EASTERN CO
8-K/A, 2000-09-13
CUTLERY, HANDTOOLS & GENERAL HARDWARE
Previous: DUCKWALL ALCO STORES INC, 10-Q, EX-27, 2000-09-13
Next: FIDELITY DEVONSHIRE TRUST, N-30D, 2000-09-13




                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   FORM 8-K/A

                       AMENDMENT TO APPLICATION OR REPORT

                    Filed Pursuant to Section 13 or 15(d) of

                       The Securities Exchange Act of 1934

                               The Eastern Company

             (Exact name of Registrant as specified in its charter)

                                 AMENDMENT NO. 1

         The undersigned registrant hereby amends the following items, financial
statements,  exhibits or other  portions of its June 29, 2000 Current  Report on
Form 8-K as set forth in the pages attached hereto:

         Item 7 - Financial statements and Exhibits

(a)      Financial Statement of Business Acquired

(b)      Pro Forma Combined Profit and Loss Statement at January 1, 2000 and
         July 1, 2000

(c)      Exhibits

(1)      Form 10Q Dated July 1, 2000

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

                                         The Eastern Company
                                         -------------------
                                         (Registrant)


Date:  September 12, 2000          By:   /s/John L. Sullivan III
                                         -----------------------
                                         John L. Sullivan III
                                         Vice President, Secretary and Treasurer


<PAGE>



ITEM 7.  FINANCIAL STATEMENTS AND EXHIBITS.

(a)      Financial statements of business acquired

                  The  audited   consolidated   balance   sheets  of   Greenwald
                  Industries  Inc.  and  Subsidiary  as of December 31, 1999 and
                  1998 and the related  consolidated  statements of  operations,
                  shareholder's  equity  and cash flows for the years then ended
                  are included herein.

                  The unaudited condensed consolidated  statements of operations
                  of Greenwald Industries Inc. and Subsidiary for the six months
                  ended  June  29,  2000 and  June  30,  1999 are also  included
                  herein.

                  An unaudited condensed consolidated balance sheet of Greenwald
                  Industries  Inc.  and  Subsidiary  as of June 29, 2000 has not
                  been presented since the  acquisition of Greenwald  Industries
                  Inc. and  Subsidiary  was  reflected in The Eastern  Company's
                  condensed  consolidated  balance  sheet as of July 1, 2000, as
                  reported in the  Registrant's  Quarterly Report on Form 10-Q/A
                  No. 1 and referred to below under Exhibits.

(b)      Pro forma financial information

                  The unaudited pro forma  combined  statements of operations of
                  The  Eastern   Company  and  Greenwald   Industries  Inc.  and
                  Subsidiary  for the six months  ended July 1, 2000 and for the
                  year ended January 1, 2000 are included herein.

                  An unaudited pro forma  condensed  consolidated  balance sheet
                  has not been  presented,  since the  acquisition  of Greenwald
                  Industries  Inc. and  Subsidiary  was reflected in The Eastern
                  Company's condensed  consolidated  balance sheet as of July 1,
                  2000, as reported in the Registrant's Quarterly Report on Form
                  10-Q/A No. 1 and incorporated herein by reference and referred
                  to below under Exhibits.

(c)      Exhibits:

                  Form 10Q/A No. 1, filed on September 12, 2000 as amended to
                  reflect changes made to Note D.




<PAGE>





Greenwald Industries Inc. and Subsidiary

Financial Statements
As of December 31, 1999 and 1998
Together with Report of Independent Public Accountants


<PAGE>








Report of Independent Public Accountants

To the Board of Directors and Shareholder of
Greenwald Industries Inc.:

We have  audited  the  accompanying  consolidated  balance  sheets of  Greenwald
Industries Inc. (a Delaware  corporation) and subsidiary as of December 31, 1999
and 1998, and the related consolidated  statements of operations,  shareholder's
equity and cash flows for the years then ended.  These financial  statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audits.

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

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

/s/ARTHUR ANDERSEN LLP
----------------------
Arthur Anderson LLP
Stamford, Connecticut
March 20, 2000


<PAGE>


Greenwald Industries Inc. and Subsidiary

Consolidated Balance Sheets
As of December 31, 1999 and 1998

(in thousands, except share amounts)

<TABLE>
<CAPTION>

                                       ASSETS                                      1999              1998
                                       ------                                      ----              ----
<S>                                                                              <C>              <C>

CURRENT ASSETS:
   Cash and cash equivalents                                                      $   500          $   433
   Accounts receivable, less allowance for doubtful accounts of $35 in 1999
     and 1998                                                                       2,391            1,950
   Inventories                                                                      2,647            2,776
   Prepaid expenses and other current assets                                          113              108
                                                                                  -------          -------
         Total current assets                                                       5,651            5,267

PROPERTY AND EQUIPMENT, net                                                         3,337            3,229

GOODWILL                                                                            1,789            1,856
                                                                                  -------          -------
         Total assets                                                             $10,777          $10,352
                                                                                  =======          =======

                        LIABILITIES AND SHAREHOLDER'S EQUITY

CURRENT LIABILITIES:
   Current portion of long-term debt                                              $   160          $   147
   Accounts payable                                                                   585              638
   Accrued liabilities                                                              1,061            1,186
                                                                                  -------          -------
         Total current liabilities                                                  1,806            1,971

LONG-TERM DEBT                                                                        832              992

OTHER LIABILITIES                                                                      57               89

DUE TO PARENT                                                                         167              742

COMMITMENTS

SHAREHOLDER'S EQUITY:
   Common stock and paid in capital; no par value; 1,000 shares authorized;
    100 shares issued and outstanding at December 31, 1999 and 1998                   603              603

   Retained earnings                                                                7,312            5,955
                                                                                  -------          -------
         Total shareholder's equity                                                 7,915            6,558
                                                                                  -------          -------
         Total liabilities and shareholder's equity                               $10,777          $10,352
                                                                                  =======          =======

</TABLE>


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


<PAGE>


Greenwald Industries Inc. and Subsidiary

Consolidated Statements of Operations
For the Years Ended December 31, 1999 and 1998

(in thousands)


                                                    1999             1998
                                                    ----             ----
REVENUES                                          $17,429          $16,516

COST OF REVENUES                                   11,249           10,899
                                                  -------          -------
         Gross profit                               6,180            5,617
                                                  -------          -------
OPERATING EXPENSES:
   General and administrative                       1,522            1,648
   Sales and marketing                                972              771
   Research and development                         1,254              687
   Amortization                                        68               97
                                                  -------          -------
         Total operating expenses                   3,816            3,203
                                                  -------          -------
INCOME FROM OPERATIONS                              2,364            2,414

INTEREST AND OTHER EXPENSE, net                       103              124
                                                  -------          -------
                                                    2,261            2,290

PROVISION IN LIEU OF TAXES                            904              916
                                                  -------          -------
NET INCOME                                        $ 1,357          $ 1,374
                                                  =======          =======



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


<PAGE>


Greenwald Industries Inc. and Subsidiary

Consolidated Statements of Shareholder's Equity
For the Years Ended December 31, 1999 and 1998

(in thousands, except share amounts)

<TABLE>
<CAPTION>

                                                   Common Stock
                                                And Paid in Capital                             Total
                                                --------------------           Retained      Shareholder's
                                                Shares         Amount          Earnings        Equity
                                                ------         ------          --------        ------
<S>                                           <C>             <C>             <C>             <C>

