ---------
Net cash used by investing activities                          (6,962)           --          (723)           --          (7,685)

Cash flows from financing activities:
        Reduction of debt                                    (119,171)           --           303            --        (118,868)
        Proceeds from debt financing                           94,200            --            --            --          94,200
        Issuance of stock                                          82            --            --            --              82
        Other                                                    (664)           --          (356)          251            (769)
                                                            ---------     ---------     ---------     ---------       ---------
Net cash used by financing activities                         (25,553)           --           (53)          251         (25,355)

Effect of exchange rate changes on cash and cash
        equivalents                                                --            --          (202)          485             283
                                                            ---------     ---------     ---------     ---------       ---------
Net increase (decrease) in cash and cash equivalents              407             1        (2,284)           --          (1,876)

Cash and cash equivalents, beginning of period                  2,849            46         8,463            --          11,358
                                                            ---------     ---------     ---------     ---------       ---------
Cash and cash equivalents, end of period                    $   3,256     $      47     $   6,179     $      --       $   9,482
                                                            =========     =========     =========     =========       =========


                                       16





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


FISCAL QUARTER AND SIX MONTHS ENDED MARCH 31, 2002 COMPARED TO
FISCAL QUARTER AND SIX MONTHS ENDED APRIL 1, 2001


         NET SALES. Net sales for the three months ended March 31, 2002 (the
"Fiscal 2002 Quarter") decreased $13.5 million, or 10.0%, to $121.2 million from
$134.7 million in the three months ended April 1, 2001 (the "Fiscal 2001
Quarter"). The sales decline reflects continued economic weakness in Latin
America and continued high levels of industry promotional activity in North
America partially offset by increased volume in Europe/ROW.

         Net sales for the six months ended March 31, 2002 (the "Fiscal 2002 Six
Months") decreased $16.0 million, or 5.4%, to $283.0 million from $299.0 million
in the six months ended April 1, 2001 (the "Fiscal 2001 Six Months"). The sales
decline reflects continued economic weakness in the Latin America region
partially offset by product line extension gains in North America and volume
increases in Europe/ROW.

         NET INCOME. Net income for the Fiscal 2002 Quarter increased $1.3
million to $5.4 million from $4.1 million in the Fiscal 2001 Quarter. The
increase reflects a reduction in interest expense primarily attributable to the
retirement of $65.0 million in Senior Subordinated Notes following the June 2001
stock offering.

         Net income for the Fiscal 2002 Six Months increased $3.4 million to
$5.8 million from $2.4 million in the Fiscal 2001 Six Months. The increase
reflects a reduction in interest expense primarily attributable to the
retirement of $65.0 million in Senior Subordinated Notes following the June 2001
stock offering. In addition, a bad debt reserve of $10.0 million, net of tax,
related to the bankruptcy filing of a major customer was recognized in the
Fiscal 2002 Six Months, while the Fiscal 2001 Six Month's results reflected a
special charge reserve of $10.7 million, net of tax.

         SEGMENT RESULTS. The Company manages operations in three reportable
segments based upon geographic area. North America includes the United States
and Canada; Latin America includes Mexico, Central America, and South America;
Europe/ROW includes the United Kingdom, Europe and all other countries in which
the company does business. We evaluate segment profitability based on income
from operations before corporate expense. Corporate expense includes corporate
purchasing expense, general and administrative expense and research and
development expense.




                                                                   FISCAL QUARTER                       SIX MONTHS
                                                               ----------------------             ----------------------
NORTH AMERICA                                                  2002              2001             2002              2001
                                                               ----              ----             ----              ----
                                                                                                      

Revenue from external customers.....................           $ 89.8           $ 96.5            $212.1           $215.8
Profitability.......................................             17.8             15.2              25.1             37.6
Profitability as a % of net sales...................             19.8%            15.8%             11.8%            17.4%
Assets..............................................           $232.3           $233.7            $232.3           $233.7


         Our sales to external customers decreased $6.7 million, or 6.9%, to
$89.8 million in the Fiscal 2002 Quarter from $96.5 million the previous year
due primarily to weakness in alkaline, hearing aid, and heavy duty batteries.
Alkaline sales decreases were primarily attributable to new distribution which
was offset by the sluggish economy, increased promotional activity, and our
inablility to anniversary an order from an OEM customer in the prior year. Heavy
duty sales decreases reflect a discontinuation of certain products at certain
stores of a major retailer and general industry trends. The hearing aid softness
is primarily attributable to timing of promotional shipments to key customers.

         In the Fiscal 2002 Six Months, our sales to external customers
decreased $3.7 million, or 1.7%, to $212.1 million in the Fiscal 2002 Six Months
from $215.8 million the previous year as a result of strong sales of alkaline
batteries and lighting products offset by weakness in heavy duty and specialty
batteries. Alkaline sales increases were primarily attributable to new
distribution, while lighting products increases were primarily attributable to
product line extension and the introduction of new products. Heavy duty sales
decreases reflect the trend in the industry


                                       17





toward alkaline in place of heavy duty and the discontinuation of certain
products at certain stores of a major retailer. Specialty batteries sales
decreases versus last year primarily reflect a decline in camcorder battery
sales, as well as a reduction of lithium battery sales due to softness in demand
from OEM customers in the PC, telecommunications and electronics industries.

         Our profitability increased $2.6 million, or 17.1%, to $17.8 million in
the Fiscal 2002 Quarter from $15.2 million in the Fiscal 2001 Quarter. The
increase in profitability in the Fiscal 2002 Quarter was attributable to lower
selling expenses primarily reflecting lower advertising and other selling
expenses in addition to favorable distribution expenses reflecting favorable
freight rates. Our profitability margins increased 400 basis points to 19.8%
from 15.8% in the same quarter last year. The increase primarily reflects lower
operating expenses as a percentage of sales in addition to favorable gross
profit margins.

         In the Fiscal 2002 Six Months, our profitability decreased $12.5
million, or 33.2%, to $25.1 million in the Fiscal 2002 Six Months from $37.6
million in the Fiscal 2001 Six Months. The decrease in profitability in the
Fiscal 2002 Six Months was primarily attributable to a $16.1 million bad debt
reserve attributable to the bankruptcy filing of a major customer. Excluding the
impact of this reserve, profitability increased $3.6 million, or 9.6%, versus
the same period last year due to lower advertising, promotional, and
distribution expenses. Our profitability margins, excluding the bad debt
reserve, increased 200 basis points to 19.4% from 17.4% in the previous year.
The increase primarily reflects lower operating expenses as a percentage of
sales partially offset by a reduction in gross profit margins reflecting a shift
in customer mix and increased promotional activity.

         Our assets decreased $1.4 million, or 0.6%, to $232.3 million in the
Fiscal 2002 Quarter from $233.7 million the previous year. The decrease was
primarily attributable to a decrease in receivables and inventory partially
offset by increased capital investment.




                                                                   FISCAL QUARTER                       SIX MONTHS
                                                               ----------------------             ----------------------
LATIN AMERICA                                                  2002              2001             2002              2001
                                                               ----              ----             ----              ----
                                                                                                      

Revenue from external customers.....................           $ 18.4           $ 26.5            $ 44.4           $ 60.0
Profitability.......................................              0.5              4.5               4.1             11.4
Profitability as a % of net sales...................              2.7%            17.0%              9.2%            19.0%
Assets..............................................           $202.1           $206.2            $202.1           $206.2


         Our sales to external customers decreased $8.1 million, or 30.6% to
$18.4 million in the Fiscal 2002 Quarter from $26.5 million in the same
period last year, and decreased $15.6 million, or 26.0%, to $44.4 million in
the Fiscal 2002 Six Months from $60.0 million the same period last year due
primarily to decreased sales of zinc carbon and alkaline batteries. Net sales
were impacted by unfavorable economic conditions, planned curtailment of
shipments to certain distributors and wholesalers who were delinquent in
payments, political uncertainties in Argentina and Venezuela, and the
unfavarable impacts of currency devaluation which contributed approximately
6.3% and 4.3%, respectively, to the sales decline versus the prior year
periods.

         Our profitability declined $4.0 million in the Fiscal 2002 Quarter and
$7.3 million in the Fiscal 2002 Six Months. The decrease in profitability versus
the same period last year was primarily attributable to the sales and gross
profit margin decline, partially offset by a reduction in operating expenses
primarily reflecting the adoption of SFAS 142 which resulted in a reduction of
amortization expense. The Venezuelan Bolivars devaluation did not have a
significant impact on the operating results for the Fiscal 2002 Quarter.

         Our profitability margins in the Fiscal 2002 Quarter and Fiscal 2002
Six Months decreased primarily due to an unfavorable product line mix compounded
by our relatively fixed operating expenses spread over lower sales.

         Our assets decreased $4.1 million, or 2.0%, to $202.1 million in the
Fiscal 2002 Quarter from $206.2 million the previous year. Increases in accounts
receivable, reflecting longer terms associated with distribution at larger
retail accounts and general economic weakness, were offset by decreases in
inventory throughout the region and lower advertising and other prepaid assets.