BALANCE AT DECEMBER 31, 1997                     100            $603             $4,581          $5,184

   Net income                                     -               -               1,374           1,374
                                                 ---            ----             ------          ------
BALANCE AT DECEMBER 31, 1998                     100             603              5,955           6,558

   Net income                                     -              -                1,357           1,357
                                                 ---            ----             ------          ------
BALANCE AT DECEMBER 31, 1999                     100            $603             $7,312          $7,915


</TABLE>

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


<PAGE>


Greenwald Industries Inc. and Subsidiary

Consolidated Statements of Cash Flows
For the Years Ended December 31, 1999 and 1998

(in thousands)

<TABLE>
<CAPTION>

                                                                                      1999            1998
                                                                                      ----            ----
<S>                                                                               <C>             <C>

CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income                                                                      $ 1,357         $ 1,374
   Adjustments to reconcile net income to net cash used in operating activities
       Depreciation and amortization                                                   382             381
       Provision in lieu of taxes                                                      904             916
       Changes in assets and liabilities:
         Accounts receivable                                                          (441)            191
         Inventories                                                                   129            (265)
         Prepaid expenses and other assets                                              (5)            (73)
         Accounts payable                                                              (53)             58
         Accrued liabilities                                                            25              18
         Other liabilities                                                             (32)            (35)
                                                                                   -------         -------
           Net cash provided by operating activities                                 2,266           2,565
                                                                                   -------         -------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchases of property and equipment                                                (423)           (210)
   Acquisition of Intellicard                                                         (150)           (312)
                                                                                   -------         -------
           Net cash used for investing activities                                     (573)           (522)

CASH FLOWS FROM FINANCING ACTIVITIES:                                              -------         -------
   Repayment of note payable                                                          (147)           (133)
   Intercompany account with parent company                                         (1,479)         (1,805)
                                                                                   -------         -------
           Net cash used for financing activities                                   (1,626)         (1,938)

NET INCREASE IN CASH AND CASH EQUIVALENTS                                               67             105

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                                         433             328
                                                                                   -------         -------
CASH AND CASH EQUIVALENTS AT END OF YEAR                                           $   500         $   433
                                                                                   =======         =======

SUPPLEMENTAL DISCLOSURES OF CASH FLOW:
   Cash paid for interest                                                          $    99         $   114
                                                                                   =======         =======


</TABLE>

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


<PAGE>


1.   ORGANIZATION AND OPERATIONS OF THE COMPANY
     ------------------------------------------

Greenwald  Industries  Inc.  ("Greenwald"  or the  "Company"),  a  designer  and
manufacturer  of coin meter systems  primarily  used in the  commercial  laundry
appliance   industry,   is  a  wholly  owned   subsidiary  of  PubliCARD,   Inc.
("PubliCARD").  Through its subsidiary  company,  Greenwald  Intellicard,  Inc.,
("Greenwald Intellicard"), the Company provides smart cards, smart card readers,
value transfer stations,  card management  software and machine interface boards
for the commercial laundry appliance industry.

The Company was acquired by PubliCARD in 1990 in a transaction  accounted for as
a purchase. The resulting purchase accounting adjustments,  consisting primarily
of goodwill,  are included in the financial  statements of the Company. In March
2000, the Board of Directors of PubliCARD, Greenwald's parent company, adopted a
plan  of  disposition,  pursuant  to  which  it  will  dispose  of its  non-core
operations including Greenwald and Greenwald Intellicard.

                  2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

                              Basis of Presentation

The consolidated  financial statements include the accounts of Greenwald and its
majority-owned   subsidiary.   All  significant  intercompany  transactions  are
eliminated in consolidation.

                                Use of Estimates

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

                            Cash and Cash Equivalents

Cash and cash  equivalents  consist  of  short-term  highly  liquid  investments
purchased with original maturities of three months or less.

             Concentration of Credit Risk and Significant Customers

Financial instruments that potentially subject the Company to a concentration of
credit risk  consist of cash,  cash  equivalents  and accounts  receivable.  The
Company places its cash and cash equivalents with high credit quality  financial
institutions.  The Company's accounts receivable are derived from revenue earned
from  customers  located  principally in the U.S. The Company  performs  ongoing
credit  evaluations  of  its  customers'  financial  condition  and,  generally,
requires no  collateral  from its credit  customers.  The Company  maintains  an
allowance for doubtful  accounts based upon the expected  collectibility  of all
accounts  receivable.  At  December  31, 1999 and 1998,  the top five  customers
accounted  for  approximately   42%  and  45%  of  total  accounts   receivable,
respectively.

Ten customers  accounted for 58% and 53% of the Company's revenues for the years
ended December 31, 1999 and 1998, respectively.


<PAGE>


                                   Inventories

Inventories are stated at the lower of cost (first-in,  first-out) or market and
includes materials, labor and manufacturing overhead costs.

                          Depreciation and amortization

Depreciation  and amortization is computed using the  straight-line  method over
the  estimated  useful lives of the assets,  generally  three to seven years for
machinery and equipment,  five to seven years for office equipment and furniture
and 7-39 years for building and building improvements.

Goodwill is the excess of the  purchase  price and related  costs over the value
assigned to the net  tangible  assets of the  businesses  acquired.  Goodwill is
amortized on a straight-line basis over periods ranging from ten to forty years.
Accumulated  amortization  was $494,000 and $427,000 as of December 31, 1999 and
1998,  respectively.  At each  balance  sheet date,  the Company  evaluates  the
realizability of goodwill based upon expectations of  non-discounted  cash flows
and operating income. Based upon its most recent analysis,  the Company believes
that no impairment of goodwill exists at December 31, 1999.

                               Revenue Recognition

Revenues from product sales are recognized at the time the product is shipped to
the customer,  with  provisions  established  for estimated  product returns and
allowances.  Anticipated  costs  related to product  warranties  are  charged to
expense as sales are  recognized.  The Company has not  experienced  significant
warranty claims to date.

                            Research and Development

Research and development costs are expensed as incurred and consist primarily of
payroll costs, other direct expenses and overhead.

Software Development Costs

In accordance with Statement of Financial  Accounting Standards ("SFAS") No. 86,
"Accounting for the Costs of Computer  Software to be Sold,  Leased or Otherwise
Marketed",  the Company capitalizes eligible computer software development costs
upon the  establishment  of technological  feasibility,  which it has defined as
completion  of a  working  model.  To date,  the  amount of costs  eligible  for
capitalization,  after  consideration of factors such as realizable  value, were
not material and, accordingly,  all software development costs have been charged
to research and development in the accompanying statements of operations.


<PAGE>


Recent Accounting Pronouncements

In June 1998,  the  Financial  Accounting  Standards  Board issued SFAS No. 133,
"Accounting  for Derivative  Instruments and Hedging  Activities",  subsequently
amended by SFAS No. 137,  which is effective  for all fiscal  quarters of fiscal
years  beginning  after June 15, 2000. SFAS No. 133 requires that all derivative
financial instruments, such as interest rate swap contracts and foreign exchange
contracts,  be recognized in the financial statements and measured at fair value
regardless of the purpose of intent for holding them.  Changes in the fair value
of derivative financial instruments are either recognized periodically in income
or  stockholder's  equity,  depending on whether the derivative is being used to
hedge  changes in fair value or cash flows.  The  adoption of SFAS No.133 is not
expected to have a material effect on the Company's financial statements.

3.   BALANCE SHEET COMPONENTS - in thousands
     ---------------------------------------

                                                              December 31
                                                       1999              1998
      Inventories, net:
        Raw materials                                $ 1,593           $ 1,758
        Work-in-progress                                 173               214
        Finished goods                                   881               804
                                                     -------           -------
                                                     $ 2,647           $ 2,776
                                                     =======           =======

      Property and equipment:
         Land                                        $   234           $   234
         Buildings and improvements                    2,404             2,377
         Furniture and fixtures                          190               151
         Machinery and equipment                       2,154             1,796
                                                     -------           -------
                                                       4,982             4,558
         Less:  Accumulated depreciation
                and amortization                      (1,645)           (1,329)
                                                     -------          -------
                                                     $ 3,337           $ 3,229
                                                     =======           =======

4.   ACQUISITION

In February 1998, the Company purchased,  through a joint venture arrangement in
Greenwald  Intellicard,  the assets and  intellectual  property  of  Intellicard
Systems, Ltd. The initial cash investment in Greenwald Intellicard, all of which
was  provided  by the  Company,  was  $312,000.  The Company had two fixed price
options  aggregating  $150,000 plus 66,333  shares of PubliCARD  common stock to
increase  its  ownership  to 100%.  The Company  exercised  the first  option in
February  1999 thereby  increasing  its  ownership  interest to 65%. In February
2000,  the Company  purchased  the  remaining  minority  interest  in  Greenwald
Intellicard  by exercising  the second  option.  Since the Company funded all of
Greenwald  Intellicard  operations  and losses,  it  intended  to  exercise  the
purchase options, its venture partner had limited financial resources and it had
significant  managerial  and financial  influence,  the  operations of Greenwald
Intellicard  have been  consolidated  with the Company's  since inception of the
joint venture.


<PAGE>


5.   DEBT

In  December  1995,  the  Company  entered  into a  $1,600,000  note  payable in
connection with the purchase of a building and land in Chester, Connecticut. The
note amortizes on a 120 month  straight-line  basis,  is secured by the building
and land and bears a 9% interest rate.

The  annual  maturities  of the  Company's  long-term  debt are as  follows  (in
thousands):

        Year

        2000                         $160
        2001                          176
        2002                          192
        2003                          210
        2004                          230
        Thereafter                     24
                                     ----
                                     $992
                                     ====

6.   COMMITMENTS
     -----------

                                     Leases
                                     ------

The Company leases  equipment under various  capital and operating  leases which
expire in year 2000. As of December 31, 1999,  the future minimum lease payments
under capital and operating  leases were $13,000 and $5,000,  respectively.  The
present value of the minimum lease  payments  under capital  leases were $12,000
with an average  interest rate of 9%. Rent expense for the years ended  December
31, 1999 and 1998, was $67,000 and $81,000, respectively.

7.   INCOME TAXES
     ------------

The Company's taxable income is included in the consolidated  income tax returns
of  PubliCARD.  The  charge  in  lieu of  taxes  in the  accompanying  financial
statements  reflects  the income  tax  provision  for the  Company as if it were
prepared on a stand-alone  basis. The resulting  liability is included in due to
parent; the temporary differences are not significant.

8.   EMPLOYEE BENEFIT PLANS
     ----------------------

Company employees participate in a 401(k) defined contribution plan sponsored by
PubliCARD.  Employer  contributions were $60,000 and $56,000 under this plan for
the years ended December 31, 1999 and 1998, respectively.


<PAGE>




   GREENWALD INDUSTRIES, INC. AND SUBSIDIARY
   CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)


                                Six Months Ended

                                            June 29, 2000          June 30, 1999
                                            -------------          -------------

   Net sales                                $   8,793,003          $ 8,548,776

   Other income                                    23,076               50,580
                                            -------------          -----------
   Total                                        8,816,079            8,599,356


   Cost of products sold                        6,443,331            6,006,979
                                            -------------          -----------
                                                2,372,748            2,592,377

   Selling and administrative expenses          1,224,652            1,294,002


   Interest expense                                64,508              106,359



   Goodwill amortization                           31,260               37,028
                                            -------------          -----------

   Income before income taxes                   1,052,328            1,154,988

   Income taxes                                   420,931              461,995
                                            -------------          -----------


   Net income                               $     631,397          $   692,993
                                            =============          ===========





   Basis of Presentation

   The accompanying condensed consolidated  statements of operations for the six
   months ended June 29, 2000 and June 30, 1999 are unaudited.  However,  in the
   opinion of management,  all adjustments  (consisting only of normal recurring
   accruals)  necessary for a fair presentation of the results of operations for
   such  interim  periods have been  reflected  therein.  Operating  results for
   interim  periods are not  necessarily  indicative  of the results that may be
   expected  for the full  year.  Refer to the  audited  consolidated  financial
   statements  of Greenwald  Industries  Inc. and  Subsidiary  for 1999 and 1998
   included elsewhere herein for additional information.


<PAGE>


                      The Eastern Company and Subsidiaries

               Unaudited Pro Forma Combined Financial Information

The  following  unaudited  pro forma  combined  financial  information  has been
derived from historical  financial  statements of The Eastern Company (Eastern),
and  Greenwald  Industries  Inc.  and  Subsidiary  (Greenwald)  for the  periods
indicated.

The  unaudited  pro forma  combined  financial  information  gives effect to the
transaction  using the purchase  method of accounting for business  combinations
and is based upon the assumptions and adjustments  described in the accompanying
notes to the unaudited pro forma combined financial information presented on the
following pages.

The pro forma  adjustments  do not reflect any operation  efficiencies  and cost
savings that Eastern may achieve with respect to the combined entities.  The pro
forma adjustments do not include any adjustments to historical  revenues for any
future price changes nor any adjustments to operating, marketing and general and
administrative expenses for any future operating changes.

The unaudited pro forma combined  results are not necessarily  indicative of the
operating  results that would have occurred had the transaction been consummated
at the beginning of the periods  presented,  for which such acquisition has been
given effect.  In addition,  the unaudited  pro forma  combined  results are not
necessarily indicative of the combined results of future operations.


<PAGE>






THE EASTERN COMPANY AND SUBSIDIARIES
PRO FORMA COMBINED STATEMENT OF INCOME (UNAUDITED)
Year Ended January 1, 2000

<TABLE>
<CAPTION>

                                                           Historical                      Pro Forma            Pro Forma
                                                  Eastern              Greenwald   (1)    Adjustments           Combined
                                                  -------              ---------------    -----------           --------
<S>                                            <C>                    <C>               <C>                    <C>

Net sales                                        $74,678,420            $17,429,000                             $92,107,420

Other income                                         296,985                115,000                                 411,985
                                                 -----------            -----------                             -----------
Total                                             74,975,405             17,544,000                              92,519,405


Cost of products sold                             52,456,972             12,503,000           289,000   (2)      65,248,972
                                                 -----------            -----------       -----------           -----------
                                                  22,518,433              5,041,000           289,000            27,270,433

Selling and administrative expenses               11,975,508              2,494,000                              14,469,508


Interest expense                                     645,991                218,000          1,852,000  (3)       2,715,991



Goodwill amortization                                  2,923                 68,000            597,000  (4)         667,923
                                                 -----------            -----------       ------------          -----------