                                       18







                                                                   FISCAL QUARTER                       SIX MONTHS
                                                               ----------------------             ----------------------
EUROPE/ROW                                                     2002              2001             2002              2001
                                                               ----              ----             ----              ----
                                                                                                      

Revenue from external customers.....................            $13.0            $11.7             $26.5            $23.2
Profitability.......................................              1.1              1.1               2.2              1.3
Profitability as a % of net sales...................              8.5%             9.4%              8.3%             5.6%
Assets..............................................            $29.3            $26.7             $29.3            $26.7


         Our sales to external customers increased $1.3 million, or 11.1%, to
$13.0 million in the Fiscal 2002 Quarter from $11.7 million the same period last
year and increased $3.3 million, or 14.2%, to $26.5 million in the Fiscal 2002
Six Months from $23.2 million the same period last year primarily reflecting
strong sales of alkaline and hearing aid batteries attributable to distribution
gains partially offset by the unfavorable impacts of currency devaluation.

         Our profitability was flat in the Fiscal 2002 Quarter and increased
$0.9 million, or 69.2%, to $2.2 million in the Fiscal 2002 Six Months.
Profitability in the Fiscal 2002 Quarter was impacted by unfavorable gross
profit margins which offset the favorable impacts of volume gains. The increase
in profitability in the Fiscal 2002 Six Months primarily reflects the benefits
of volume gains compounded by a reduction in operating expenses reflecting the
adoption of SFAS 142, which resulted in lower amoritzation expense. Our
profitability margin increase, as a percentage of sales, in the Fiscal 2002 Six
Months is primarily driven by lower general and administrative expenses.

         Our assets increased $2.6 million, or 9.7%, to $29.3 million from $26.7
million the previous year due primarily to an increase in inventory and
receivables reflecting the sales growth.

         CORPORATE EXPENSE. Our corporate expense decreased $0.3 million, or
4.4%, to $6.5 million in the Fiscal 2002 Quarter from $6.8 million in the Fiscal
2001 Quarter and increased $1.5 million, or 11.0%, to $15.1 million in the
Fiscal 2002 Six Months from $13.6 million the same period last year. The
increase in the Fiscal 2002 Six Months was attributable to increased technology
spending and the accrual of management incentives, which were unearned in the
previous year. As a percentage of total sales, our corporate expense was 5.4%
and 5.1% in the Fiscal 2002 and Fiscal 2001 Quarters, respectively, and 5.3% and
4.6% in the Fiscal 2002 and Fiscal 2001 Six Months, respectively.

         SPECIAL CHARGES. The Company incurred minimal special charges in the
Fiscal 2002 Quarter and Six Months. The Fiscal 2001 Six Months reflects $16.3
million in special charges primarily associated with expenses for the shutdown
of our Wonewoc, Wisconsin, manufacturing facility and restructuring initiatives
in Latin America and North America.

         INCOME FROM OPERATIONS. Our income from operations decreased $1.0
million, or 7.3%, to $12.8 million in the Fiscal 2002 Quarter from $13.8 million
the same period last year. The decrease was primarily attributable to the
profitability decline in Latin America partially offset by increased
profitability in North America.

         In the Fiscal 2002 Six Months, our income from operations decreased
$4.0 million, or 19.6%, to $16.4 million from $20.4 million the previous year.
The decrease was primarily attributable to the profitability decline in Latin
America. A bad debt reserve associated with the bankruptcy filing of a major
customer was recognized in the Fiscal 2002 Six Months, while the Fiscal 2001 Six
Month's reflects the special charge reserve.

         INTEREST EXPENSE. Interest expense decreased $3.1 million to $4.1
million in the Fiscal 2002 Quarter and decreased $7.2 million to $8.2 million in
the Fiscal 2002 Six Months due to the retirement of $65.0 million in Senior
Subordinated Notes following the June 2001 stock offering combined with lower
effective interest rates.

         OTHER EXPENSE (INCOME). Other expense increased $0.2 million to $0.4
million in the Fiscal 2002 Quarter. The increase in the Fiscal 2002 Quarter was
attributable to foreign exchange losses reflecting the unfavorable impacts of
currency devaluations in Argentina and Venezuela.

         Other income increased $1.5 million to income of $0.4 million in the
Fiscal 2002 Six Months. The increase in the Fiscal 2002 Six Months was
attributable to foreign exchange gains versus foreign exchange losses in the
same period last year, primarily Mexico, partially offset by the unfavorable
impacts of currency devaluations in Venezuela and Argentina.


                                       19





         INCOME TAX EXPENSE. Our effective tax rate was 35.8% and 36.0% for the
Fiscal 2002 Quarter and the Fiscal 2001 Quarter, respectively. Our effective tax
rate was 32.3% for the Fiscal 2002 Six Months compared to 40.0% for the Fiscal
2001 Six Months. The effective tax rate for the prior year reflects a larger
percentage of our income being derived from foreign jurisdictions.