Income before income taxes                         9,894,011              2,261,000         (2,738,000)           9,417,011


Income taxes                                       3,356,079                904,000         (1,095,000) (5)       3,165,079
                                                 -----------            -----------       ------------          -----------


Net income                                       $ 6,537,932            $ 1,357,000        $(1,643,000)          $6,251,932
                                                 ===========            ===========       ============          ===========

Earnings per Share

    Basic                                              $1.80                  $0.37            ($0.45)                $1.72
    Diluted                                            $1.75                  $0.36            ($0.44)                $1.67

</TABLE>
[FN]

(1) Certain amounts have been reclassified to conform to Eastern's presentation.
(2) To adjust  depreciation  expense based on the estimated fair market value of
    plant and  equipment  acquired.
(3) To adjust  interest  expense based on 9% on borrowings to fund the purchase
    price (including the amortization of deferred debt costs).
(4) To adjust goodwill  amortization expense for the excess of the cost of the
    Greenwald  acquisition over the fair value of the net assets acquired on a
    straight line basis over 15 years.
(5) To record the effects on income taxes related to pro forma adjustments using
    a 40% tax rate.

</FN>


<PAGE>




THE EASTERN COMPANY AND SUBSIDIARIES
PRO FORMA COMBINED STATEMENT OF INCOME (UNAUDITED)
Six Months Ended July 1, 2000

<TABLE>
<CAPTION>
                                                    Historical
                                                                                 Pro Forma                Pro Forma
                                          Eastern             Greenwald          Adjustments               Combined
                                          -------             ---------          -----------               --------
<S>                                    <C>                  <C>                <C>                      <C>

Net sales                               $40,539,036          $ 8,793,003                                  $ 49,332,039

Other income                                117,824               23,076                                       140,900

Total                                    40,656,860            8,816,079                                    49,472,939


Cost of products sold                    29,116,959            6,443,331            137,575   (1)           35,697,865
                                         ----------          -----------        -----------                -----------
                                         11,539,901            2,372,748            137,575                 13,775,074


Selling and administrative expenses       6,333,939            1,224,652                                     7,558,591


Interest expense                            367,709               64,508            970,492  (2)             1,402,709


Goodwill Amortization                        26,286               31,260            300,991  (3)               358,537
                                         ----------          -----------        -----------                -----------

Income before income taxes                4,811,967            1,052,328         (1,409,058)                 4,455,237


Income taxes                              1,608,037              420,931           (563,623) (4)             1,465,345
                                         ----------          -----------        -----------                -----------


Net income                              $ 3,203,930          $   631,397          $(845,435)              $  2,989,892
                                        ===========          ===========          =========               ============


Earnings per Share

    Basic                                     $0.88                  $0.17            ($0.23)                    $0.82
    Diluted                                   $0.87                  $0.17            ($0.23)                    $0.81

</TABLE>
[FN]

(1)   To adjust depreciation expense based on the estimated fair market value of
      Plant and  equipment  acquired.

(2)   To adjust  interest expense based on 9% on borrowings to fund the purchase
      price (including the amortization of deferred debt costs).

(3)   To adjust goodwill  amortization expense for the excess of the cost of the
      Greenwald  acquisition over the fair value of the net assets acquired on a
      straight line basis over 15 years.

(4)   To record the effects on income taxes related to pro forma adjustments
      using a 40% tax rate.

</FN>







                      SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                FORM 10-Q/A No. 1

             [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
              THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY
                            PERIOD ENDED JULY 1, 2000
                                         ------------

                                       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 0-599

                              THE EASTERN COMPANY
                              -------------------
             (Exact Name of Registrant as specified in its charter)

         Connecticut                           06-0330020
         -----------                           ----------
(State or other jurisdiction of             (I.R.S. Employer
incorporation or organization)             Identification No.)

112 Bridge Street, Naugatuck, Connecticut             06770
-----------------------------------------             -----
(Address  of  principal executive    offices)      (Zip   Code)

                                 (203) 729-2255
                                 --------------
              (Registrant's Telephone Number, Including Area Code)

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


                                   Yes X  No__.

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

Class Outstanding as of

                                  JULY 1, 2000
                                  ------------
                      Common Stock, No par value 3,634,148

                                       -1-

<PAGE>

                                 PART I

                         FINANCIAL INFORMATION
                          THE EASTERN COMPANY
  ITEM I      CONSOLIDATED CONDENSED BALANCE SHEETS (UNAUDITED)
  ------
<TABLE>
<CAPTION>

  ASSETS
  ------
                                                                          July 1, 2000               January 1, 2000
                                                                          ------------               ---------------
  CURRENT ASSETS
  --------------

<S>                                                                    <C>                           <C>
  Cash and cash equivalents                                                3,987,423                  5,940,190

  Accounts receivable, less allowances:
  2000 - $533,000;   1999 - $526,000                                      11,675,011                  9,321,653
  Inventories                                                             16,327,999                 14,040,263
  Prepaid expenses and other                                               3,160,322                  2,645,506
                                                                          ----------                 ----------
  Total Current Assets                                                    35,150,755                 31,947,612
  --------------------

  Property, plant and equipment                                           39,823,177                 29,124,833
  Accumulated depreciation                                               (14,040,662)               (12,759,995)
                                                                          ----------                 ----------
                                                                          25,782,515                 16,364,838

  Prepaid pension cost                                                     5,062,224                  4,980,689

  Goodwill, less accumulated amortization                                 11,840,771                      7,023
  Other assets, less accumulated amortization                              2,883,512                  1,594,230
                                                                          ----------                 ----------
                                                                        $ 80,719,777               $ 54,894,392
                                                                          ==========                 ==========

  LIABILITIES AND SHAREHOLDERS' EQUITY
  ------------------------------------

  CURRENT LIABILITIES
  -------------------

  Accounts payable                                                         5,321,853                  3,467,058
  Accrued compensation                                                     1,502,209                  1,903,804
  Other accrued expenses                                                     840,462                  1,570,009
  Current portion of long-term debt                                        2,100,057                    272,367
                                                                          ----------                 ----------
  Total Current Liabilities                                                9,764,581                  7,213,238
  ------------------------

  Deferred federal income taxes                                            2,927,000                  2,927,000
  Long-term debt                                                          29,608,958                  8,565,027
  Accrued postretirement benefits                                          2,789,314                  2,789,314

  Shareholders' Equity
  --------------------

  Voting Preferred Stock, no par value:
       Authorized and unissued: 1,000,000 shares
  Nonvoting Preferred Stock, no par value:
       Authorized and unissued: 1,000,000 shares
  Common Stock, No Par Value:
       Authorized: 25,000,000 shares
       Issued: 3,634,148 shares in 2000 and 3,647,942 shares in 1999;
           excluding shares held in treasury of 1,650,726 in 2000 and
           1,621,572 in 1999                                                 882,313                  1,154,147
      2000-1,650,726;   1999-1,621,572
  Preferred Stock, No Par Value
     Authorized shares - 2,000,000
     (No shares issued)
  Retained earnings                                                       35,578,448                 33,175,227
  Unearned compensation                                                     (211,406)                  (211,406)
  Accumulated other comprehensive loss - translation adjustment             (619,431)                  (718,155)
                                                                          ----------                 ----------
  TOTAL SHAREHOLDERS' EQUITY                                              35,629,924                 33,399,813
                                                                          ----------                 ----------
                                                                        $ 80,719,777               $ 54,894,392
                                                                          ==========                 ==========
</TABLE>

  See accompanying notes.
                                       -2-
<PAGE>



                               THE EASTERN COMPANY

             CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

<TABLE>
<CAPTION>
                                                      Six Months Ended                  Three Months Ended
                                             July 1, 2000     July 3, 1999       July 1, 2000        July 3, 1999
                                             ------------     ------------       ------------        ------------
<S>                                         <C>              <C>                <C>                <C>
  Net sales                                  $ 40,539,036     $ 39,413,320       $ 20,324,617       $ 20,029,666

  Other income                                    117,824          146,238             54,616             74,987
                                               ----------       ----------         ----------         ----------
                                               40,656,860       39,559,558         20,379,233         20,104,653

  Cost of products sold                        29,143,245       28,503,358         14,634,491         14,516,502
                                               ----------       ----------         ----------         ----------
                                               11,513,615       11,056,200          5,744,742          5,588,151

  Selling and administrative expenses           6,333,939        6,036,214          3,018,095          2,993,536

  Interest expense                                367,709          325,686            190,409            167,304
                                               ----------       ----------         ----------         ----------



  INCOME BEFORE INCOME TAXES                    4,811,967        4,694,300          2,536,238          2,427,311

  Income taxes                                  1,608,037        1,653,644            840,770            849,402
                                               ----------       ----------         ----------         ----------

  NET INCOME                                    3,203,930        3,040,656          1,695,468          1,577,909
                                               ==========       ==========         ==========         ==========



  Net income per share:
      Basic                                       $  0.88          $  0.84            $  0.47            $  0.44
      Diluted                                     $  0.87          $  0.81            $  0.46            $  0.42

  Cash dividends per share                        $  0.22          $  0.21            $  0.11            $  0.11


</TABLE>


See accompanying notes.
                                       -3-


<PAGE>


                               THE EASTERN COMPANY

           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                    Six Months Ended

                                                                          July 1, 2000           July 3, 1999
                                                                          ------------           ------------
  OPERATING ACTIVITIES:

<S>                                                                    <C>                 <C>
    Net income                                                            3,203,930           3,040,656
    Adjustments to reconcile net income to net
     cash provided by operating activities:

       Depreciation and amortization                                      1,538,309           1,438,783
       (Gain) loss on sales of equipment and other assets                      (232)                254
       Postretirement benefits other than pensions                               -               25,000
       Provision for doubtful accounts                                        6,817              73,092
       Issuance of Common Stock for directors' fees                          51,596              38,222
       Changes in operating assets and liabilities:
         Accounts receivable                                             (1,486,857)         (1,709,040)
         Inventories                                                        935,032             550,017
         Prepaid expenses and other                                        (511,361)            (13,883)
         Prepaid pension cost                                               (81,535)             (1,433)
         Other Assets                                                      (106,347)            (91,799)
         Accounts payable                                                 1,183,064             477,859
         Accrued compensation and other expenses                            994,350            (787,818)
                                                                         ----------           ---------
                NET CASH PROVIDED BY OPERATING ACTIVITIES                 5,726,766           3,039,910

  INVESTING ACTIVITIES:
      Purchases of property, plant, and equipment                        (1,983,412)         (1,942,402)
      Business acquisitions                                             (27,497,006)                 -
      Other                                                                  12,880                 (33)
                                                                         ----------          ----------
               NET CASH USED BY INVESTING ACTIVITIES                    (29,467,538)         (1,942,435)

  FINANCING ACTIVITIES:
    Proceeds from issuance of long-term debt                             29,509,694           2,471,030
    Principal payments on long-term debt                                 (6,635,141)         (2,132,930)
    Proceeds from sales of Common Stock                                      93,009             333,349
    Purchases of Common Stock for treasury                                 (416,439)           (481,923)
    Dividends paid                                                         (800,711)           (769,819)
                                                                         ----------          ----------
        NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES                 21,750,412            (580,293)

  Effect of exchange rate changes on cash                                    37,593              11,067
                                                                         ----------          ----------

  NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                   (1,952,767)            528,249
  Cash and Cash Equivalents at Beginning of Period                        5,940,190           4,789,901
                                                                         ----------          ----------

  CASH AND CASH EQUIVALENTS AT END OF PERIOD                            $ 3,987,423         $ 5,318,150
                                                                        ===========         ===========
</TABLE>


See accompanying notes.


                                       -4-

<PAGE>

                               THE EASTERN COMPANY

      CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)

<TABLE>
<CAPTION>

                                                          Six Months Ended                      Three Months Ended

                                                July 1, 2000       July 3, 1999        July 1, 2000       July 3, 1999
                                                ------------       ------------        ------------       ------------

<S>                                              <C>               <C>                  <C>               <C>
  Net income                                       3,203,930         3,040,656            1,695,468         1,577,909

  Other comprehensive income --
     Foreign currency translation                     98,724            91,315              129,521            91,514
                                                  ----------        ----------           ----------        ----------

  Comprehensive income                             3,302,654         3,131,971            1,824,989         1,669,423
                                                  ==========        ==========           ==========        ==========




</TABLE>

See accompanying notes.

                                     -5-


<PAGE>



THE EASTERN COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JULY 1, 2000

Note A - Basis of Presentation
------------------------------

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with the instructions to Form 10-Q and do not include all
of the  information  and  footnotes  required by generally  accepted  accounting
principles   for  complete   financial   statements.   Refer  to  the  Company's
consolidated  financial  statements and notes thereto  included in its Form 10-K
for the year ended January 1, 2000 for additional information.

The  accompanying  condensed  consolidated  financial  statements are unaudited.
However,  in the opinion of  management,  all  adjustments  (consisting  only of
normal recurring  accruals)  necessary for a fair presentation of the results of
operations  for such interim  periods  have been  reflected  therein.  Operating
results for interim periods are not  necessarily  indicative of the results that
may be expected for the full year.

The  condensed  balance  sheet as of January 1, 2000 has been  derived  from the
audited consolidated balance sheet at that date.

Note B - Earnings Per Share
---------------------------

The denominators used in the earnings per share computations follow:

<TABLE>
<CAPTION>
                                                              Six Months Ended                  Three Months Ended
                                                    July 1, 2000      July 3, 1999       July 1, 2000      July  3, 1999
                                                    ------------      -------------      ------------      -------------
<S>                                                <C>               <C>                <C>               <C>
  Basic:
     Weighted average shares outstanding             3,644,916         3,651,911          3,636,623         3,651,688
     Contingent shares outstanding                     (18,750)          (30,000)           (18,750)          (30,000)
                                                     ---------         ---------          ---------         ---------
     Denominator for basic earnings per share        3,626,166         3,621,911          3,617,873         3,621,688
                                                     =========         =========          =========         =========

  Diluted:
     Weighted average shares outstanding             3,644,916         3,651,911          3,636,623         3,651,688
     Contingent shares outstanding                     (18,750)          (30,000)           (18,750)          (30,000)
     Dilutive stock options                             55,757           122,923             28,422           117,824
                                                     ---------         ---------          ---------         ---------
     Denominator for diluted earnings per share      3,681,923         3,744,834          3,646,295         3,739,512
                                                     =========         =========          =========         =========