ADOPTION OF NEW ACCOUNTING PRONOUNCEMENTS

         Effective October 1, 2001, the Company adopted Statement of Financial
Accounting Standards (SFAS) 141, BUSINESS COMBINATIONS, and SFAS 142, GOODWILL
AND OTHER INTANGIBLE ASSETS. Statement 141 requires that the purchase method of
accounting be used for all business combinations initiated or completed after
June 30, 2001. Statement 141 also specifies criteria that intangible assets
acquired in a purchase method business combination must meet to be recognized
and reported apart from goodwill. Statement 142 requires that goodwill and
intangible assets with indefinite useful lives no longer be amortized, but
instead be tested for impairment at least annually in accordance with the
provisions of Statement 142. Statement 142 also requires that intangible assets
with estimable useful lives be amortized over their respective estimated useful
lives to their estimated residual values, and reviewed for impairment in
accordance with Statement 121, ACCOUNTING FOR THE IMPAIRMENT OF LONG-LIVED
ASSETS AND FOR LONG-LIVED ASSETS TO BE DISPOSED OF.

         The adoption of Statement 142 resulted in an increase to pre-tax income
of $0.8 million ($0.6 million after-tax) versus the previous year's quarter and
$1.6 million ($1.2 million after-tax) versus the Fiscal 2001 Six Months. The
increase is attributable to the discontinuation of amortization of the trade
name and Latin America, North America, and Europe/ROW segment goodwill. These
assets were being amortized on a straight line basis over 15 to 40 years. Upon
initial application of Statement 142, the Company reassessed the useful lives of
its intangible assets and deemed only the trade name to have an indefinite
useful life because it is expected to generate cash flows indefinitely. The
unamortized book value of these assets is $115.4 million. Upon the transition to
Statement 142, no goodwill was deemed to be impaired.

         Effective January 1, 2002, the Company adopted Emerging Issues Task
Force (EITF) Issue No. 00-14, "Accounting for Certain Sales Incentives" and
Issue No. 00-25, "Vendor Income Statement Characterization of Consideration to a
Purchaser of the Vendor's Products or Services". These Issues address the
recognition, measurement, and income statement classification for various types
of sales incentives including discounts, coupons, rebates and free products and
when consideration from a vendor to a retailer or distributor in connection with
the purchase of the vendor's products to promote sales of the vendor's products
should be classified in the vendor's income statement as a reduction of revenue
or expense.

         The adoption of these EITF's resulted in the following
reclassifications in the Company's results of operations. For the three months
ended March 31, 2002 and April 1, 2001, net sales were reduced by $8.8 and $10.5
million, respectively; cost of sales were increased by $2.7 and $2.4 million,
respectively; and selling expenses were reduced by $11.5 and $12.9 million,
respectively. For the six months ended March 31, 2002 and April 1, 2001, net
sales were reduced by $29.3 and $29.8 million, respectively; cost of sales were
increased by $7.9 and $7.0 million, respectively; and selling expenses were
reduced by $37.2 and $36.8 million, respectively.

         Concurrent with the adoption of EITF 00-25, the Company reclassified
certain accrued trade incentives as a contra receivable versus the Company's
previous presentation as a component of accounts payable. Historically,
customers offset earned trade incentives when making payments on account.
Therefore, the Company believes the reclassification of these accrued trade
incentives as a contra receivable better reflects the underlying economics of
the Company's net receivable due from out trade customers.

         The reclassification results in a reduction in accounts receivable and
accounts payable in our Consolidated Balance Sheets of $22.2 million and $21.4
million at March 31, 2002 and September 30, 2001, respectively.

LIQUIDITY AND CAPITAL RESOURCES

         For the Fiscal 2002 Six Months, operating activities provided $30.9
million in net cash compared with $11.1 million the previous year. Operating
cash flow increases versus the previous year primarily reflect the reduction of


                                       20





interest payments due to the retirement of $65.0 million in Senior Subordinated
Notes following the June 2001 stock offering as well as a lower investment in
working capital.

         Net cash used by investing activities increased $3.5 million versus the
same period a year ago reflecting an increase in capital expenditures.
Expenditures in the Fiscal 2002 Six Months were primarily for improvements to
alkaline battery manufacturing. Capital expenditures for fiscal 2002 are
expected to be approximately $20.0 million which will include continued
performance upgrades to our alkaline and zinc air manufacturing and packaging
operations and continued investment in technology.

         During the Fiscal 2002 Six Months we granted approximately 0.9 million
options to purchase shares of common stock to various employees of the company.
All grants have been at an exercise price equal to the market price of the
common stock on the date of the grant.

         As a result of the bad debt reserve for Kmart receivables in the
quarter ended December 30, 2001, the Company was out of compliance with the
leverage ratio covenant of its senior bank credit agreement ("Second Amended
Restated Credit Agreement"). On February 12, 2002, the Company amended the
Second Amended Restated Credit Agreement ("Fourth Amendment") which placed it in
compliance with an amended leverage ratio based on an amended definition of
EBITDA (see Exhibit 4.11). The Company recorded $0.3 million of fees paid as a
result of the amendment as a debt issuance cost which will be amortized over the
remaining life of the agreement.