</TABLE>

                                       -6-


<PAGE>



THE EASTERN COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JULY 1, 2000

Note C - Segment Information
----------------------------

Segment financial information follows:
<TABLE>
<CAPTION>

                                                        SIX MONTHS ENDED                    THREE MONTHS ENDED
                                                 July 1, 2000     July 3, 1999         July 1, 2000     July 3, 1999
                                                 ------------     ------------         ------------     ------------
<S>                                            <C>               <C>                 <C>               <C>
Revenues:
   Sales to unaffiliated customers:
      Industrial Hardware                        $17,771,225       $14,172,968         $ 9,428,499       $ 7,426,231
      Custom Locks                                11,457,136        12,082,354           5,913,542         6,248,462
      Metal Products                              11,310,675        13,157,998           4,982,576         6,354,973
                                                 -----------       -----------         -----------       -----------
                                                  40,539,036        39,413,320          20,324,617        20,029,666
   General corporate                                 117,824           146,238              54,616            74,987
                                                 -----------       -----------         -----------       -----------
                                                 $40,656,860       $39,559,558         $20,379,233       $20,104,563
                                                 ===========       ===========         ===========       ===========


Income Before Income Taxes:
   Industrial Hardware                           $ 2,888,681       $ 2,370,602         $ 1,481,936       $ 1,270,424
   Custom Locks                                    1,428,559         1,983,029             757,932         1,021,954
   Metal Products                                  1,764,245         1,792,906             776,058           855,189
                                                 -----------       -----------         -----------       -----------
      Operating Profit                             6,081,485         6,146,537           3,015,926         3,147,567
   General corporate expenses                       (901,809)       (1,126,551)           (289,279)         (552,952)
   Interest expense                                 (367,709)         (325,686)           (190,409)         (167,304)
                                                 -----------       -----------         -----------       -----------
                                                 $ 4,811,967       $ 4,694,300         $ 2,536,238       $ 2,427,311
                                                 ===========       ===========         ===========       ===========

</TABLE>


  Note D - Business Acquisitions
  ------------------------------

  Effective  June 29, 2000 the Company  acquired the assets and  businesses  and
  assumed  certain  liabilities  of Greenwald  Industries,  Inc.  and  Greenwald
  Intellicard,  Inc (the Greenwald businesses).  The Greenwald businesses design
  and manufacture in meter systems and provide smart cards,  smart card readers,
  value  transfer  stations,  card  management  software  and  interface  boards
  primarily for the commercial laundry industry.  The cost of the acquisition of
  the Greenwald businesses was $22,500,000, plus the assumption of approximately
  $1,017,000  of  current  liabilities.  The  purchase  price  of the  Greenwald
  businesses  is subject to a final audit of the  businesses'  statement  of net
  assets.

  Effective February 1, 2000 and April 6, 2000 the Company also acquired all the
  issued and  outstanding  Common  Stock of  Ashtabula  Industrial  Hardware Co.
  (Ashtabula)  and two product lines from Hansen  International  Inc.  (Hansen),
  respectively.  Ashtabula produces proprietary hardware for school and courtesy
  bus doors.  The Hansen product lines produce  proprietary  locks to secure the
  lids of toolboxes  that are  installed in the beds of pickup  trucks and other
  vehicles. The cost of these two acquisitions was approximately $4,000,000.

                                       -7-
<PAGE>

  The above  acquisitions have been accounted for using the purchase method. The
  acquired businesses are included in the consolidated  operating results of the
  Company from their date of acquisition. The excess of the cost of the acquired
  businesses  over the fair  market  value of the net assets  acquired  has been
  allocated to goodwill that is being amortized by the straight-line method over
  15 years.

  Neither the actual  results nor the pro forma effects of the  acquisitions  of
  Ashtabula or Hansen are material to the Company's  financial  statements.  Pro
  forma  results  for the  Greenwald  businesses,  which  assume  the  Greenwald
  businesses were acquired January 2, 1999, follow:

                                              Six Months Ended

                                    July 1, 2000            July 3, 1999
                                    ------------            ------------
  Net sales                          $49,332,039             $47,962,096

  Net income                           2,989,892               2,908,775

  Per share:
  Basic                                    $0.82                   $0.80
  Diluted                                  $0.81                   $0.78


  Note E - Debt
  -------------

  In the second  quarter of fiscal 2000,  the Company  entered into an unsecured
  loan agreement (the Loan  Agreement) with a financial  institution.  Under the
  term portion of the Loan Agreement the Company borrowed  $25,000,000  which is
  payable in quarterly  principal  payments of $625,000  beginning on October 2,
  2000. The quarterly principal payments increase annually up to $1,000,000 with
  a final principal  payment due at maturity on July 1, 2005 of $8,000,000.  The
  Company  maintains  an  interest  rate swap  contract,  with the  lender,  for
  $15,000,000  reduced  on a  quarterly  basis  beginning  October  2,  2000  in
  accordance  with the principal  repayment  schedule of the term portion of the
  Loan Agreement. The interest rate on the swap contract is fixed at 9.095%. The
  Company  may  borrow up to  $20,000,000  to July 2, 2001  under the  revolving
  credit portion of the Loan  Agreement with a quarterly  commitment fee of 1/4%
  on the unused portion.  As of July 1, 2000,  $4,509,694 was outstanding  under
  the  revolving  credit  portion of the Loan  Agreement;  the Company  does not
  anticipate any repayments thereof prior to July 2, 2001.

  The interest rates on the term and the revolving  credit  portions of the Loan
  Agreement  may vary.  The margin  rate  spread is based on  operating  results
  calculated on a rolling-four-quarter  basis. The interest rates may vary based
  on LIBOR rate plus a margin  spread of 1.50% to 2.0% for the term  portion and
  1.25% to 1.75% for the revolving credit portion.

  Debt consists of:
<TABLE>
<CAPTION>
                                                               July 1, 2000            January 1, 2000
                                                               ------------            ---------------
<S>                                                           <C>                      <C>
  Note payable (Paid prior to maturity June 29,2000.)                                    $ 6,500,000

  Term loan                                                     $25,000,000

  Revolving credit loan                                           4,509,694

  Capital lease obligation with interest at 4.99% and
     payable in monthly installments of $21,203
     through April 2009.                                          1,814,628                1,895,394

  Other                                                             384,693                  442,000
                                                                -----------               ----------
                                                                 31,709,015                8,551,512
  Less current portion                                            2,100,057                  272,367
                                                                -----------               ----------
                                                                $29,608,958               $8,565,027
                                                                ===========               ==========
</TABLE>
                                       -8-
<PAGE>

  As of July 1, 2000 scheduled  annual  principal  maturities of long-term debt,
  including  capital lease  obligations,  for each on the next five years ending
  June 30 follow: 2001 - $2,151,475;  2002 - $3,160,037; 2003 - $3,669,036; 2004
  - $8,586,203; 2005 - $13,204,651.

                                       -9-


<PAGE>


ITEM 2               MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                         FINANCIAL CONDITION AND RESULTS
                                  OF OPERATIONS

Recent Developments

  Effective June 29, 2000, the company acquired Greenwald  Industries,  Inc. and
  Greenwald Intellicard,  Inc. from PubliCARD, Inc. The cost of the acquisition,
  which  is  being  accounted  for by the  purchase  method,  was  approximately
  $22,500,000,  plus the  assumption  of certain  liabilities  of  approximately
  $1,017,000  consisting of trade  accounts  payable,  accrued  liabilities  and
  operating lease obligation. The assets were valued at actual or appraised fair
  market values with the balance of the purchase price allocated to goodwill. At
  the closing  $20,750,000 was paid to the Sellers and $1,750,000 was paid to an
  escrow  account.  The  purchase  price  is  subject  to a  dollar  for  dollar
  adjustment,  upward or  downward,  based upon an  increase  or decrease in the
  final  closing  net book value of assets  acquired  as compared to the opening
  balance  sheet  net  book  value.  The  adjustment  in the  purchase  price is
  scheduled to occur  approximately  90 days from the closing  date.  The assets
  acquired from the Sellers included  personal  property  leases,  real property
  leases and all  leasehold  improvements  and  structures  on the real property
  leases,  contracts,  real property,  prepaid  expenses and deposits,  accounts
  receivable,  inventories,  machinery,  equipment,  tools  and  dies,  computer
  hardware and software, goodwill, Know-How, and Intellectual Property Rights as
  more fully set forth in Section 2 of the Asset Purchase Agreement (See Exhibit
  2). The  business in which the  acquired  assets are used is in the design and
  manufacturing  of coin  meter  systems  primarily  in the  commercial  laundry
  industry providing smart cards,  smart card readers,  value transfer stations,
  card  management  software and interface  boards  primarily for the commercial
  laundry  industry.  The Company  intends to continue these  businesses and the
  assets  acquired  will  remain  in use in the  facility  located  in  Chester,
  Connecticut.

  Effective February 1, 2000 and April 6, 2000 the Company also acquired all the
  issued and  outstanding  Common  Stock of  Ashtabula  Industrial  Hardware Co.
  (Ashtabula)  and two product lines from Hansen  International  Inc.  (Hansen),
  respectively.  Ashtabula produces proprietary hardware for school and courtesy
  bus doors.  The Hansen product lines produce  proprietary  locks to secure the
  lids of toolboxes  that are  installed in the beds of pickup  trucks and other
  vehicles. The cost of these two acquisitions was approximately $4,000,000. The
  effects of these acquisition on the Company's  consolidated financial position
  and operation results are not material.

Results of Operations

  Net income per share (basic) for the second  quarter of 2000  represented  the
  fourteenth  consecutive  quarterly  earnings per share increase as compared to
  the same quarter of the previous  year.  Net income for the second quarter was
  $1.7 million or $.47 per share  (basic) on sales of $20.3  million as compared
  to $1.6  million or $.44 per share  (basic)  on sales of $20.0  million in the
  second  quarter of 1999.  Net income for the first six months of 2000 was $3.2
  million or $0.88 per share  (basic) on sales of $40.5  million as  compared to
  the first six  months of 1999 of $3.0  million  or $0.84 per share  (basic) on
  sales of $39.4 million.

  Sales for the second  quarter 2000 were up 1.5%  compared to the same period a
  year ago. Volume was down 13.7%,  price increases were up 2.5% and new product
  introductions of 12.7% accounted for the increase. Sales for the first half of
  2000 were up 2.9%  compared  to the same  period a year ago.  Volume  was down
  10.3%, price increases were up 2% and new products were up 11.2%.

                                      -10-


<PAGE>


  The Industrial Hardware Group second quarter sales were up 27% compared to the
  second quarter of 1999. New product sales  accounted for 25% and higher volume
  of 2% accounted  for the increase.  For the first half of 2000 the  Industrial
  Hardware  Group sales were up 25% as  compared to the first half of 1999.  New
  product sales  increased  17% and volume was up 8%. New products  included bus
  hardware,  PSL toolbox locks, mini rotary latches, a push button lock assembly
  and a spring-loaded  hinge.  Eberhard  Manufacturing,  in  Strongsville,  Ohio
  experienced  a 21%  increase in sales in the first half of 2000 as compared to
  the first half of 1999, while sales for the second quarter  increased 18% over
  the  prior  year  period.  New  product  sales  accounted  for  the  increase,
  offsetting  a slight  reduction  on other  product  sales,  some of which were
  replaced  with  newer  products.   Eberhard   Hardware,   Ltd.,  our  Canadian
  subsidiary,  experienced  a 41%  increase  in sales the first  half of 2000 as
  compared to the first half of 1999, while sales for the second quarter of 2000
  outpaced the second  quarter of 1999 by 65%. The increase is due  primarily to
  the sale of new  products  to the  tractor-trailer  industry  and sales of the
  toolbox locks acquired at the beginning of the quarter.  Sesamee Mexicana, the
  Company's  Mexican  operation,   continued  to  see  strong  sales  growth  in
  industrial  hardware with second  quarter sales  increasing 50% as compared to
  the second  quarter of 1999.  Sales for the first half were up 51% compared to
  the first half of 1999.

  The Custom Locks Group sales were down 5% for both the second  quarter and six
  months as  compared  to the  comparable  periods in 1999.  Volume was down 6%,
  while  prices were up 1% for both  periods  compared  to the prior  year.  The
  volume decrease  experienced at our Illinois Lock division was due to sales to
  several  major  accounts  being down in 2000  compared to the same  periods in
  1999.  This volume  decline was  partially  offset by  increased  sales at CCL
  Security Products division and our Asian operations.

  The Metal Products Group sales were down 21% in the second quarter as compared
  to the second quarter of 1999. Price and new products were up 18% while volume
  was down 39%.  Sales  for the first  half  decreased  14% from the  comparable
  period of 1999.  Increases in prices and new products  accounting  for 20% was
  not sufficient to offset the decrease in volume of 34%. Demand for underground
  mine  expansion  shells were down 20% in the second  quarter and were down 28%
  for the first half of 2000 compared to the same periods in 1999.  The downward
  trend in demand for underground  mine expansion  shells appears to be ongoing.
  The contract casting  business  decreased 23% in the second quarter and 1% for
  the first  half of 2000 from the  comparable  periods  of 1999.  The  contract
  castings  business  continues  to be  adversely  affected by  increased  price
  competition  from  China and  Mexico.  The  Company  continues  to look at new
  manufacturing methods and alternative methods to remain competitive.

  Gross margin as a percentage  of sales for the three and six months ended July
  1, 2000 was  approximately 28% which was comparable to the same periods a year
  ago.

  Selling and administrative  expenses were up 1% or $25 thousand and 5% or $298
  thousand for the three and six months ended July 1, 2000  compared to the same
  periods a year  ago.  The  second  quarter  2000  selling  and  administrative
  expenses were higher than the comparable period in 1999 due to higher spending
  on legal and professional expenses and advertising. For the first half selling
  and administrative expenses also included increased travel expenses and higher
  payroll and fringe benefit costs.

  Interest  expense  increased by $23 thousand or 14% for the second  quarter of
  2000 and $42 thousand or 13% for six months as compared to the same periods in
  1999. The increase in interest expense was due to the impact of higher average
  outstanding borrowing in the current year and increased interest rates.