         The Company believes that cash flow from operating activities and
periodic borrowings under its amended credit facilities will be adequate to meet
the Company's short-term and long-term liquidity requirements prior to the
maturity of those credit facilities, although no guarantee can be given in this
regard. The Company's current credit facilities include a revolving credit
facility of $250.0 million and term loan of $75.0 million. As of March 31, 2002,
$28.3 million of the term loan remained outstanding and $194.5 million was
outstanding under the revolving facility with approximately $10.7 million of the
remaining availability utilized for outstanding letters of credit.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

MARKET RISK FACTORS

         We have market risk exposure from changes in interest rates, foreign
currency exchange rates and commodity prices. We use derivative financial
instruments for purposes other than trading to mitigate the risk from such
exposures.

         A discussion of our accounting policies for derivative financial
instruments is included in Note 1 "Significant Accounting Policies" in Notes to
our consolidated financial statements.

INTEREST RATE RISK

         We have bank lines of credit at variable interest rates. The general
level of U.S. interest rates, LIBOR, IBOR, and to a lesser extent European Base
rates, primarily affects interest expense. We use interest rate swaps to manage
such risk. The net amounts to be paid or received under interest rate swap
agreements are accrued as interest rates change, and are recognized over the
life of the swap agreements, as an adjustment to interest expense from the
underlying debt to which the swap is designated. The related amounts payable to,
or receivable from, the contract counter-parties are included in accrued
liabilities or accounts receivable.

FOREIGN EXCHANGE RISK

         We are subject to risk from sales and loans to our subsidiaries as well
as sales to, purchases from and bank lines of credit with, third-party
customers, suppliers and creditors, respectively, denominated in foreign
currencies. Foreign currency sales are made primarily in Pounds Sterling,
Canadian Dollars, Euro, German Marks, French Francs, Italian Lira, Spanish
Pesetas, Dutch Guilders, Mexican Pesos, Guatemalan Quetzals, Dominican Pesos,
Venezuelan Bolivars, Argentine Pesos, Chilean Pesos and Honduran Lempira.
Foreign currency purchases are made primarily in Pounds Sterling, German Marks,
French Francs, Mexican Pesos, Dominican Pesos, Guatemalan Quetzals and Honduran
Lempira. We manage our foreign exchange exposure from anticipated sales,
accounts receivable,


                                       21





intercompany loans, firm purchase commitments and credit obligations through the
use of naturally occurring offsetting positions (borrowing in local currency),
forward foreign exchange contracts, foreign exchange rate swaps and foreign
exchange options. The related amounts payable to, or receivable from, the
contract counter parties are included in accounts payable or accounts
receivable.

COMMODITY PRICE RISK

         We are exposed to fluctuation in market prices for purchases of zinc
used in the manufacturing process. We use commodity swaps, calls and puts to
manage such risk. The maturity of, and the quantities covered by, the contracts
are closely correlated to our anticipated purchases of the commodities. The cost
of calls, and the premiums received from the puts, are amortized over the life
of the contracts and are recorded in cost of goods sold, along with the effects
of the swap, put and call contracts. The related amounts payable to, or
receivable from, the counterparties are included in accounts payable or accounts
receivable.

SENSITIVITY ANALYSIS

         The analysis below is hypothetical and should not be considered a
projection of future risks. Earnings projections are before tax.

         As of March 31, 2002, the potential change in fair value of outstanding
interest rate derivative instruments, assuming a 1% unfavorable shift in the
underlying interest rates would be a loss of $4.2 million. The net impact on
reported earnings, after also including the reduction in one year's interest
expense on the related debt due to the same shift in interest rates, would be a
net loss of $1.9 million.

         As of March 31, 2002, the potential change in fair value of outstanding
foreign exchange rate derivative instruments, assuming a 10% unfavorable change
in the underlying foreign exchange rates would be a loss of $0.1 million. The
net impact on future cash flows, after also including the gain in value on the
related accounts receivable and contractual payment obligations outstanding at
March 31, 2002 due to the same change in exchange rates, would be a net gain of
$0.5 million.

         As of March 31, 2002, the potential change in fair value of outstanding
commodity price derivative instruments, assuming a 10% unfavorable change in the
underlying commodity prices would be a loss of $0.9 million. The net impact on
reported earnings, after also including the reduction in cost of one year's
purchases of the related commodities due to the same change in commodity prices,
would be immaterial.

IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS

         In August 2001, FASB issued Statement No. 143, ACCOUNTING FOR ASSET
RETIREMENT OBLIGATIONS. Statement No. 143 addresses financial accounting and
reporting for obligations associated with the retirement of tangible long-lived
assets and the associated asset retirement costs. The Company is required to
adopt no later than its fiscal year beginning October 1, 2002. Management is
currently evaluating the impact of adoption on the consolidated financial
statements.

         In October 2001, the FASB Issued Statement No. 144, ACCOUNTING FOR THE
IMPAIRMENT OR DISPOSAL OF LONG-LIVED ASSETS. This statement supersedes FASB
Statement No. 121, ACCOUNTING FOR THE IMPAIRMENT OF LONG-LIVED ASSETS AND FOR
LONG-LIVED ASSETS TO BE DISPOSED OF, and the accounting and reporting provisions
of APB Opinion No. 30, REPORTING THE RESULTS OF OPERATIONS - REPORTING THE
EFFECTS OF DISPOSAL OF A SEGMENT OF A BUSINESS, AND EXTRAORDINARY, UNUSUAL AND
INFREQUENTLY OCCURRING EVENTS AND TRANSACTIONS, for the disposal of a segment of
a business. The Company is required to adopt no later than its fiscal year
beginning October 1, 2002. Management is currently evaluating the impact of
adoption on the consolidated financial statements

FORWARD LOOKING STATEMENTS

         Certain of the information contained in this Form 10-Q, including
without limitation statements made under Part I, Item 1, "Financial Statements"
and Part I, Item 2, "Management's Discussion and Analysis of Financial Condition
and Results of Operations" and Part I, Item 3, "Quantitative and Qualitative
Disclosures about Market Risk"


                                       22




which are not historical facts, may include "forward-looking statements" within
the meaning of the Private Securities Litigation Reform Act, as amended. In
reviewing such information, you should note that our actual results may differ
materially from those set forth in such forward-looking statements.

         Important factors that could cause our actual results to differ
materially from those included in the forward-looking statements made herein
include, without limitation, (1) significant changes in consumer demand and
buying practices for household batteries, hearing aid batteries or other
products we manufacture or sell in North America, Latin America or Europe/ROW;
(2) the loss of, or a significant reduction in, sales through a significant
retail customer; (3) the successful introduction or expansion of competitive
brands into the marketplace, including private label offerings; (4) the
introduction of new product features or new battery technologies by a
competitor; (5) promotional campaigns and spending by a competitor; (6)
difficulties or delays in the integration of operations of acquired companies;
(7) our ability to successfully implement manufacturing and distribution cost
efficiencies and improvements; (8) delays in manufacturing or distribution due
to work stoppages, problems with suppliers, natural causes or other factors; (9)
the enactment or imposition of unexpected environmental regulations negatively
impacting consumer demand for certain of our battery products or increasing our
cost of manufacture or distribution; (10) the costs and effects of unanticipated
legal, tax or regulatory proceedings; (11) the effects of competitors' patents
or other intellectual property rights; (12) interest rate, exchange rate and raw
material price fluctuations; (13) impact of unusual items resulting from
evaluation of business strategies, acquisitions and divestitures and
organizational structure; (14) changes in accounting standards applicable to our
business; and (15) the effects of changes in trade, monetary or fiscal policies
and regulations by governments in countries where we do business.

         Additional factors and assumptions that could generally cause our
actual results to differ materially from those included in the forward-looking
statements made herein include, without limitation, (1) our ability to develop
and introduce new products; (2) the effects of general economic conditions in
North America, Europe, Latin America or other countries where we do business,
including inflation, labor costs and stock market volatility; (3) the effects of
political or economic conditions, unrest or volatility in Latin America and
other international markets; (4) the sufficiency of our production and
distribution capacity to meet future demand for our products; (5) our ability to
keep pace with the product and manufacturing technological standards in our
industry; (6) our ability to continue to penetrate and develop new distribution
channels for our products; and (7) various other factors, including those
discussed herein and those set forth in our most recent Annual Report on Form
10-K and the prospectus supplement for our most recent public offering of common
stock. Other factors and assumptions not identified above were also involved in
the derivation of the forward-looking statements contained in this Form 10-Q and
the failure of such other assumptions to be realized, as well as other factors,
may also cause actual results to differ materially from those projected. We
assume no obligations to update these forward-looking statements to reflect
actual results or changes in factors or assumptions affecting such
forward-looking statements.


                                       23





Part II.  Other Information

Item 1:  Legal Proceedings

         There have been no significant changes in the status of Rayovac's legal
proceedings since the filing of Rayovac's Annual Report on Form 10-K for its
fiscal year ended September 30, 2001.


                                       24





ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits




EXHIBIT NUMBER      DESCRIPTION
--------------      -----------
                

2.1++++             Share Purchase Agreement made as of June 11, 1999, by and
                    among the Company, Vidor Battery Company, Rayovac Latin
                    America, Ltd., the shareholders of ROV Limited, ROV Limited,
                    ESB ROV Ltd., Duranmas, S.A., certain second-tier
                    subsidiaries of ROV Limited, Ray-O-Vac Overseas Corporation,
                    and Alfredo J. Diez and Richard T. Doyle, Jr., as selling
                    group representatives.

2.2++++             Form of Stock Purchase Agreement entered into on or around
                    June 11, 1999, by and among the Company, Rayovac Latin
                    America, Ltd. and certain persons who hold minority
                    interests in certain of the operating subsidiaries of
                    Ray-O-Vac Overseas Corporation.

3.1+                Amended and Restated Articles of Incorporation of the
                    Company.

3.2******           Amended and Restated By-laws of the Company, as amended
                    through May 17, 1999.

4.1**               Indenture, dated as of October 22, 1996, by and among the
                    Company, ROV Holding, Inc. and Marine Midland Bank, as
                    trustee, relating to the Company's 10 1/4% Senior
                    Subordinated Notes due 2006.

4.2******           First Supplemental Indenture, dated as of February 26, 1999,
                    by and among the Company, ROV Holding, Inc. and HSBC Bank
                    USA (formerly known as Marine Midland Bank) as trustee,
                    relating to the Company's 10 1/4% Senior Subordinated Notes
                    due 2006.

4.3++++             Second Supplemental Indenture, dated as of August 6, 1999,
                    by and among the Company, ROV Holding, Inc. and HSBC Bank
                    USA (formerly known as Marine Midland Bank) as trustee,
                    relating to the Company's 10 1/4% Senior Subordinated Notes
                    due 2006.

4.4*******          Third Supplemental Indenture, dated as of June 13, 2001, by
                    and among the Company, ROV Holding, Inc., ROVCAL, Inc. and
                    HSBC Bank USA (formerly known as Marine Midland Bank) as
                    trustee, relating to the Company's 101/4% Senior
                    Subordinated Notes due 2006.

4.5**               Specimen of the Notes (included as an exhibit to Exhibit
                    4.1)

4.6****             Amended and Restated Credit Agreement, dated as of December
                    30, 1997, by and among the Company, the lenders party
                    thereto and Bank of America National Trust and Savings
                    Association ("BofA"), as Administrative Agent.

4.7++++             Second Amended and Restated Credit Agreement, dated as of
                    August 9, 1999, by and among the Company, the lenders party
                    thereto and Bank of America, NA as Administrative Agent.

4.8+++++            The First Amendment dated as of July 28, 2000 to the Second
                    Amended and Restated Credit Agreement, dated as of August 9,
                    1999, by and among the Company, the lenders party thereto
                    and Bank of America, NA as Administrative Agent.

4.9+++++++          The Second Amendment dated as of December 31, 2000 to the
                    Second Amended and Restated Credit Agreement, dated as of
                    August 9, 1999, by and among the Company, various financial
                    institutions, and Bank of America, NA as Administrative
                    Agent.

4.10++++++++        The Third Amendment dated as of June 11, 2001, to the Second
                    Amended and Restated Credit Agreement, dated as of August 9,
                    1999, by and among the Company, various financial
                    institutions, and Bank of America, NA as Administrative
                    Agent.

4.11+++++++++       The Fourth Amendment dated as of February 12, 2002, to the
                    Second Amended and Restated Credit Agreement, dated as of
                    August 9, 1999, by and among the Company, various financial
                    institutions, and Bank of America, NA as Administrative
                    Agent.

4.12**              The Security Agreement, dated as of September 12, 1996, by
                    and among the Company, ROV Holding, Inc. and Bank of
                    America, NA.



                                       25





                

4.13**              The Company Pledge Agreement, dated as of September 12,
                    1996, by and between the Company and Bank of America, NA.

4.14***             Shareholders Agreement, dated as of September 12, 1996, by
                    and among the Company and the shareholders of the Company
                    referred to therein.

4.15***             Amendment No. 1 to Rayovac Shareholders Agreement dated
                    August 1, 1997, by and among the Company and the
                    shareholders of the Company referred to therein.

4.16*****           Amendment No. 2 to Rayovac Shareholders Agreement, dated as
                    of January 8, 1999, by and among the Company and the
                    Shareholders of the Company referred to therein.

4.17++++++          Amendment No. 3 to Rayovac Shareholders Agreement dated
                    January 1, 2001, by and among the Company and the
                    shareholders of the Company referred to therein.

4.18+++++++++       Amendment No. 4 to Rayovac Shareholders Agreement dated
                    February 8, 2002, by and among the Company and the
                    Shareholders of the Company referred to therein.

4.19*               Specimen certificate representing the Common Stock.

10.1**              Management Agreement, dated as of September 12, 1996, by and
                    between the Company and Thomas H. Lee Company.

10.2**              Confidentiality, Non-Competition and No-Hire Agreement,
                    dated as of September 12, 1996, by and between the Company
                    and Thomas F. Pyle.

10.3+++++           Amended and Restated Employment Agreement, dated as of
                    October 1, 2000, by and between the Company and David A.
                    Jones.

10.4+++++           Amended and Restated Employment Agreement, dated as of
                    October 1, 2000, by and between the Company and Kent J.
                    Hussey.

10.5+++++           Employment Agreement, dated as of October 1, 2000, by and
                    between the Company and Kenneth V. Biller.

10.6+++++           Employment Agreement, dated as of October 1, 2000, by and
                    between the Company and Stephen P. Shanesy.

10.7+++++           Employment Agreement, dated as of October 1, 2000, by and
                    between the Company and Merrell M. Tomlin.

10.8+++++           Employment Agreement, dated as of October 1, 2000, by and
                    between the Company and Luis A. Cancio.

10.9**              Technology, License and Service Agreement between Battery
                    Technologies (International) Limited and the Company, dated
                    June 1, 1991, as amended April 19, 1993, and December 31,
                    1995.

10.10**             Building Lease between the Company and SPG Partners dated
                    May 14, 1985, as amended June 24, 1986, and June 10, 1987.

10.11*****          Amendment, dated December 31, 1998, between the Company and
                    SPG Partners, to the Building Lease, between the Company and
                    SPG Partners, dated May 14, 1985.

10.12***            Rayovac Corporation 1996 Stock Option Plan.

10.13*              1997 Rayovac Incentive Plan.

10.14*              Rayovac Profit Sharing and Savings Plan.

10.15+++            Technical Collaboration, Sale and Supply Agreement, dated as
                    of March 5, 1998, by and among the Company. Matsushita
                    Battery Industrial Co., Ltd. and Matsushita Electric
                    Industrial Co., Ltd.


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

*           Incorporated by reference to the Company's Registration Statement on
            Form S-1 (Registration No. 333-35181) filed with the Commission.


                                       26





**          Incorporated by reference to the Company's Registration Statement on
            Form S-1 (Registration No. 333-17895) filed with the Commission.

***         Incorporated by reference to the Company's Quarterly Report on Form
            10-Q for the quarterly period ended June 29, 1997, filed with the
            Commission on August 13, 1997.

****        Incorporated by reference to the Company's Registration Statement on
            Form S-3 (Registration No. 333-49281) filed with the Commission.

*****       Incorporated by reference to the Company's Quarterly Report on Form
            10-Q for the quarterly period ended January 3, 1999, filed with the
            Commission on February 17, 1999.

******      Incorporated by reference to the Company's Quarterly Report on Form
            10-Q for the quarterly period ended April 4, 1999, filed with the
            Commission on May 17, 1999.

*******     Incorporated by reference to the Company's Report on Form 8-K filed
            with the Commission on June 19, 2001.

+           Incorporated by reference to the Company's Annual Report on Form
            10-K for the fiscal year ended September 30, 1997, filed with the
            Commission on December 23, 1997.

++          Incorporated by reference to the Company's Quarterly Report on Form
            10-Q for the Quarterly period ended June 27, 1998, filed with the
            Commission on August 4, 1998.

+++         Incorporated by reference to the Company's Quarterly Report on Form
            10-Q for the quarterly period ended March 28, 1998, filed with the
            Commission on May 5, 1998.

++++        Incorporated by reference to the Company's Current Report on Form
            8-K filed with the Commission on August 24, 1999, as subsequently
            amended on October 26, 1999.

+++++       Incorporated by reference to the Company's Annual Report on Form
            10-K for the fiscal year ended September 30, 2000, filed with the
            Commission on December 19, 2000.

++++++      Incorporated by reference to the Company's Quarterly Report on Form
            10-Q for the quarterly period ended December 31, 2000, filed with
            the Commission on February 14, 2001.

+++++++     Incorporated by reference to the Company's Quarterly Report on Form
            10-Q for the quarterly period ended March 31, 2001, filed with the
            Commission on May 14, 2001.

++++++++    Incorporated by reference to the Company's Quarterly Report on Form
            10-Q for the quarterly period ended July 1, 2001, filed with the
            Commission on August 9, 2001.

+++++++++   Incorporated by reference to the Company's Quarterly Report on Form
            10-Q for the quarterly period ended December 30, 2001, filed with
            the Commission on February 13, 2002.

(b)      Reports on Form 8-K. The Company has not filed any reports on Form 8-K
         during the three month period ended March 31, 2002.


                                       27





                                   Signatures


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

DATE:  May 14, 2002


                                     RAYOVAC CORPORATION



                                     By: /s/ Kent J. Hussey
                                         --------------------------------------
                                         Kent J. Hussey
                                         President and Chief Financial Officer


                                       28