  Earnings  before  income taxes for the three and six months ended July 1, 2000
  were up 4% or $109 thousand and 3% or $118 thousand respectively,  as compared
  to the same periods of 1999. The Industrial  Hardware Group gained 17% or $212
  thousand and 22% or $518 thousand as compared to

                                      -11-


<PAGE>


  the same periods a year ago. The increase was  attributable to increased sales
  of bus hardware and toolbox locks as a result of recent acquisitions and heavy
  hardware  to the  Canadian  tractor-trailer  industry  as well as new  product
  introductions  with improved profit  margins.  The Custom Locks Group earnings
  before  income taxes for the three and six months ended July 2, 2000 were down
  26% or $264 thousand and 28% or $554 thousand respectively from the comparable
  periods a year ago.  The  decrease  is the  result of lower  sales  volume and
  increased price competition. The Metal Products Group earnings were down 9% or
  $79 thousand  and 2% or $29 thousand for the second  quarter and first half of
  2000 over the same periods a year ago due to lower sales volume and  increased
  importation of foreign castings.

  Liquidity and Sources of Capital

  Cash flows from operations were $5.7 million for the first half of 2000 versus
  $3.0  million for the same period in 1999.  The change in cash flows  resulted
  from an increased  level of sales and the associated  timing  differences  for
  collections of accounts  receivable and payments of liabilities and changes in
  inventories.  Cash flows  from  operations  were  sufficient  to fund  capital
  expenditures,  dividend  payments and the purchase of 20,000  shares of Common
  Stock for the treasury.

  Additions to property,  plant and equipment were $2.0 million during the first
  six months of 2000 versus $1.9 million for the  comparable  period a year ago.
  Total 2000  capital  expenditures,  including a 40,000  square  foot  building
  addition  to our  Eberhard  Division  in  Cleveland,  will  exceed  the annual
  expected $2.5 million level of depreciation.

  Total  inventories  at the end of the second  quarter of 2000 of $16.3 million
  were  $2.3  million  higher  than year end 1999,  the  increase  is due to the
  acquisition  of Greenwald and Ashtabula  which  included  inventories  of $3.1
  million and $171  thousand  respectively,  which was offset by a reduction  in
  inventories at our existing locations. The inventory turnover ratio, excluding
  the Greenwald acquisition,  of 4.4 turns has improved compared to the year end
  1999 of 3.7 turns and is slightly  lower than the end of the second quarter of
  1999 of 4.6 turns.  Accounts  receivable  increased  by $1.4  million over the
  second  quarter of 1999 and $2.4 million from year end 1999,  primarily due to
  the Greenwald  acquisition.  The average  day's sales in accounts  receivable,
  excluding the  Greenwald  acquisition,  for the second  quarter of 2000 was 39
  days compared to the second quarter of 1999 of 47 days.

  In the second  quarter of fiscal 2000,  the Company  entered into an unsecured
  loan agreement (the Loan  Agreement) with a financial  institution.  Under the
  term  portion of the Loan  Agreement  the Company  borrowed  $25,000,000.  The
  Company may borrow up to $20,000,000 under the revolving credit portion of the
  Loan Agreement with a quarterly  commitment fee of 1/4% on the unused portion.
  As of July 1, 2000,  $4,509,694  was  outstanding  under the revolving  credit
  portion of the Loan Agreement;  the Company does not anticipate any repayments
  prior to July 2, 2001.

  Proceeds  from the Loan  Agreement  were used to  refinance  debt and fund the
  purchase of the Greenwald businesses.

  Cash flow from operating  activities and funds  available  under the Company's
  revolving  credit portion of the Loan Agreement  should be sufficient to cover
  future working capital requirements.

                                      -12-
<PAGE>

  Other Matters

  No other matters are currently pending.

  Note: The preceding  information  contains  forward looking  statements  which
  reflect the Company's  current  expectations  regarding  its future  operating
  performance and achievements and is subject to certain risks and uncertainties
  that could cause actual results to differ  materially  from those set forth in
  such  statements.  Such  risks and  uncertainties  include  changing  customer
  preferences, lack of success of new products, loss of customers,  competition,
  increased raw material prices and problems associated with foreign sourcing of
  parts and  products.  The  Company  is not  obligated  to update or revise the
  aforementioned statements for new developments

ITEM 3            QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
------            ----------------------------------------------------------

  The Company maintains  manufacturing  facilities in foreign  countries,  which
  account  for  approximately  13% of total sales and total  assets.  The United
  States operations buy and sell to foreign affiliated companies and export less
  than 12% of total sales to non-affiliated companies. This trade activity could
  be affected by fluctuations in the foreign currency  exchange or weak economic
  conditions.  The Company's  currency  exposure is concentrated in four foreign
  currencies,  Canada dollar,  Mexican peso, New Taiwan dollar and the Hong Kong
  dollar.  Because the Company has limited exposure to foreign markets,  related
  currency exchange gains or loses are not material.

  The Company is exposed to interest rate change market risk with respect to its
  unsecured  $45,000,000  Loan  Agreement  with  interest  based on LIBOR plus a
  spread of up to 2%. The spread is determined based on the Company's  operating
  performance  compared to agreed upon financial  targets.  The current interest
  rate  spread is 1.75% on the term  loan  portion  and  1.50% on the  revolving
  credit  line  portion of the Loan  Agreement.  Changes in LIBOR  rates  during
  fiscal 2000 will effect the Company's interest expense. The Company has a swap
  agreement  on the  first  $15,000,000  of the term  loan  portion  of the Loan
  Agreement  with an all in rate of 9.095% to hedge  against  future  LIBOR rate
  increases.  As of July 1, 2000,  $29,510,000 was outstanding  under the credit
  facility.

                                      -13-
<PAGE>

PART II

                                OTHER INFORMATION

ITEM 1 LEGAL PROCEEDINGS -
--------------------------

   There are no  significant  pending  legal  proceedings,  other than  ordinary
routine  litigation  incidental to the Company's  business,  to which either the
Registrant  or any of its  subsidiaries  is a party  or of  which  any of  their
property is the subject.

ITEM 2            CHANGES IN SECURITIES
------            ---------------------

                  None

ITEM 3            DEFAULTS UPON SENIOR SECURITIES
------            -------------------------------

                  None

ITEM 4            SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
------            ---------------------------------------------------
                  None

ITEM 5            OTHER INFORMATION

                  None

ITEM 6            EXHIBITS AND REPORTS ON FORM 8-K
-------           --------------------------------
     (a)  Exhibits

          (2) Form of Asset Purchase Agreement dated as of June 20, 2000 between
          the Registrant and Greenwald Industries, Inc., Greenwald Intellicard,
          Inc., and PubliCARD, Inc., incorporated herein by reference to exhibit
          (2) filed with the Company's current report on Form 8-K dated July 14,
          2000.

          (10) Forms of Loan Agreement,  Term Note,  Revolving  Credit Note, and
          related documents between the Registrant and Fleet National Bank dated
          as of June 28, 2000, incorporated herein by reference to exhibit (10)
          filed with the Company's current report on Form 8-K dated July 14,
          2000.

     (b)  Reports on Form 8-K

          (i)  Current  report  on Form 8-K  dated  July 14,  2000 re:  Item 2 -
          Acquisition or Disposition of Assets

                                      -14-
<PAGE>

                                   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.

                               THE EASTERN COMPANY

                                  (Registrant)

DATE:  September 12, 2000           /s/Leonard F. Leganza
       ------------------           ------------------------
                                    Leonard F. Leganza
                                    President and Chief Executive Officer

DATE:  September 12, 2000           /s/John L. Sullivan, III
       ------------------           ------------------------
                                    John L. Sullivan, III
                                    Vice President, Secretary and Treasurer




                                     -15-




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission