OEA INC /DE/
10-K, 1998-10-29
MOTOR VEHICLE PARTS & ACCESSORIES
Previous: OEA INC /DE/, SC 13D/A, 1998-10-29
Next: OFFSHORE LOGISTICS INC, 424B3, 1998-10-29



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

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

For the fiscal year ended July 31, 1998.

[ ]  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 1-6711.
                       -------
                                       
                                   OEA, INC.
              ------------------------------------------------------
              (Exact name of registrant as specified in its charter)

           Delaware                                      36-2362379
- -------------------------------                --------------------------------
(State or other jurisdiction of               (IRS Employer Identification No.)
incorporation or organization.)

34501 East Quincy Avenue, P. O. Box 100488, Denver, Colorado           80250
- -------------------------------------------------------------------------------
(Address of principal executive offices)                             (Zip Code)

Registrant's telephone number including area code   (303) 693-1248
                                                  -----------------------------

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

                                                   Name of each exchange
     Title of each class                           on which registered:
     Common Stock, Par Value $0.10                New York Stock Exchange
- ---------------------------------------  --------------------------------------
Securities registered pursuant to Section 12(g) of the Act:
                                       
                                     NONE
                               ----------------
                               (Title of Class)

Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
registrant was required to file such reports) and (2) has been subject to 
such filing requirements for the past 90 days. Yes X   No   .
                                                  ---    ---

Indicate by check mark if disclosure of delinquent filers pursuant to Item 
405 of Regulation S-K is not contained herein, and will not be contained, to 
the best of Registrant's knowledge, in definitive proxy or information 
statements incorporated by reference in Part III of this Form 10-K or any 
amendment to this Form 10-K. [ ].

The aggregate market value of the voting stock held by nonaffiliates of the 
registrant as of October 27, 1998. Common Stock, $.10 par value - $185,109,548.

The number of shares outstanding of the issuer's classes of common stock as 
of October 27, 1998. Common Stock $.10 par value - 20,594,757.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the proxy statement for the annual shareholders meeting to be dated 
on or before January 30, 1999, are incorporated by reference into Part III. 
(A definitive proxy statement will be filed with the Commission within the 
prescribed period.)


<PAGE>
                                       
                                    PART I

ITEM 1 - BUSINESS

GENERAL DEVELOPMENT OF BUSINESS

OEA, Inc. ("OEA" or the "Company") is a leader in the development and 
production of high-reliability, propellant-actuated devices for the 
automotive and aerospace industries. The foundation of OEA's growth is our 
core know-how (over 2,000 man years of experience) in propellants, interior 
ballistics and related mechanical design. Founded in 1957, OEA's first three 
decades of growth came from developing and producing the aerospace industry's 
largest selection of propellant-actuated devices for (1) escape systems for 
military aircraft, (2) satellites and satellite launchers and (3) missiles. 
Our growth over the last decade came from applying our aerospace know-how to 
the automotive air bag market. OEA began producing air bag initiators in 1987 
and has since delivered over 110 million initiators. By 1996 OEA had the 
financial resources to begin manufacturing air bag inflators. Our know-how 
allowed us to deliver 3 million inflators in our first year of production. 
These inflators were the industry's first production inflators which were 
environmentally friendly and generated no smoke or dust, and were low-cost as 
well. OEA has headquarters 20 miles southeast of Denver, Colorado and employs 
1,500 people in manufacturing facilities in Colorado, Utah, California and 
France.

OEA was organized as a Delaware corporation on October 1, 1969. Its 
predecessor, Ordnance Engineering Associates, Inc., an Illinois corporation, 
was organized on July 13, 1957, and was merged into OEA on December 3, 1969. 
OEA's automotive operations are carried out through its Automotive Safety 
Products Division, including its French subsidiary, Pyroindustrie S.A. OEA's 
aerospace activities are carried out through its subsidiary OEA Aerospace, 
Inc. The Company's principal executive offices are located at 34501 East 
Quincy Avenue, Denver, Colorado 80250 and its telephone number at such 
address is (303) 693-1248.

GLOSSARY OF TERMS

PROPELLANT (SOLID PROPELLANT): A chemical mixture which can be ignited to 
produce gas rapidly and controllably.

AIR BAG INITIATOR: The air bag system's smallest propellant-actuated device, 
weighing about 5 grams and containing about 1/10 gram of propellant, which is 
ignited by an electrical signal (from the car's crash-sensing system) to 
activate the air bag inflator.

PROPELLANT-ACTUATED DEVICE: A device which operates by the ignition of 
propellant. OEA's air bag inflators, air bag initiators and aircraft escape 
system components are propellant-actuated devices.

AIR BAG INFLATOR: The air bag system's largest propellant-actuated device, 
weighing from 200 grams to 1,500 grams. When activated by the initiator, the 
inflator produces gas to inflate the air bag.


<PAGE>

FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS
(in thousands)
<TABLE>
<CAPTION>

                                                    FY 1998        FY 1997         FY 1996
                                                    --------       --------       --------
<S>                                                 <C>            <C>            <C>
SALES TO UNAFFILIATED CUSTOMERS

          Automotive                                $195,891       $168,869       $115,587
          Nonautomotive                               49,484         42,688         37,223
                                                    --------       --------       --------

                  Total                             $245,375       $211,557       $152,810
                                                    --------       --------       --------
                                                    --------       --------       --------


INTER-SEGMENT SALES OR TRANSFERS

          Automotive                                      $2            $20           $123
          Nonautomotive                                  240            141            139
                                                    --------       --------       --------

                  Total                                 $242           $161           $262
                                                    --------       --------       --------
                                                    --------       --------       --------


OPERATING PROFIT

          Automotive                                $ (8,765)       $45,522        $33,284
          Nonautomotive                                3,177          4,037          5,782
                                                    --------       --------       --------

                  Total                             $ (5,588)       $49,559        $39,066
                                                    --------       --------       --------
                                                    --------       --------       --------


IDENTIFIABLE ASSETS

          Automotive                                $276,063       $275,153       $157,569
          Nonautomotive                               52,696         56,403         45,639
                                                    --------       --------       --------

                  Total                             $328,759       $331,556       $203,208
                                                    --------       --------       --------
                                                    --------       --------       --------
</TABLE>

<PAGE>

AUTOMOTIVE SAFETY PRODUCTS

The Company established a separate Automotive Safety Products division in 
1989 to take advantage of technologies developed in its aerospace activities 
to meet the rapid growth in demand for automotive air bags and related 
technologies. OEA designs, tests, develops, and manufactures 
propellant-actuated devices for use in automotive safety products, which are 
currently single-stage hybrid inflators (passenger, driver, and side-impact) 
and electric initiators. These are sold to automotive module and inflator 
manufacturers, respectively, which, in turn, sell their products directly to 
automobile manufacturers. The automotive segment accounted for approximately 
80%, 80%, and 76% of the Company's net sales for fiscal years 1998, 1997, and 
1996, respectively, and is expected to continue to represent a similar 
percentage of the Company's sales in the future.

In an air bag system, an initiator activates an inflator, which produces gas 
to inflate the air bag. OEA has designed a low-cost single-stage "hybrid" 
inflator which uses a combination of compressed gas and a non-azide 
propellant. These hybrid inflators are favored over sodium azide inflators 
because they are smokeless and non-toxic, using a propellant that is very 
insensitive under normal handling conditions. Two of the major inflator 
manufacturers (Autoliv and TRW) have historically relied, and continue to 
rely, on sodium azide inflators. Management believes that as demand continues 
to shift away from sodium azide inflators, the air bag system manufacturers 
will utilize more outside suppliers, such as the Company, to meet their 
inflator needs, instead of building new manufacturing facilities.

OEA's strategy is to become a world leader in inflator manufacturing by 
taking advantage of its advanced technology to produce a high-quality product 
at the lowest possible cost. Management believes that by staking out the 
low-cost position it will encourage air bag system manufacturers to utilize 
OEA's capacity, instead of reinvesting in costly expansions of their inflator 
manufacturing capabilities. OEA recently announced significant new supply 
agreements with two major customers which are expected to generate 
approximately $21 million of additional revenue annually over the next four 
years on increased inflator sales volumes of approximately 1.1 million per 
year.

The demand for air bag components (both domestic and worldwide) is expected 
to grow over the next few years, with additional air bag products (E.G., 
thorax, knee bolsters and window "curtains") and increased demand for frontal 
and side air bags. Further, it is expected that demand will increase for 
"smart" air bags, with multiple initiators, to adjust air bag inflation for 
the severity of the impact and the characteristics and position of the 
occupant. The Company believes that as a result of its technology position it 
is well-positioned to compete effectively in this market environment.

OEA is also involved in the development of additional automotive safety 
products that take advantage of its inflator and initiator technologies, such 
as seatbelt pretensioners, which tighten seatbelts in a collision.

The Company has made a substantial capital investment in highly automated 
equipment to produce inflators in its Denver facilities and to produce 
initiators in two manufacturing facilities located in Tremonton, Utah and 
Les Mureaux, France. The Company's new inflator production facility became 
fully operational late in fiscal 1998. Management believes that this highly 


<PAGE>

automated approach may enable it to achieve a low manufacturing cost position 
which enhances its competitive ability.

Raw materials used by the Company include stamped and machined parts and 
commercially available propellants. The Company is not dependent upon any one 
source for purchased materials because alternate sources of supply are 
available in the marketplace.

The Company's single-stage hybrid inflator is covered by several patents, 
including a patent for use of its low-cost propellant. Some of the patents 
have been issued and others are pending relating to technology used in its 
inflators. The initiator business is not dependent upon patented items, 
trademarks, franchises, concessions, or licenses.

The Company's business is not seasonal.

Automotive segment inventories decreased $15.0 million during the year to 
$28.0 million at July 31, 1998. This represents a "normalization" of 
inventory after the fiscal 1998 launch of three new inflators (second 
generation passenger, driver, and side-impact). Customer payments are due on 
a current basis and extended terms or collateral have not been required.

The Company's customers providing more than 10% of consolidated sales for the 
fiscal year ended July 31, 1998 were Takata Corporation with 33%, Delphi 
Interior & Lighting (a division of General Motors) with 15%, and Daicel 
Chemical Industries, Ltd. with 12%. The loss of any of these customers would 
have a materially adverse effect on the Company.

There is no particular relationship between the Company and its customers 
other than that of supplier/customer, except for the following:

1.       An agreement with Daicel Chemical Industries, Ltd., Tokyo, Japan, 
         for the transfer of technology and manufacture of OEA's automotive 
         air bag initiators for the Asian market, and

2.       An agreement with Daicel Chemical Industries, Ltd., Tokyo, Japan, 
         for the transfer of technology and manufacture of OEA's single-stage 
         (i.e., not "smart") hybrid inflators for passenger, driver and 
         side-impact automotive air bags for manufacture in Asia for the Asian 
         market. The initial annual fixed royalty payment for this fifteen year
         agreement was received in 1995. Daicel began the manufacture of OEA's 
         second generation passenger inflator in August 1998, and OEA will 
         receive variable royalty payments on these units.

Auto manufacturers generally change designs every three to five years. The 
Company receives annual blanket purchase orders, but deliveries are specified 
by customers on weekly releases for deliveries over the next 10 to 12 weeks. 
Because this is the accepted practice in the automotive industry, the amount 
of backlog at any given time is not representative of annual sales. 

The Company believes it is the larger of only two independent inflator 
manufacturers in the world not affiliated with, or owned by, an air bag 
module manufacturer. This independence gives the Company wide latitude to 
sell to all module manufacturers. By fiscal year 2000, OEA's Inflator 
division could be the largest customer of the OEA Initiator division.

The Company is aware of five major inflator manufacturers in the world: 
Autoliv (merged with Morton International), TRW, Takata, BAICO (owned by 
Atlantic Research Corporation) and the Company. Autoliv and TRW currently 
dominate the worldwide market for air bag systems and 


<PAGE>

produce a high percentage of their components internally. However, Autoliv 
and TRW's internal inflator capacity is dominated by sodium azide-type 
inflators. Sodium azide inflators use sodium azide as their propellant and 
are being phased out in favor of newer technologies, including the Company's 
hybrid inflators.

There are two major automotive initiator manufacturers in the United States: 
Special Devices, Inc. and the Company. Additionally, there are four major 
automotive initiator manufacturers in Europe: Davey Bickford Smith, Nouvelle 
Cartoucherie de Survilliers (owned by Autoliv), Patvag and Pyroindustrie 
(wholly owned by OEA). The Company is currently one of the world's leading 
producers of initiators for automotive air bags.

Other companies may enter the automotive inflator and initiator markets; 
however, substantial financial resources, development, and qualification time 
would be required to achieve design and product verification. Contracts are 
generally awarded based upon competitive price, product reliability and 
production capacity. The Company believes that the major automotive 
manufacturers, in an effort to encourage price competition, are providing 
increased business opportunities to smaller second tier suppliers, and that 
this will provide increased opportunity to the Company to utilize its unused 
capacity.

The estimated amounts spent by the automotive segment during each of the last 
three fiscal years for customer-sponsored and Company-sponsored research and 
development activities were:
<TABLE>
<CAPTION>
                                              Customer-         Company-
                                              Sponsored         Sponsored
                                              ---------         ----------
            <S>                               <C>               <C>
            Fiscal year 1998                  $       -         $1,373,000
            Fiscal year 1997                    200,000          1,428,000
            Fiscal year 1996                    500,000          4,400,000
</TABLE>

Compliance with federal, state, and local provisions regulating the discharge 
of materials into the environment is not expected to materially affect 
capital expenditures, earnings, or the competitive position of the Company or 
its subsidiaries.

The Company, together with its consolidated subsidiaries and divisions, 
employs approximately 1,075 people in its automotive segment.

NONAUTOMOTIVE PRODUCTS

OEA Aerospace, Inc. designs, develops, and manufactures propellant and 
explosive-actuated devices used in (1) personnel escape systems in high-speed 
aircraft, (2) separation and release devices for space vehicles and aircraft, 
(3) devices for control, separation, ejection, and jettison of missiles, and 
(4) flexible linear-shaped charges, mild detonating cord systems and other 
energy transfer systems. The principal customers for such products are the 
United States Government and major aircraft and aerospace companies. Other 
products and services include propellant-actuated valves, fluid control 
systems, and the largest neutron radiography inspection operation of its kind.

Sales are made directly to the customer. OEA's nonautomotive segment 
accounted for approximately 20%, 20% and 24% of the Company's net sales for 
fiscal years 1998, 1997, and 1996, respectively, and is expected to continue 
to represent a similar percentage of the Company's sales in the future.


<PAGE>

OEA's nonautomotive products are produced in Fairfield, California. A smaller 
test facility is located in San Ramon, California.

OEA's nonautomotive segment customers are primarily in the defense and space 
fields under prime government contracts. The major portion of this business 
comes from subcontracts which are generally awarded to OEA on a fixed-price 
basis. Each new contract involves either the design and manufacture of a new 
product to meet a specific requirement, or a follow-on order for additional 
items previously manufactured under other contracts. Inasmuch as the 
Company's nonautomotive business involves constant development and 
engineering of products required by its customers, it would be inappropriate 
to classify each new item as a new product.

Raw materials used by the Company's nonautomotive segment include aluminum, 
inconel, monel, molybdenum, rubbers, copper, alloy and stainless steel, 
ceramics, silver, titanium alloys, certain commercially available and 
special-order propellants and explosives, elastomeric seals and 
epoxy-sealants. This segment is not dependent upon any one source for 
purchased materials because alternate sources of supply are available in the 
marketplace.

OEA's nonautomotive business is not dependent upon patented items, 
trademarks, franchises, concessions, or licenses thereunder. The Company does 
not pay any substantial royalties or similar payments in connection with any 
patents or license agreements.

OEA's nonautomotive business is not seasonal.

Products are manufactured to order and are shipped according to specified 
contract delivery dates. Nonautomotive segment inventories decreased $0.8 
million during the year to $26.6 million at July 31, 1998.

Customer payments are reasonably prompt and extended terms or collateral have 
not been required.

The Company did not have a customer providing more than 10% of consolidated 
sales in the nonautomotive segment for the fiscal year ended July 31, 1998. 
Transactions with the United States Government are with several procurement 
agencies and/or prime contractors. Although the loss of all government 
contracts would have an adverse effect, the loss of any one agency or prime 
contract would not have a materially adverse effect on the Company.

There is no particular relationship between the Company's nonautomotive 
segment and its customers other than that of supplier/customer.

The Company's nonautomotive funded backlog of orders as of July 31, 1998, was 
$39.3 million. The Company estimates that $1.8 million of its backlog will 
not be recorded as a sale within its fiscal year ending July 31, 1999.

The majority of the nonautomotive business of the Company with the United 
States Government is subject to termination of contracts for the convenience 
of the United States Government. Such termination, however, is an unusual 
occurrence. In addition, a significant portion of the Company's nonautomotive 
sales for the current and prior years is subject to audit by the Defense 
Contract Audit Agency. Such audits may occur at any time up to three years 
after contract completion.


<PAGE>

Other companies, both larger and smaller than the Company, also have 
capabilities and resources to design and develop similar items. The Company 
is aware of nine competitors in its nonautomotive field of propellant and 
explosive devices. No individual competitor dominates the field. The Company 
believes it is in a good competitive position.

On new development and qualification programs, contract awards are based upon 
technical and competitive price proposals. Subsequent production awards are 
both negotiated with the customer and subject to competitive bid.

The estimated amounts spent by the nonautomotive segment during each of the 
last three fiscal years for customer-sponsored and Company-sponsored research 
and development activities were:
<TABLE>
<CAPTION>
                                              Customer-         Company-
                                              Sponsored         Sponsored
                                              ----------        ---------
            <S>                               <C>               <C>
            Fiscal year 1998                  $2,100,000         $153,000
            Fiscal year 1997                   3,400,000           45,000
            Fiscal year 1996                   2,600,000           50,000
</TABLE>

Compliance with federal, state, and local provisions regulating the discharge 
of materials into the environment is not expected to materially affect 
capital expenditures, earnings, or competitive position of the Company or its 
subsidiaries.

The Company, together with its subsidiaries and divisions, employs 
approximately 450 people in its nonautomotive segment.


<PAGE>

FINANCIAL INFORMATION ABOUT FOREIGN AND DOMESTIC OPERATIONS AND EXPORT SALES
(in thousands)
<TABLE>
<CAPTION>


SALES TO UNAFFILIATED CUSTOMERS                      FY 1998        FY 1997        FY 1996
                                                     -------        -------        -------

<S>                                                 <C>             <C>           <C>
United States                                       $126,777        131,201       $117,386

Foreign Sales
     Asia                                             83,307         66,901         23,822
     Europe                                           18,974         12,724         10,209
     Other                                            16,317            731          1,393
                                                    --------        -------       --------

        Total Foreign Sales                          118,598         80,356         35,424
                                                    --------        -------       --------

                    Total Sales                     $245,375        211,557       $152,810
                                                    --------        -------       --------
                                                    --------        -------       --------
</TABLE>




Notes:

(1)  There were no sales or transfers between the geographic areas reported 
     above.

(2)  It is not possible, under the existing accounting systems, to isolate
     profits and identifiable assets by geographic areas.


<PAGE>

ITEM 2 - PROPERTIES

The Company's properties are located in Arapahoe County, Colorado (near 
Denver); Fairfield, California; San Ramon, California; Tremonton/Garland, 
Utah; and Les Mureaux, France.

The Arapahoe County facilities are located on 960 acres of land which the 
Company owns. In fiscal year 1998, automotive operations were conducted in 
various one-story brick and steel buildings containing 400,000 square feet of 
floor space in the aggregate. This includes a 173,000 square foot inflator 
manufacturing facility which was completed in December 1996.

The Fairfield, California, facilities are occupied by OEA Aerospace, Inc., a 
wholly owned subsidiary of the Company. Its operations are conducted in 
twenty buildings containing 180,000 square feet of floor space in the 
aggregate, located on 515 acres of land which the Company owns. All parts of 
the various buildings are occupied and used in the operations of the 
Company's business.

The San Ramon, California, property consists of a 10,000 square foot steel 
building situated on approximately one acre of land which the Company owns. 
It is occupied by Aerotest Operations, Inc., a wholly owned subsidiary of OEA 
Aerospace, Inc., which conducts neutron radiography therein. Also contained 
in this building, as a part of the premises, is a 250-kilowatt nuclear 
reactor used in the process.

The property in Tremonton/Garland, Utah, consists of a 66,000 square foot 
manufacturing facility located on 160 acres which the Registrant owns. This 
facility will accommodate the growing demand for air bag initiators and other 
automotive safety products for the foreseeable future.

The property in Les Mureaux, France, consists of a 34,600 square foot 
manufacturing facility located on 6 acres and is occupied by Pyroindustrie 
S.A.. In 1997 the Company purchased a 74 acre parcel of land upon which a new 
inflator facility is being built. The existing and new facilities will 
accommodate the growing demand for air bag initiators and inflators for the 
European market for the foreseeable future.

The above-described properties are considered suitable and adequate for the 
Company's operations.

ITEM 3 - LEGAL PROCEEDINGS

The Company is not involved in any legal proceedings which are required to be 
reported herein. From time to time the Company is subject to minor lawsuits 
incidental to its operations. The Company believes it has meritorious 
defenses to all lawsuits in which it is currently a defendant and will 
vigorously defend against them. The resolution of current lawsuits, 
regardless of the outcome, will not have a material adverse effect on the 
Company's results of operations or financial position.

ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None


<PAGE>
                                       
                                    PART II

ITEM 5 - MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDER MATTERS

The Company's  common stock,  $0.10 par value, is traded on the New York 
Stock Exchange,  New York, New York, under the symbol "OEA."

The following table presents the high and low sales prices, as reported in 
the consolidated transaction reporting system, for the periods indicated. 
These prices do not include retail markups, markdowns or commissions.
<TABLE>
<CAPTION>

         FISCAL YEAR 1998                     HIGH                      LOW
         ----------------                     ----                      ---
         <S>                                 <C>                      <C>
         1st Quarter                         $41.63                   $32.81
         2nd Quarter                          41.25                    26.63
         3rd Quarter                          29.56                    16.63
         4th Quarter                          19.75                    12.75

         FISCAL YEAR 1997                     HIGH                      LOW
         ----------------                     ----                      ---

         1st Quarter                         $42.50                   $34.00
         2nd Quarter                          50.63                    36.88
         3rd Quarter                          50.50                    32.63
         4th Quarter                          40.88                    34.00
</TABLE>

The approximate number of holders of record of OEA's issued and outstanding 
shares at October 19, 1998, was 982.

The Board of Directors has declared dividends during the last three fiscal 
years as follows:
<TABLE>
<CAPTION>
                                                                         AMOUNT
             DECLARED                        PAYABLE                   PER SHARE
             --------                        -------                   ---------
         <S>                            <C>                            <C>
         November 3, 1995               December 8, 1995                  $.25
         November 1, 1996               December 10, 1996                  .30
         November 3, 1997               December 10, 1997                  .33
</TABLE>

Any future cash dividends will depend on future earnings, capital 
requirements and the Company's financial condition and other factors deemed 
relevant by the Board of Directors. The Company's credit facility includes 
financial covenants that could, in certain circumstances, limit the Company's 
ability to pay dividends in the future.


<PAGE>

ITEM 6 - SELECTED FINANCIAL DATA

Consolidated Summary of Operations
(in thousands, except per share data)
<TABLE>
<CAPTION>
                                                      1998         1997        1996        1995        1994
                                                    --------     -------     -------     -------     -------
<S>                                                 <C>          <C>         <C>         <C>         <C>
Net Sales                                           $245,375     211,557     152,810     129,211     109,893

Operating Profit (Loss)                               (5,588)     49,559      39,066      34,927      30,071

Earnings (Loss) Before Minority
   Interest and Income Taxes                         (13,931)     55,304      40,683      36,226      29,465

Minority Interest                                       --          --            25         519        --  

Income Taxes                                           4,655     (19,863)    (15,165)    (15,469)    (11,513)
                                                    --------     -------     -------     -------     -------

Net Earnings (Loss)
Before Cumulative Effect of a
Change in Accounting Principle                        (9,276)     35,441      25,543      21,276      17,952

Cumulative Effect of a
Change in Accounting Principle                       (10,040)       --          --          --          --  
                                                    --------     -------     -------     -------     -------

    Net Earnings (Loss)                             $(19,316)     35,441      25,543      21,276      17,952
                                                    --------     -------     -------     -------     -------
                                                    --------     -------     -------     -------     -------

Basic Earnings (Loss) Per Share
Before Cumulative Effect of a
Change in Accounting Principle                         $(.45)       1.73        1.25        1.04         .88
                                                    --------     -------     -------     -------     -------
                                                    --------     -------     -------     -------     -------

    Basic Earnings (Loss) Per Share                    $(.94)       1.73        1.25        1.04         .88
                                                    --------     -------     -------     -------     -------
                                                    --------     -------     -------     -------     -------

Cash Dividends Per Share                                $.33         .30         .25         .20         .15
                                                    --------     -------     -------     -------     -------
                                                    --------     -------     -------     -------     -------


Weighted Average Number of
   Shares Outstanding During Year                     20,581      20,540      20,499      20,480      20,439
                                                    --------     -------     -------     -------     -------
                                                    --------     -------     -------     -------     -------


Total Number of Shares
   Outstanding at Year End                            20,595      20,552      20,514      20,487      20,466
                                                    --------     -------     -------     -------     -------
                                                    --------     -------     -------     -------     -------
</TABLE>


<PAGE>

Balance Sheet Data at July 31,
(in thousands, except per share data)
<TABLE>
<CAPTION>

                                                      1998        1997        1996        1995        1994
                                                    --------     -------     -------     -------     -------
<S>                                                 <C>          <C>         <C>         <C>         <C>
Current Assets                                      $117,578     127,319      77,579      74,871      62,389

Current Liabilities                                  $31,461      36,031      33,524      12,160       8,883

Working Capital                                      $86,117      91,288      44,055      62,711      53,506

Working Capital Ratio                               3.7 to 1    3.5 to 1    2.3 to 1    6.2 to 1    7.0 to 1

Total Assets                                        $328,759     331,556     203,208     160,902     135,315

Shareholders' Equity                                $161,506     186,778     160,448     140,352     121,854

Book Value Per Share                                   $7.84        9.09        7.82        6.85        5.95
</TABLE>


<PAGE>

ITEM 7 -  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL 
          CONDITION AND RESULTS OF OPERATIONS

DISCLOSURE REGARDING FORWARD LOOKING STATEMENTS

This report contains certain forward-looking statements within the meaning of 
Section 27E of the Securities Exchange Act of 1934, as amended, including 
statements regarding Company strategy, its soundness, the inflator and 
initiator market, inflator and initiator demand, sales volume increases, the 
benefits of cost reduction programs and improved manufacturing processes, 
implementation of ERP systems, correction of quality issues, capacity 
utilization, new technologies and products, improved customer relations, and 
year 2000 compliance, as well as other statements or implications regarding 
future events. Actual results or events may differ materially from these 
forward-looking statements depending on a variety of factors. Reference is 
made to the cautionary statements reported on Form 8-K filed on June 4, 1998 
for a description of various factors that might cause OEA's actual results to 
differ materially from those contemplated by such forward-looking statements.

FUTURE OUTLOOK

In July 1998, William R. Barker was appointed to the newly created executive 
position of President of the Automotive Safety Products division. He is 
responsible for all aspects of the Company's inflator and initiator business 
worldwide.

Under Mr. Barker's direction, OEA's Automotive Safety Products division is 
focusing on a Four Phase Approach to growth. The first step is to 
aggressively attack the cost structure and reduce operating costs in all 
areas. This will be essential to offset the 23% weighted average inflator 
price reduction that became effective August 1, 1998. The second step is to 
obtain new business for OEA's current products. Initial new business awards 
were announced in September 1998 totaling 1.1 million inflators and $21.0 
million on an annualized basis. With this new business, the utilization of 
OEA's new 173,000 square foot inflator production facility is expected to 
increase from 20% in the fiscal 1998 fourth quarter to 62% in the fiscal 1999 
fourth quarter. The third step is to aggressively market new technology such 
as dual-stage ("smart") inflators and micro-gas generators for use in seat 
belt pretensioner systems. OEA's dual-stage ("smart") inflator was the first 
in the industry to receive preliminary approval from General Motors. The 
fourth step is to identify other commercially viable pyrotechnic products for 
automotive or other applications. Initial progress on this step is believed 
to be approximately one year away. The Company will also opportunistically 
analyze potential strategic acquisitions for OEA's Automotive Safety Products 
division, on a case-by-case basis.

RESULTS OF OPERATIONS
FISCAL YEAR 1998 VS. 1997

NET SALES

Net sales for fiscal year 1998 were $245.4 million, as compared to fiscal 
1997 net sales of $211.6 million. The $33.8 million increase from the prior 
year reflects a 16% sales increase in both the automotive and nonautomotive 
segments of the Company's business. Automotive segment sales increased $27.0 
million to $195.9 million in fiscal 1998, primarily due to a $48.4 million 
increase in inflator sales (5.6 million units in fiscal 1998, as compared to 
2.9 million units in fiscal 1997), partially offset by a $21.4 million 
decrease in initiator sales. The increased inflator 


<PAGE>

sales reflect continued strong customer acceptance of the Company's inflator 
program and increased demand for air bags from both domestic and foreign 
automobile manufacturers. The reduced initiator sales resulted from a 
temporary (one year) reduction in demand from a major customer. Management 
believes initiator volumes will return to expected levels in the coming year 
as this customer has agreed to significantly increase its commitments for 
fiscal 1999 (see "Settlement of Legal Claim" below for further detail). 
Nonautomotive segment sales increased $6.8 million to $49.5 million in fiscal 
1998 primarily due to increases in engineering development contracts and the 
Delta satellite launcher program. Management expects continued increases in 
automotive unit sales in fiscal year 1999, with modest dollar sales increases 
as a result of price decreases on its current initiator and inflator products.

COST OF SALES

Cost of sales for fiscal year 1998 was $238.6 million, as compared to fiscal 
1997 cost of sales of $153.2 million. Automotive segment cost of sales was 
$194.8 million in fiscal 1998, as compared to $116.5 million in the prior 
year. This increase primarily reflects increased inflator volume, partially 
offset by reduced initiator volume; a parts shortage resulting in periodic 
production shut-downs on the Company's passenger inflator lines; the impact 
of the General Motors strike; increased overhead and other costs associated 
with the Company's new inflator production facility, which was only running 
at a 20% utilization level by the fiscal 1998 fourth quarter; and $19.0 
million in one-time charges (see "One-Time Charges" below).

Additionally, automotive segment cost of sales was impacted by the adoption 
of the AICPA's Statement of Position 98-5, "Reporting the Costs of Start-up 
Activities." This resulted in expensing previously capitalized inflator 
start-up costs of $6.7 million in fiscal 1998, partially offset by the 
reversal of capitalized start-up amortization expense in the amount of $3.7 
million. Refer to "Cumulative Effect of a Change in Accounting Principle" 
below for further detail on Statement of Position 98-5.

Nonautomotive segment cost of sales was $43.8 million in fiscal 1998, as 
compared to $36.6 million in the prior year. This increase primarily reflects 
increased sales, testing and replacement costs relating to a TLX (energy 
transfer line) performance issue and $1.4 million in one-time charges (see 
"One-Time Charges" below). The cause of the TLX performance problem was 
quickly identified and corrected and product shipments have resumed.

GROSS MARGIN

Gross margin was $6.8 million (2.8% of net sales) for fiscal 1998, as 
compared to $58.4 million (27.6% of net sales) for fiscal 1997. Automotive 
segment gross margin was $1.1 million (0.6% of net automotive sales) for 
fiscal 1998, as compared to $52.3 million (31.0% of net automotive sales) for 
fiscal 1997. This decrease in gross margin was primarily due to the increased 
inflator costs as discussed above, lower leverage of fixed initiator costs 
due to reduced volume, adoption of the AICPA's Statement of Position 98-5 
relating to start-up costs and $19.0 million in one-time charges (see 
"One-Time Charges" below). Excluding the adoption of SOP 98-5 and the 
one-time charges, automotive segment gross margin would have been $23.1 
million (9.4% of net sales) for fiscal 1998. Management expects that 
automotive gross margin will be tight in the first half of fiscal 1999 as a 
result of price decreases, but that cost reductions undertaken in recent 
months will take effect and begin to be reflected in improved gross margins 
in the second half of the fiscal year.


<PAGE>

Nonautomotive segment gross margin was $5.7 million (11.6% of net 
nonautomotive sales) for fiscal 1998, as compared to $6.1 million (14.3% of 
net nonautomotive sales) for fiscal 1997. Excluding the $1.4 million one-time 
charge, nonautomotive segment gross margins would have been $7.1 million 
(14.4% of net sales) for fiscal 1998.

GENERAL AND ADMINISTRATIVE EXPENSES

General and administrative expenses for fiscal year 1998 were $10.9 million 
(4.4% of net sales), as compared to $7.4 million (3.5% of net sales), for 
fiscal year 1997. This increase was primarily due to a $1.8 million one-time 
charge related to the settlement of a legal claim (see "One-Time Charges" 
below) and to costs of establishing an infrastructure to service the European 
inflator market at the Company's French subsidiary, Pyroindustrie. Excluding 
the one-time charge, general and administrative expenses as a percentage of 
net sales would have been 3.7% for fiscal 1998.

RESEARCH AND DEVELOPMENT EXPENSES

Research and development expenses were $1.5 million for both fiscal year 1998 
and fiscal year 1997. Research and development costs are expected to increase 
significantly in fiscal year 1999 as the Company continues to develop and 
refine new products such as dual-stage inflators used in "smart" air bags, 
micro-gas generators used in seat belt pretensioner systems, and other 
advanced inflators.

OPERATING PROFIT (LOSS)

The Company experienced a $5.6 million operating loss for fiscal year 1998 
(-2.3% of net sales), as compared to an operating profit of $49.6 million 
(23.4% of net sales) for fiscal year 1997. Excluding the adoption of SOP 98-5 
and the one-time charges, operating profit would have been $19.7 million 
(8.0% of net sales) for fiscal year 1998.

OTHER INCOME AND (EXPENSE)

Total other income/(expense) was an $8.3 million expense for fiscal year 
1998, as compared to $5.7 million of income in the prior year. Fiscal 1998 
includes a $4.7 million one-time charge for the disposal of idle and obsolete 
automotive segment equipment (see "One-Time Charges" below), while fiscal 
1997 includes $3.2 million in income for the sale of the Company's foreign 
joint venture, Pyrospace S.A. The remaining difference is primarily due to 
interest expense, which was $6.5 million in fiscal 1998, as compared to $0.1 
million in fiscal 1997. Interest costs have increased due to the Company's 
higher debt level and the significant reduction in capitalized interest in 
fiscal 1998. The Company made substantial capital asset acquisitions (i.e., 
building and equipment) in fiscal 1997 for which related interest costs were 
capitalized. These assets were placed in service by fiscal 1998; therefore, 
interest costs were expensed, not capitalized in fiscal 1998.

CUMULATIVE EFFECT OF A CHANGE IN ACCOUNTING PRINCIPLE

In April 1998, the American Institute of Certified Public Accountants (AICPA) 
issued Statement of Position 98-5, "Reporting on the Costs of Start-up 
Activities" (SOP 98-5). This Statement requires entities to expense costs of 
start-up activities as they are incurred and to report the initial adoption 
as a cumulative effect of a change in accounting principle as described in 
Accounting 

<PAGE>

Principles Board Opinion No. 20, "Accounting Changes." Start-up activities 
are defined broadly as those one-time activities related to opening a new 
facility, introducing a new product or service, conducting business in a new 
territory, conducting business with a new class of customer or beneficiary, 
initiating a new process in an existing facility, or commencing some new 
operation.

SOP 98-5 is effective for fiscal years beginning after December 15, 1998. 
However, in July 1998 the Company elected to adopt it retroactively to the 
first quarter of fiscal 1998. Accordingly, the fiscal 1998 quarterly 
financial statements have been restated to expense start-up costs in the net 
amount of $3.0 million for the twelve months ended July 31, 1998 (see "Cost 
of Sales" above). Additionally, the Company wrote off in the first quarter 
the net book value ($10.0 million) of its start-up and related costs included 
in the scope of SOP 98-5 as a one-time adjustment referred to as a Cumulative 
Effect of a Change in Accounting Principle. The total after-tax amount of 
these adjustments was $12.2 million for fiscal year 1998.

NET EARNINGS (LOSS)

The Company recorded a $19.3 million net loss for fiscal year 1998 (-7.9% of 
net sales), as compared to net earnings of $35.4 million (16.8% of net sales) 
for fiscal year 1997. Basic earnings (loss) per share was ($.94) for fiscal 
1998, as compared to $1.73 for fiscal 1997. Excluding the adoption of SOP 
98-5 and the one-time charges, net earnings would have been $10.0 million and 
basic earnings per share would have been $.49 for fiscal year 1998.

ONE-TIME CHARGES

The Company recognized one-time charges in fiscal 1998 of $17.2 million, net 
of taxes, or $.83 per share. Explanations of the more significant charges are 
detailed below.

INVENTORY ADJUSTMENTS. The Company booked inventory adjustments totaling 
$11.3 million ($7.3 million after tax) in the fiscal 1998 third quarter 
primarily related to the start-up of its new inflator production lines. These 
adjustments resulted from a combination of the rapid expansion of the 
inflator program, including significant additions in personnel, and system 
conversion issues associated with the implementation of a new, fully 
integrated Enterprise Resource Planning (ERP) System for the Company's 
automotive operations. The Company has completely re-implemented the ERP 
system and has brought in consultants to review the system set-up and 
procedures, and to re-train all employees. Management believes that this 
problem is resolved; however, physical inventories will be taken each 
quarter-end until it is fully demonstrated that the system is functioning 
properly.

DISPOSAL OF INFLATORS. The Company disposed of early production inflators 
from its new facility for a total cost of $3.9 million ($2.5 million after 
tax) in the fiscal 1998 third quarter, which includes both production and 
disposal costs. This resulted from an unusual quality issue that affected one 
in ten thousand units. However, due to the unusual nature of the problem, the 
actual units affected could not be identified. The Company's automotive 
products are propellant-actuated, life-saving devices and only the highest 
level of quality is acceptable. Therefore, all potentially affected units 
(approximately 130,000 inflators) were disposed of to ensure that they would 
not be installed in air bag modules or automobiles. Corrective action, which 
management believes will prevent any future occurrences, was implemented 
immediately and has been approved by the Company's customers. Production and 
customer shipments have resumed.


<PAGE>

DOMESTIC INITIATOR CONSOLIDATION. The Company incurred costs totaling $5.1 
million ($3.2 million after tax) in the fiscal 1998 third quarter related to 
the consolidation of its domestic initiator production operations into its 
Utah facility. These costs consist of $0.5 million for equipment and 
personnel relocation and a $4.6 million charge for idled and/or obsolete 
equipment and inventory. This consolidation is expected to generate 
significant annual cost savings, while maintaining the Company's domestic 
initiator capacity of 45 million units. Additionally, the Company's French 
facility has a capacity of 20 million units, which supplies the European 
market and serves as a back up to its domestic production.

SETTLEMENT OF LEGAL CLAIM. In consideration of new business and improving 
relations, the Company settled a lawsuit with a major initiator customer. 
This resulted in a fiscal 1998 third quarter charge of $2.5 million ($1.6 
million after tax) for trade receivables and obsolete inventory. In return, 
the customer committed to significantly higher initiator purchases in fiscal 
1999. This resolution is an important milestone toward improving the 
Company's relationship with this customer and should benefit both its 
initiator and inflator operations.

INFLATOR EQUIPMENT OBSOLESCENCE. The Company wrote off $1.9 million ($1.2 
million after tax) of low-volume inflator production equipment in the fiscal 
1998 third quarter. This equipment was originally purchased to support 
customers' requirements by bridging the gap between prototype production and 
high-volume production. With the Company's new high-volume inflator 
production lines becoming fully operational, this low-volume production 
equipment has become idled and obsolete.

AEROSPACE INVENTORY OBSOLESCENCE. As the Company's aerospace business shifts 
from traditional defense/government business to commercial business 
(satellites and satellite launch vehicles), a more stringent obsolescence 
approach is required. The new approach was adopted during the fiscal 1998 
third quarter and resulted in a charge of $1.4 million ($0.9 million after 
tax).

FISCAL YEAR 1997 VS. 1996

Net sales and operating profits for the fiscal year ended July 31, 1997, were 
$211.6 million and $49.6 million, respectively, compared to fiscal 1996 net 
sales of $152.8 million and operating profits of $39.1 million. Net earnings 
and earnings per share for fiscal year 1997 were $35.4 million and $1.73, 
respectively, compared to fiscal 1996 net earnings of $25.5 million and 
earnings per share of $1.25.

Consolidated gross margin did, however, decrease from 33.3% in fiscal year 
1996 to 27.6% in fiscal 1997. This principally reflected a major shift in 
product mix in the automotive segment. In fiscal year 1996, initiator sales 
represented 63% of total automotive segment sales, while they represented 
only 36% of total automotive segment sales in fiscal 1997. This shift was 
directly related to the Company's increased inflator sales. Initiators 
represent a more mature, higher-margin product line, whereas inflators were 
in the early production and start-up stages of the products' life cycles. The 
three new major product lines that moved from the start-up stage to the early 
production stage in fiscal 1997 were: 1) the driver side inflator, 2) the 
side-impact inflator, and 3) the second generation passenger side inflator. 
Initial mass-production of these inflators began late in the fourth quarter 
of fiscal 1997.

The Automotive Safety Products division was the primary contributor to the 
sales and operating profit increases over fiscal year 1996. Automotive sales 
and operating profit increased 46% and 


<PAGE>

37%, respectively, due primarily to increased volume. Nonautomotive sales 
increased 15%; however, operating profit decreased 30% as a result of 
investments in new programs. Total operating profit as a percentage of sales 
for fiscal year 1997 was 23%, compared to 26% for fiscal 1996.

Research and development expenditures decreased $2.9 million to $1.5 million 
in fiscal year 1997, as compared to fiscal 1996. This was the result of the 
Company completing the development of its driver side, side-impact, and 
second generation passenger side inflators and shifting its resources to 
product launch.

Start-up costs of $10.6 million related to the product launches of the 
Company's new single-stage hybrid inflators were capitalized in fiscal 1997. 
These costs were amortized on a straight-line basis over a period not 
exceeding five years.

Pyrospace S.A., the Company's foreign joint venture, was merged with another 
French aerospace company, Pyromeca S.A., effective December 31, 1996, 
creating a new entity, PyroAlliance S.A. OEA sold its 45% ownership share of 
the original Pyrospace to SNPE S.A. (owner of Pyromeca) for 25 million French 
francs (approximately $4.8 million) and a 10% ownership in PyroAlliance. This 
transaction resulted in a gain of approximately $3.2 million, which is 
reflected in "Other Income."

Also included in "Other Income" in fiscal 1997 is a $2 million royalty 
payment from Daicel Chemical Industries, Ltd. This was the third annual 
payment under a fifteen year agreement for the transfer of technology and 
manufacture of OEA's single-stage hybrid inflators for passenger, driver and 
side-impact automotive air bags for manufacture in Asia for the Asian market. 
Fiscal year 1996 "Other Income" included a $1 million payment under the same 
agreement.

LIQUIDITY AND CAPITAL RESOURCES

The Company's working capital decreased $5.2 million during the year to $86.1 
million at July 31, 1998 from $91.3 million at July 31, 1997. The Company 
made capital expenditures totaling $49.0 million in fiscal 1998, which were 
funded from bank borrowings and internally generated funds. On April 10, 
1998, the Company entered into a four-year, $180 million Amended and Restated 
Revolving Credit Agreement with a group of seven banks. This agreement was 
amended on June 11, 1998. The Company's principal bank is acting as agent for 
this agreement. The interest rate (applicable margin plus federal funds or 
LIBOR) is progressive and based upon the Company's ratio of indebtedness to 
EBITDA. The margin will fluctuate up or down as determined by the above 
ratio. At July 31, 1998, the applicable interest rate was 6.6%. The agreement 
contains certain financial covenants including tangible net worth, 
indebtedness to EBITDA, indebtedness to total capitalization and minimum 
interest coverage. The Company has, from time to time, failed to meet 
individual financial covenants; however, it has successfully negotiated a 
temporary waiver or amendment to the agreement in each such instance. At the 
Company's discretion, it may convert all or part of the total debt to 
Eurodollar or Alternate Base Rate loan(s). This credit facility expires on 
December 18, 2000, and provides for two twelve-month extensions to the 
termination date. At July 31, 1998, the Company had $124.0 million of 
long-term debt drawn down on this credit facility. Anticipated working 
capital requirements, capital expenditures, and facility expansions are 
expected to be met through bank borrowings and from internally generated 
funds.


<PAGE>

IMPACT OF THE YEAR 2000 ISSUE

The Year 2000 Issue is the result of computer programs being written using 
two digits rather than four to define the applicable year. Any of the 
Company's computer programs that have date sensitive software may recognize a 
date using "00" as the year 1900 rather than the year 2000. This could result 
in a system failure or miscalculations causing disruptions of operations, 
including, among other things, a temporary inability to maintain 
traceability, process transactions, send invoices, or engage in similar 
normal business activities.

Based on current assessments, the Company is progressing with its 
modification and replacement of significant portions of its software so that 
its computer systems will properly utilize dates beyond December 31, 1999. 
The Company presently believes that with its modifications to existing 
software and conversions of new software, the Year 2000 Issue will be 
mitigated. However, if such modifications and conversions are not made, or 
are not completed timely, the Year 2000 Issue could have a material adverse 
effect on the Company's business, financial condition and results of 
operations.

The Company is utilizing both internal and external resources to modify, 
replace, and test its software for Year 2000 compliance. The Company plans to 
complete the Year 2000 project by July 1999. To date, the Company has 
incurred approximately $1.1 million related to the assessment of, and efforts 
in connection with, its Year 2000 project. Approximately 75% of which are 
capitalized costs related to the purchase and implementation of new computer 
software and hardware. The total remaining costs for this project are 
currently being assessed and are unknown at this time.

FOREIGN CURRENCY TRANSLATION

Assets and liabilities of the Company's foreign subsidiary are translated to 
U.S. dollars at period-end exchange rates. Income and expense items are 
translated at average exchange rates prevailing during the period. The local 
currency is used as the functional currency for the foreign subsidiary. A 
translation adjustment results from translating the foreign subsidiary's 
accounts from functional currencies to U.S. dollars. Exchange gains (losses) 
resulting from foreign currency transactions are included in the consolidated 
statements of earnings.

<PAGE>

ITEM 8 - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA


                         REPORT OF INDEPENDENT AUDITORS

The Board of Directors and Stockholders
OEA, Inc.

We have audited the accompanying consolidated balance sheets of OEA, Inc. and 
subsidiaries as of July 31, 1998 and 1997, and the related consolidated 
statements of operations, stockholders' equity, and cash flows for each of 
the three years in the period ended July 31, 1998. These financial statements 
are the responsibility of the Company's management. Our responsibility is to 
express an opinion on these financial statements based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in 
all material respects, the consolidated financial position of OEA, Inc. and 
subsidiaries at July 31, 1998 and 1997, and the consolidated results of their 
operations and their cash flows for each of the three years in the period 
ended July 31, 1998, in conformity with generally accepted accounting 
principles.

As discussed in Note 1 to the financial statements, in 1998 the Company  
changed its method of accounting for start-up activities.

                                       ERNST & YOUNG LLP

Denver, Colorado
September 21, 1998


<PAGE>

                          OEA, INC. AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
                                                                                   JULY 31
                                                                          1998                1997
                                                                        ------------------------------
<S>                                                                     <C>                 <C>
ASSETS
Current assets:
   Cash and cash equivalents                                            $    1,920          $    4,138
   Accounts receivable                                                      43,998              45,099
   Unbilled costs and accrued earnings                                       3,190               4,062
   Inventories                                                              54,567              70,406
   Income taxes receivable                                                  12,040               2,568
   Prepaid expenses and other                                                1,665               1,046
   Deferred income taxes                                                       198                  --
                                                                        ------------------------------
Total current assets                                                       117,578             127,319

Property, plant, and equipment:
   Land and improvements                                                     3,474               2,651
   Buildings and improvements                                               64,827              52,449
   Machinery and equipment                                                 194,506             174,279
   Furniture and fixtures                                                    9,604               9,166
                                                                        ------------------------------
                                                                           272,411             238,545
   Accumulated depreciation and amortization                                67,761              54,651
                                                                        ------------------------------
                                                                           204,650             183,894

Long-term receivable                                                         3,000               3,000
Investment in foreign joint venture                                          2,323               2,323
Deferred charges, net of accumulated amortization of
   $722 at July 31, 1997                                                        --              13,527
Other assets                                                                 1,208               1,493


                                                                        ------------------------------
Total assets                                                              $328,759            $331,556
                                                                        ------------------------------
                                                                        ------------------------------
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                                                                                   JULY 31
                                                                          1998                1997
                                                                        ------------------------------
<S>                                                                     <C>                 <C>
LIABILITIES AND STOCKHOLDERS' EQUITY 
Current liabilities:
   Accounts payable                                                      $  22,457           $  27,043
   Accrued expenses:
     Salaries and wages                                                      2,598               2,703
     Profit sharing and pension contributions                                2,109               2,143
     Interest payable                                                        2,368               1,431
     Other                                                                   1,929               1,405
   Deferred income taxes                                                        --               1,306
                                                                        ------------------------------
Total current liabilities                                                   31,461              36,031

Long-term bank borrowings                                                  124,000              93,200
Deferred income taxes                                                       10,821              14,562
Other                                                                          971                 985

Commitments and contingencies

Stockholders' equity:
   Common stock, $0.10 par value:
     Authorized shares--50,000,000
     Issued and outstanding shares--22,019,700                               2,202               2,202
   Additional paid-in capital                                               13,201              12,956
   Retained earnings                                                       150,440             176,547
   Equity adjustment from translation                                       (2,195)             (2,763)
   Treasury stock, 1,424,943 and 1,467,531 shares
     in 1998 and 1997, respectively, at cost                                (2,142)             (2,164)
                                                                        ------------------------------
Total stockholders' equity                                                 161,506             186,778
                                                                        ------------------------------
Total liabilities and stockholders' equity                                $328,759            $331,556
                                                                        ------------------------------
                                                                        ------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.

<PAGE>

                           OEA, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>

                                                                      YEAR ENDED JULY 31
                                                          1998               1997              1996
                                                        ---------------------------------------------
<S>                                                     <C>                <C>               <C>
Net sales                                               $245,375           $211,557          $152,810
Cost of sales                                            238,571            153,153           101,953
                                                        ---------------------------------------------
Gross profit                                               6,804             58,404            50,857

General and administrative expenses                       10,866              7,372             7,375
Research and development expenses                          1,526              1,473             4,416
                                                        ---------------------------------------------
Operating profit (loss)                                   (5,588)            49,559            39,066

Other income (expense):
   Interest income                                           317                248               685
   Interest expense                                       (6,479)              (102)              (72)
   Equity in earnings of foreign joint venture                --                302               573
   Gain on sale of foreign joint venture                      --              3,243                --
   Royalty income                                          2,222              2,255             1,299
   Loss on sale of property, plant, and
      equipment                                           (4,676)              (176)             (211)
   Other, net                                                273                (25)             (657)
                                                        ---------------------------------------------
                                                          (8,343)             5,745             1,617
                                                        ---------------------------------------------
Earnings (loss) before minority interest
   and income taxes                                      (13,931)            55,304            40,683
Minority interest in net loss of
   consolidated subsidiary                                    --                 --                25
                                                        ---------------------------------------------
Earnings (loss) before income taxes                      (13,931)            55,304            40,708
Income tax expense (benefit)                              (4,655)            19,863            15,165
                                                        ---------------------------------------------
Earnings (loss) before cumulative effect
   of change in accounting principle                      (9,276)            35,441            25,543
Cumulative effect of change in accounting
   principle, net of tax benefit of $5,965               (10,040)                --                --
                                                        ---------------------------------------------
Net earnings (loss)                                    $ (19,316)         $  35,441         $  25,543
                                                        ---------------------------------------------
                                                        ---------------------------------------------
</TABLE>

<PAGE>
                                       
                          OEA, INC. AND SUBSIDIARIES

              CONSOLIDATED STATEMENTS OF OPERATIONS (CONTINUED)
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>

                                                                      YEAR ENDED JULY 31
                                                          1998               1997              1996
                                                        ---------------------------------------------
<S>                                                     <C>                  <C>               <C>
Basic net earnings (loss) per share:
   Net earnings (loss) per share before cumulative
     effect of change in accounting principle            $(0.45)             $1.73             $1.25
   Cumulative effect of change in accounting
     principle                                            (0.49)                --                --
                                                        ---------------------------------------------
   Net earnings (loss) per share                         $(0.94)             $1.73             $1.25
                                                        ---------------------------------------------
                                                        ---------------------------------------------

Diluted net earnings (loss) per share:
   Net earnings (loss) per share before cumulative
     effect of change in accounting principle            $(0.45)             $1.72             $1.24
   Cumulative effect of change in accounting
     principle                                            (0.49)                --                --
                                                        ---------------------------------------------
   Net earnings (loss) per share                         $(0.94)             $1.72             $1.24
                                                        ---------------------------------------------
                                                        ---------------------------------------------

Weighted average number of shares outstanding:

   Basic                                                   20,581            20,540            20,499
                                                        ---------------------------------------------
                                                        ---------------------------------------------
   Diluted                                                 20,581            20,606            20,545
                                                        ---------------------------------------------
                                                        ---------------------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.

<PAGE>

                           OEA, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>

                                                   COMMON STOCK               TREASURY STOCK       
                                            -------------------------------------------------------
                                                SHARES        AMOUNT        SHARES       AMOUNT    
                                            -------------------------------------------------------
<S>                                         <C>               <C>           <C>          <C>       
Balances at July 31, 1995                      22,019,700      $2,202       1,533,072     $(1,869) 
   Purchase of common stock for
     treasury                                          --          --           9,254        (284) 
   Issuance of treasury stock for
     options exercised                                 --          --         (37,070)         49  
   Net earnings                                        --          --              --          --  
   Cash dividends ($0.25 per share)                    --          --              --          --  
   Translation adjustment                              --          --              --          --  
                                            -------------------------------------------------------
Balances at July 31, 1996                      22,019,700       2,202       1,505,256      (2,104) 
   Purchase of common stock for
     treasury                                          --          --           2,500        (117) 
   Issuance of treasury stock for
     options exercised                                 --          --         (40,225)         57  
   Net earnings                                        --          --              --          --  
   Cash dividends ($0.30 per share)                    --          --              --          --  
   Translation adjustment                              --          --              --          --  
                                            -------------------------------------------------------
Balances at July 31, 1997                      22,019,700       2,202       1,467,531      (2,164) 
   Purchase of common stock for
     treasury                                          --          --           1,162         (43) 
   Issuance of treasury stock for
     options exercised                                 --          --         (43,750)         65  
   Net loss                                            --          --              --          --  
   Cash dividends ($0.33 per share)                    --          --              --          --  
   Translation adjustment                              --          --              --          --  
                                            -------------------------------------------------------
Balance at July 31, 1998                       22,019,700      $2,202       1,424,943     $(2,142) 
                                            -------------------------------------------------------
                                            -------------------------------------------------------

<CAPTION>
                                                                                EQUITY
                                               ADDITIONAL                     ADJUSTMENT          TOTAL
                                                PAID-IN        RETAINED          FROM         STOCKHOLDERS'
                                                CAPITAL        EARNINGS       TRANSLATION         EQUITY
                                            ----------------------------------------------------------------
<S>                                         <C>               <C>             <C>             <C>           
Balances at July 31, 1995                       $12,012       $126,849        $ 1,158           $140,352
   Purchase of common stock for
     treasury                                        --             --             --               (284)
   Issuance of treasury stock for
     options exercised                              455             --             --                504
   Net earnings                                      --         25,543             --             25,543
   Cash dividends ($0.25 per share)                  --         (5,124)            --             (5,124)
   Translation adjustment                            --             --           (543)              (543)
                                            ----------------------------------------------------------------
Balances at July 31, 1996                        12,467        147,268            615            160,448
   Purchase of common stock for
     treasury                                        --             --             --               (117)
   Issuance of treasury stock for
     options exercised                              489             --             --                546
   Net earnings                                      --         35,441             --             35,441
   Cash dividends ($0.30 per share)                  --         (6,162)            --             (6,162)
   Translation adjustment                            --             --         (3,378)            (3,378)
                                            ----------------------------------------------------------------
Balances at July 31, 1997                        12,956        176,547         (2,763)           186,778
   Purchase of common stock for
     treasury                                        --             --             --                (43)
   Issuance of treasury stock for
     options exercised                              245             --             --                310
   Net loss                                          --        (19,316)            --            (19,316)
   Cash dividends ($0.33 per share)                  --         (6,791)            --             (6,791)
   Translation adjustment                            --             --            568                568
                                            ----------------------------------------------------------------
Balance at July 31, 1998                        $13,201       $150,440        $(2,195)          $161,506
                                            ----------------------------------------------------------------
                                            ----------------------------------------------------------------
</TABLE>

SEE ACCOMPANYING NOTES.

<PAGE>
                                       
                           OEA, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                              YEAR ENDED JULY 31
                                                                   1998               1997                1996
                                                                 ----------------------------------------------
<S>                                                              <C>                 <C>                <C>
OPERATING ACTIVITIES
Net earnings (loss)                                              $(19,316)           $35,441            $25,543
Adjustments to reconcile net earnings (loss) to net cash
   provided by operating activities:
     Cumulative effect of change in accounting principle           10,040                 --                 --
     Undistributed earnings of foreign joint venture                   --               (302)              (572)
     Gain on sale of foreign joint venture                             --             (3,243)                --
     Depreciation and amortization                                 21,413             15,597             10,186
     Deferred income taxes                                            (72)             6,337              2,681
     Minority interest in net loss of consolidated subsidiary          --                 --                (25)
     Decrease in deferred compensation                                 --               (177)                --
     Loss on sale of property, plant, and equipment                 4,676                176                211
     Changes in operating assets and liabilities:
       Accounts receivable                                          1,305            (16,127)            (6,164)
       Unbilled costs and accrued earnings                            873              2,783             (2,871)
       Inventories                                                 15,901            (34,108)           (11,989)
       Prepaid expenses and other                                    (555)               (40)              (228)
       Accounts payable and accrued expenses                       (3,567)            17,323              7,075
       Income taxes                                                (8,689)            (1,735)             1,644
                                                                 ----------------------------------------------
Net cash provided by operating activities                          22,009             21,925             25,491

INVESTING ACTIVITIES
Capital expenditures                                              (48,985)           (87,197)           (45,500)
Cash proceeds from sale of joint venture                               --              4,624                 --
Reductions to investments in and advances to affiliates                --                 --             (1,324)
Proceeds from sale of property, plant, and equipment                  403                 --                 40
Decrease in cash value of life insurance                              297                 --                 46
Increase in deferred charges                                           --            (10,639)            (3,610)
Increase in other assets, net                                        (116)              (102)              (792)
                                                                 ----------------------------------------------
Net cash used in investing activities                             (48,401)           (93,314)           (51,140)

FINANCING ACTIVITIES
Purchase of common stock for treasury                                 (43)              (117)              (284)
Proceeds from issuance of treasury stock                              310                546                504
Increase in net bank borrowings                                    30,800             79,200             14,000
Payment of dividends                                               (6,791)            (6,162)            (5,124)
                                                                 ----------------------------------------------
Net cash provided by financing activities                          24,276             73,467              9,096
Effect of exchange rate changes on cash                              (102)              (500)              (229)
                                                                 ----------------------------------------------
Net increase (decrease) in cash and cash equivalents               (2,218)             1,578            (16,782)
Cash and cash equivalents at beginning of year                      4,138              2,560             19,342
                                                                 ----------------------------------------------
Cash and cash equivalents at end of year                        $   1,920           $  4,138          $   2,560
                                                                 ----------------------------------------------
                                                                 ----------------------------------------------

Supplemental information:
   Interest payments                                            $   7,620           $  2,348         $      220
   Income tax payments                                              3,843             15,017             11,645

</TABLE>
SEE ACCOMPANYING NOTES.

<PAGE>
                                       
                           OEA, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                  JULY 31, 1998



1. ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the accounts and transactions 
of OEA, Inc. (the "Company"), its wholly owned subsidiary, OEA Aerospace, 
Inc., and wholly owned foreign operating subsidiary, Pyroindustrie S.A. All 
significant intercompany balances and transactions have been eliminated.

The investment in affiliated companies in which the Company owns greater than 
20%, but less than 50%, and can exercise significant influence over operating 
and financial policies is accounted for under the equity method. The 
investment in affiliated companies in which the Company does not have control 
or the ability to exercise significant influence over operating and financial 
policies, generally less than 20% ownership, is accounted for using the cost 
method (see also Note 3).

REVENUE RECOGNITION

Sales of products within the automotive segment are recognized as shipments 
are made. Sales of products within the nonautomotive segment are recognized 
as deliveries are made or when the products are completed and held on the 
Company's premises to meet specified contract delivery dates. Unbilled costs 
and accrued earnings are recorded as costs are incurred on nonautomotive 
contracts and relate to products anticipated to be delivered and billed 
within 12 months of the balance sheet date. Costs are based on the estimated 
average cost per unit.

CASH EQUIVALENTS

The Company considers all highly liquid investments purchased with a maturity 
of three months or less to be cash equivalents.

INVENTORIES

Inventories of raw materials and component parts are stated at the lower of 
cost (principally first-in, first-out) or market. Inventoried costs of work 
in process and finished goods are stated at average production costs 
consisting of materials, direct labor, and manufacturing overhead.

<PAGE>
                                       
                           OEA, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



1. ACCOUNTING POLICIES (CONTINUED)

PROPERTY, PLANT, AND EQUIPMENT

Property, plant, and equipment are recorded at cost. Expenditures for 
maintenance and repairs are charged to earnings as incurred, and major 
renewals and betterments are capitalized. Upon sale or retirement, the cost 
of the assets and related accumulated depreciation are removed from the 
accounts, and the resulting gains or losses are reflected in operations.

Depreciation is computed on the straight-line, double-declining balance, and 
units-of-production methods at rates calculated to amortize the cost of the 
depreciable assets over the related useful lives. Plant and equipment lives 
are estimated as follows:

          Buildings and improvements              10-30 years
          Machinery and equipment                  5-10 years
          Furniture and fixtures                   5-10 years

Depreciation charged to costs and expenses was $21.3 million, $14.8 million, 
and $10.2 million in 1998, 1997, and 1996, respectively. Repairs and 
maintenance charged to costs and expenses was $8.2 million, $7.7 million, and 
$5.1 million in 1998, 1997, and 1996, respectively.

LONG-LIVED ASSETS

In March 1995, the Financial Accounting Standards Board ("FASB") issued 
Statement No. 121, ACCOUNTING FOR THE IMPAIRMENT OF LONG-LIVED ASSETS AND FOR 
LONG-LIVED ASSETS TO BE DISPOSED OF, which requires impairment losses to be 
recorded on long-lived assets used in operations when indicators of 
impairment are present. The Company adopted Statement No. 121 in the first 
quarter of fiscal year 1997. The effect of the adoption was not material.

DEFERRED START-UP COSTS

During the initial phase of product introduction or development of 
significant new plant facilities for which prospective sales and cost 
recovery are based upon long-term commitments from customers, start-up costs 
were being deferred and amortized on a straight-line basis over periods not 
exceeding five years.

<PAGE>

                           OEA, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



1. ACCOUNTING POLICIES (CONTINUED)

In April 1998, the American Institute of Certified Public Accountants issued 
Statement of Position 98-5 ("SOP 98-5"), REPORTING ON THE COSTS OF START-UP 
ACTIVITIES, which requires the Company to expense start-up, preopening and 
organizational expenses as incurred. SOP 98-5 is effective for financial 
statements for fiscal years beginning after December 15, 1998 and is applied 
as of the beginning of the fiscal year in which the SOP is first adopted. The 
Company early adopted SOP 98-5 as of August 1, 1997 and has reported the 
initial application as a cumulative effect of a change in accounting 
principle in the consolidated statement of operations for the year ended July 
31, 1998. The effect of the change in accounting principle was to increase 
the net loss reported for 1998 by approximately $10.0 million (net of tax of 
$6.0 million), or $0.49 per share.

RESEARCH AND DEVELOPMENT

Expenses for new products or improvements of existing products, net of 
amounts reimbursed from others, are charged against operations in the year 
incurred.

FOREIGN CURRENCY TRANSLATION

Assets and liabilities of the Company's foreign subsidiary (Pyroindustrie 
S.A.) are translated to U.S. dollars at period-end exchange rates. Income and 
expense items are translated at average exchange rates prevailing during the 
period. The local currency is used as the functional currency for the foreign 
subsidiary. A translation adjustment, which is recorded as a separate 
component of stockholders' equity, results from translating the foreign 
subsidiary's accounts from functional currencies to U.S. dollars. Exchange 
gains (losses) resulting from foreign currency transactions are included in 
the consolidated statements of operations.

STOCK-BASED COMPENSATION

As permitted by Statement of Financial Accounting Standards No. 123, 
ACCOUNTING FOR STOCK-BASED COMPENSATION, the Company has chosen to continue 
to account for stock-based compensation to employees using the intrinsic 
value method prescribed in Accounting Principles Board Opinion No. 25, 
ACCOUNTING FOR STOCK ISSUED TO EMPLOYEES, and related interpretations. 
Accordingly, compensation cost for stock options is measured as the excess, 
if any, of the quoted market price of the Company's stock at the date of the 
grant over the options' exercise price.

<PAGE>



                           OEA, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



1. ACCOUNTING POLICIES (CONTINUED)

EARNINGS PER SHARE

Effective in the second quarter of fiscal 1998, the Company adopted FASB 
Statement No. 128, EARNINGS PER SHARE, which replaced the calculation of 
primary and fully diluted earnings per share with basic and diluted earnings 
per share. Basic earnings per share is computed using the weighted average 
number of common shares outstanding during the period. Diluted earnings per 
share is computed using the weighted average number of common and dilutive 
common equivalent shares outstanding during the period. Common equivalent 
shares consist of the shares issuable upon the exercise of stock options 
under the treasury stock method. Net earnings per share amounts for all 
periods have been presented and restated to conform to the Statement No. 128 
requirements. Per share information is based on the weighted average number 
of common shares outstanding.

USE OF ESTIMATES

The preparation of the 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 at the 
date of the financial statements and the reported amounts of revenue and 
expenses during the reporting period. Actual results could differ from those 
estimates.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The Company's financial instruments consist principally of cash and cash 
equivalents, receivables, unbilled costs and accrued earnings, accounts 
payable, and bank borrowings. The Company believes all of the financial 
instruments' recorded values approximate current values.

RECENTLY ISSUED PRONOUNCEMENTS

In June 1997, the Financial Accounting Standards Board ("FASB") issued 
Statement No. 130, REPORTING COMPREHENSIVE INCOME. The Statement establishes 
standards for reporting and display of comprehensive income and its 
components in a full set of general-purpose financial statements. Statement 
No. 130 will be effective for fiscal years beginning after December 15, 1997. 
The Company will adopt Statement No. 130 during the first quarter of fiscal 
year 1999, and does not expect the impact to be material.

<PAGE>

                           OEA, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



1. ACCOUNTING POLICIES (CONTINUED)

In June 1997, the FASB issued Statement No. 131, DISCLOSURES ABOUT SEGMENTS 
OF AN ENTERPRISE AND RELATED INFORMATION. The Statement requires public 
companies to report certain information about operating segments in complete 
sets of financial statements and in condensed financial statements of interim 
periods issued to shareholders. Under Statement No. 131, operating segments 
are to be determined based on how management measures performance and makes 
decisions about allocating resources. It also requires that public companies 
report certain information about their products and services, the geographic 
areas in which they operate, and their major customers. Statement No. 131 
will be effective for fiscal years beginning after December 15, 1997. The 
Company will adopt Statement No. 131 in its fiscal year 1999.

RECLASSIFICATIONS

Certain amounts in the 1997 financial statements have been reclassified to 
conform with the 1998 presentation. These reclassifications had no impact on 
the reported results of operations.

2. INVENTORIES

Inventories are summarized as follows (in thousands):
<TABLE>
<CAPTION>
                                                             JULY 31
                                                     1998                1997
                                                    ---------------------------
      <S>                                           <C>                 <C>
      Raw materials and component parts             $25,954             $39,786
      Work in process                                17,222              21,107
      Finished goods                                 11,391               9,513
                                                    ---------------------------
                                                    $54,567             $70,406
                                                    ---------------------------
                                                    ---------------------------
</TABLE>

<PAGE>

                           OEA, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



3. INVESTMENT IN FOREIGN JOINT VENTURES

On October 5, 1986, the Company signed a joint venture agreement with two 
French companies for the establishment of a company in France, Pyrospace S.A. 
("Pyrospace"). Pyrospace was engaged in the design, development, and 
manufacture of propellant and explosive devices for European space programs, 
as well as aircraft and missiles. Effective December 31, 1996, Pyrospace was 
merged with another French aerospace company, Pyromeca S.A., creating a new 
entity, PyroAlliance S.A. The Company sold its original ownership share of 
Pyrospace (45%) to SNPE S.A. (owner of Pyromeca S.A.) for 25 million French 
francs (approximately $4.8 million) and a 10% ownership in PyroAlliance S.A. 
This transaction resulted in a gain to the Company of approximately $3.2 
million, which is reflected in "Other Income" in the year ended July 31, 1997.

During October 1993, a joint venture agreement was signed between the Company 
(80% owner) and Pyrospace (20% owner) for the establishment of a company in 
France, Pyroindustrie S.A. Pyroindustrie is engaged in the manufacture of 
initiators for the European air bag market. In January 1996, the Company 
acquired the remaining 20% of Pyroindustrie, making Pyroindustrie a wholly 
owned subsidiary of the Company. Net assets of Pyroindustrie at July 31, 1998 
and 1997 totaled $35.6 million and $21.4 million, respectively.

4. ROYALTY AGREEMENT

During 1995, the Company entered into a fifteen-year agreement with Daicel 
Chemical Industries, Ltd., Tokyo, Japan ("Daicel"), for the transfer of 
technology and supply of the Company's single-stage hybrid inflators for 
passenger, driver and side-impact automotive air bags. Royalty payments 
totaling $2.0 million, $2.0 million, and $1.0 million have been received 
related to this agreement during 1998, 1997, and 1996, respectively.

<PAGE>

                           OEA, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



5. BANK BORROWINGS

On April 10, 1998, the Company entered into a $180 million Amended and 
Restated Revolving Credit Agreement with a group of seven banks. This 
agreement was amended on June 11, 1998. The Company's principal bank is 
acting as agent for this agreement. The interest rate, applicable margin plus 
federal funds or LIBOR, is progressive and based upon the Company's ratio of 
total indebtedness to earnings before interest, taxes, depreciation and 
amortization ("EBITDA") plus interest income. At July 31, 1998, the interest 
rate was approximately 6.6%. At the Company's discretion, it may convert all 
or part of the total debt to Eurodollar or Alternate Base rate loan(s). The 
line of credit expires on December 18, 2000 and provides for two twelve-month 
extensions to the maturity date. At July 31, 1998, the total debt outstanding 
related to the line of credit facility was $124 million. All debt relating to 
this line of credit is classified as long term at July 31, 1998, since the 
expiration date for the line of credit is December 18, 2000 and none of the 
debt balance is either due or expected to be permanently repaid within the 
next twelve-month period.

Prior to the above discussed Amended and Restated Agreement, the Company 
entered into an unsecured, four-year $100 million Revolving Credit Agreement 
with a group of four banks on December 18, 1996. This agreement was amended 
on September 10, 1997 to increase the revolving credit facility to $130 
million. The interest rate was .625% above the federal funds rate when total 
indebtedness was equal to or less than 30% of total capitalization and 
increased to .7% above the federal funds rate when total indebtedness 
exceeded 30% of total capitalization. Additionally, the Company paid annual 
fees equal to .125% of the banks' total commitment.

The above agreements contain certain financial covenants including tangible 
net worth, indebtedness to EBITDA, indebtedness to total capitalization and 
minimum interest coverage. The company has, from time to time, failed to meet 
a given financial covenant; however, it has successfully negotiated a 
temporary waiver or amendment to the agreement in each such instance.

Interest costs incurred during fiscal years 1998 and 1997 were $8.8 million 
and $3.6 million, including capitalized interest of $2.3 million and $3.5 
million, respectively. The weighted average interest rate on bank borrowings 
during fiscal years 1998 and 1997 was 6.4% and 6.5%, respectively.

<PAGE>

                           OEA, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



6. COMMITMENTS AND CONTINGENCIES

Contract disputes and other claims may arise in connection with government 
contracts and subcontracts. A substantial portion of the Company's 
nonautomotive sales for the current and prior years is subject to audit by 
the Defense Contract Audit Agency. Such audits may occur at any time up to 
three years after contract completion. In the opinion of the Company's 
management, a provision for government claims is not necessary.

At July 31, 1998, the Company had commitments to purchase approximately $6 
million of property, plant, and equipment.

7. PROFIT SHARING AND PENSION PLANS

The Company has noncontributory profit sharing and defined contribution 
pension plans covering all full-time employees. The Company is committed to 
contribute to the pension plans 5% of participants' eligible annual 
compensation as defined in the plan documents. Employer contributions to the 
profit sharing plans are discretionary, but are not to exceed 10% of eligible 
annual compensation. Combined contributions to these plans for the years 
ended July 31, 1998, 1997, and 1996 were $2.0 million, $2.2 million, and $1.4 
million, respectively.

<PAGE>

                           OEA, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



8. INCOME TAXES

Deferred income taxes reflect the net effects of temporary differences 
between the carrying amounts of assets and liabilities for financial 
reporting purposes and the amounts used for income tax purposes. Significant 
components of the Company's net deferred tax liabilities as of July 31, 1998 
and 1997 are as follows (in thousands):
<TABLE>
<CAPTION>

                                                                          1998             1997
                                                                      ---------------------------
      <S>                                                             <C>                 <C>
      Current deferred tax liabilities:
         Unbilled receivables                                         $     282           $   309
         Inventory valuation                                                 --               269
         Prepaid expenses                                                   152               272
         Deferred income on Daicel agreement                                387               376
         Other                                                              158               224
                                                                      ---------------------------
           Total current deferred tax liabilities                           979             1,450

      Long-term deferred tax liabilities:
         Plant and equipment                                              8,464             8,804
         Deferred income on Daicel agreement                                864               878
         Deferred charges                                                    --             5,174
         Capitalized interest expense                                     1,705                --
         Other                                                               73                --
                                                                      ---------------------------
           Total long-term deferred tax liabilities                      11,106            14,856
                                                                      ---------------------------
             Total deferred tax liabilities                              12,085            16,306

      Current deferred tax assets:
         Allowances                                                       1,151                --
         Other                                                               26               144
                                                                      ---------------------------
           Total current deferred tax assets                              1,177               144

      Long-term deferred tax asset:

         Deferred compensation                                              285               294
                                                                      ---------------------------
           Total deferred tax assets                                      1,462               438
                                                                      ---------------------------
             Net deferred tax liabilities                               $10,623           $15,868
                                                                      ---------------------------
                                                                      ---------------------------
</TABLE>

<PAGE>

8. INCOME TAXES (CONTINUED)

Components of income tax expense (benefit) are as follows (in thousands):
<TABLE>
<CAPTION>

                                         CURRENT         DEFERRED          TOTAL
                                        ------------------------------------------
      <S>                               <C>              <C>              <C>
      1998:                                                                       
         Federal                        $ (4,266)        $     75         $ (4,191)
         State                              (355)            (109)            (464)
                                        ------------------------------------------
                                        $ (4,621)        $    (34)        $ (4,655)
                                        ------------------------------------------
                                        ------------------------------------------

      1997:
         Federal                         $11,491           $5,515          $17,006
         State                             2,035              822            2,857
                                        ------------------------------------------
                                         $13,526           $6,337          $19,863
                                        ------------------------------------------
                                        ------------------------------------------

      1996:
         Federal                         $10,840           $2,303          $13,143
         State                             1,644              378            2,022
                                        ------------------------------------------
                                         $12,484           $2,681          $15,165
                                        ------------------------------------------
                                        ------------------------------------------
</TABLE>

Actual tax expense for 1998,  1997, and 1996 differs from  "expected" tax 
expense for those years (computed by applying the U.S.  federal  corporate 
tax rate of 35% to earnings before income taxes) as follows (in thousands):
<TABLE>
<CAPTION>
                                                                   1998            1997           1996
                                                                 ---------------------------------------
      <S>                                                        <C>              <C>            <C>
      Computed "expected" tax expense (benefit)                  $(4,876)         $19,356        $14,248
      Increases (reductions) in taxes resulting from:
         State taxes, net of federal income
           tax benefit                                              (230)           1,877          1,315
         Sales to foreign customers                                 (194)            (494)            --
         Tax effect of joint venture operations                       --             (105)          (297)
         Income tax credits                                          (76)            (915)          (175)
         Other                                                       721              144             74
                                                                 ---------------------------------------
      Actual tax expense (benefit)                               $(4,655)         $19,863        $15,165
                                                                 ---------------------------------------
                                                                 ---------------------------------------
</TABLE>

<PAGE>

                           OEA, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



9. STOCK OPTIONS

The Company follows APB No. 25 and related interpretations in accounting for 
its employee stock options, and has adopted the disclosure-only option under 
FASB Statement No. 123, ACCOUNTING FOR STOCK-BASED COMPENSATION.

The stockholders approved an Employees' Stock Option Plan (the "Employees' 
Plan") on January 13, 1995, and a Nonemployee Directors' Stock Option Plan 
(the "Directors' Plan") on January 12, 1996. These plans provide for stock 
options to be granted for a maximum of 600,000 shares of common stock under 
the Employees' Plan and a maximum of 50,000 shares of common stock under the 
Directors' Plan. Options may be granted to employees and nonemployee 
directors at prices not less than fair market value of the Company's common 
stock on the date of grant. Options granted under the Employees' Plan may be 
exercised at any time after the grant date and options issued under the 
Directors' Plan may be exercised after the first six months following the 
grant date. Employee and Director stock options have a ten-year life from the 
date of the grant, except that any options granted to a recipient who owns 
more than 10% of the total combined voting power of the stock of the Company 
have a five-year life from the date of the grant. Shares may be granted from 
either authorized, but unissued, common stock or issued shares reacquired and 
held as treasury stock.

Prior to July 28, 1994, the Company had a qualified incentive stock option 
plan for key employees of the Company whereby a total of 666,000 shares of 
common stock were reserved for issuance ("Previous Employees' Plan"). Options 
were granted to key employees at prices not less than the fair market value 
of the Company's common stock on the date of grant, and were exercisable 
after one year of continuous employment following the date of grant. Options 
had a ten-year life from the date of the grant, except that any option 
granted to a recipient who owned more than 10% of the total combined voting 
power of the stock of the Company had a five-year life from the date of the 
grant.

<PAGE>

                           OEA, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



9. STOCK OPTIONS (CONTINUED)

The following schedule shows the activity in each of these plans for the past 
three years:
<TABLE>
<CAPTION>
                                      PREVIOUS
                                   EMPLOYEES' PLAN               EMPLOYEES' PLAN              DIRECTORS' PLAN
                               -----------------------       -----------------------       -----------------------
                               NUMBER OF     WEIGHTED        NUMBER OF     WEIGHTED        NUMBER OF     WEIGHTED
                                 SHARES      AVG PRICE         SHARES      AVG PRICE         SHARES      AVG PRICE
                               ---------     ---------       ---------     ---------       --------      ---------
<S>                            <C>           <C>             <C>           <C>             <C>           <C>
Options outstanding at
  July 31, 1995                  175,695       $14.67              --      $     --               --     $    --
     Granted                          --           --          27,472         28.34            4,375       27.75
     Exercised                   (36,870)       13.65            (200)        28.34               --          --
     Forfeited                    (8,311)       26.30          (2,000)        28.34               --          --
                               ---------                     --------                       --------
Options outstanding at
  July 31, 1996                  130,514        14.21          25,272         28.34            4,375       27.75
     Granted                          --           --          25,800         38.34            4,375       45.13
     Exercised                   (36,950)       12.11          (3,275)        28.34               --          --
     Forfeited                    (1,836)       24.20          (2,293)        33.31               --          --
                               ---------                     --------                       --------
Options outstanding at
  July 31, 1997                   91,728        14.86          45,504         33.70            8,750       36.44
     Granted                          --           --         140,000         16.43            4,375       27.69
     Exercised                   (43,250)        6.95            (500)        19.00               --          --
     Forfeited                    (7,086)       28.69          (7,700)        35.05               --          --
                               ---------                     --------                       --------
Options outstanding at
  July 31, 1998                   41,392        20.99         177,304         19.93           13,125       33.52
                               ---------                     --------                       --------
                               ---------                     --------                       --------
</TABLE>

The following schedule shows the exercise prices, the quantities, and the 
weighted average remaining contractual lives for all options outstanding and 
exercisable at July 31, 1998:
<TABLE>
<CAPTION>
                                            WEIGHTED AVERAGE     NUMBER OF OPTIONS       WEIGHTED AVERAGE
                                             EXERCISE PRICE         OUTSTANDING       REMAINING LIFE (YEARS)
                                            ----------------     -----------------    ----------------------
<S>                                         <C>                  <C>                  <C>
Previous Employees' Plan
   $4.67                                         $  4.67                  4,844                 .3
  $19.00 - $30.00                                  23.15                 36,548                4.0
Employees' Plan
  $14.19 - $19.06                                  16.43                140,000                7.8
  $28.00 - $37.88                                  33.07                 37,304                9.9
Directors' Plan
  $27.69 - $45.13                                  33.52                 13,125                8.5
</TABLE>

<PAGE>

                           OEA, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



9. STOCK OPTIONS (CONTINUED)

If fair value accounting under Statement No. 123 had been adopted as of the 
beginning of fiscal year 1996, the pro forma effects on net earnings and 
earnings per share, as calculated using the Black-Scholes option-pricing 
model, would have been as follows:
<TABLE>
<CAPTION>

                                                       1998                  1997                   1996
                                                  -------------         -------------          -------------
<S>                                               <C>                   <C>                    <C>
Estimated fair value per share of 
  options granted to:
     Employees                                      $5.70-$7.70              $14.52                $11.09
     Directors                                       $11.07                  $17.40                $10.99

Effect on net earnings                             $(128,000)              $(434,000)             $(318,000)
Effect on basic and diluted
   earnings per share                                $(0.01)                 $(0.02)               $(0.02)

Assumptions:
   Annualized dividend yield                          0.70%                   0.70%                  0.72%
   Common stock price volatility                      39.0%                  35.40%                 35.80%
   Risk-free rate of return                       5.39%- 5.65%                5.87%                  6.52%
   Expected option term (years)                        5.0                     5.0                   5.0
</TABLE>

10. SEGMENT INFORMATION AND MAJOR CUSTOMERS

The Company operates primarily in two industry segments, automotive and 
nonautomotive. Financial information for each segment and major customers is 
summarized as follows (in thousands):
<TABLE>
<CAPTION>
                                                                        1998
                                                 ------------------------------------------------
                                                 AUTOMOTIVE          NONAUTOMOTIVE         TOTAL
                                                 ------------------------------------------------
      <S>                                        <C>                 <C>                 <C>
      Net sales                                   $195,891             $49,484           $245,375
      Operating profit (loss)                       (8,765)              3,177             (5,588)
      Identifiable assets                          276,063              52,696            328,759
      Depreciation and
        amortization expense                        20,167               1,246             21,413
      Capital expenditures                          47,577               1,408             48,985
</TABLE>

<PAGE>

                           OEA, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



10. SEGMENT INFORMATION AND MAJOR CUSTOMERS (CONTINUED)
<TABLE>
<CAPTION>
                                                                         1997
                                                 ------------------------------------------------
                                                 AUTOMOTIVE          NONAUTOMOTIVE        TOTAL
                                                 ------------------------------------------------
      <S>                                        <C>                 <C>                 <C>
      Net sales                                  $168,869              $42,688           $211,557
      Operating profit                             45,522                4,037             49,559
      Identifiable assets                         275,153               56,403            331,556
      Depreciation and
         amortization expense                      13,842                1,755             15,597
      Capital expenditures                         85,304                1,893             87,197
</TABLE>
<TABLE>
<CAPTION>
                                                                         1996
                                                 ------------------------------------------------
                                                 AUTOMOTIVE          NONAUTOMOTIVE        TOTAL
                                                 ------------------------------------------------
      <S>                                        <C>                 <C>                 <C>
      Net sales                                  $115,587              $37,223           $152,810
      Operating profit                             33,284                5,782             39,066
      Identifiable assets                         157,569               45,639            203,208
      Depreciation and
         amortization expense                       9,049                1,137             10,186
      Capital expenditures                         44,550                  950             45,500
</TABLE>

The automotive segment includes the design, development and manufacture of 
propellant-actuated devices for use in automotive safety products. The 
products currently in production are inflators and electric initiators which 
are sold to automotive module and inflator manufacturers. The nonautomotive 
segment primarily includes the manufacture and sale of propellant and 
explosive-actuated devices for the U.S. government and prime contractors of 
the U.S. government and foreign governments, and the manufacture and sale of 
similar explosive-actuated devices for commercial aircraft. Customer payments 
of accounts receivable are reasonably prompt and collateral is not required.

<PAGE>

                           OEA, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



10. SEGMENT INFORMATION AND MAJOR CUSTOMERS (CONTINUED)

Customers representing 10% or more of consolidated net sales are as follows:
<TABLE>
<CAPTION>
                                                           1998              1997             1996
                                                         --------          --------         -------
      <S>                                                <C>               <C>              <C>
      Takata Corporation                                    33%               24%               6%
      Daicel Chemical Industries                            12%                7%               3%
      Delphi Interior & Lighting                            15%               18%               2%
      Autoliv ASP, Inc. (formerly Morton
         International)                                      8%               17%              49%
</TABLE>

Sales to foreign  customers were 48%, 38%, and 23% of  consolidated  net 
sales for the years 1998,  1997 and 1996,  respectively,  and consisted  
primarily of sales to Asian automotive module and inflator manufacturers.
The Company ships product to its Asian automotive customers' manufacturing
operations located both in the United States and Asia.

Accounts receivable are summarized as follows (in thousands):
<TABLE>
<CAPTION>
                                                1998               1997
                                              -------            -------
      <S>                                     <C>                <C>
      Automotive                              $30,366            $30,416
      Nonautomotive                            13,632             14,683
                                              -------            -------
                                              $43,998            $45,099
                                              -------            -------
                                              -------            -------
</TABLE>
<PAGE>

                           OEA, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



11. QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)
<TABLE>
<CAPTION>

                                                   OCTOBER 31    JANUARY 31      APRIL 30      JULY 31
                                                  -----------    ----------      --------      -------
                                                          (IN THOUSANDS, EXCEPT PER SHARE DATA)
   <S>                                            <C>            <C>             <C>            <C>
   1998

   Net sales                                         $57,335        $59,414       $63,592       $65,034
   Gross profit (loss)                                10,164          8,109       (12,908)        1,439
   Earnings (loss) before cumulative effect of
     change in accounting principle                    4,632          2,378       (14,925)       (1,361)
    Cumulative effect of change in accounting
     principle                                        10,040             --            --            --
   Net earnings (loss)                                (5,408)         2,378       (14,925)       (1,361)
   Earnings (loss) per  share before cumulative
     effect of change in accounting principle--
     basic and diluted                                 $0.23          $0.12        $(0.72)       $(0.08)
   Cumulative effect of change in accounting
     principle--basic and diluted                     $(0.49)            --            --            --
   Earnings (loss) per share--basic and diluted       $(0.26)         $0.12        $(0.72)       $(0.08)

   1997

   Net sales                                         $45,340        $51,486       $54,397       $60,334
   Gross profit                                       14,515         14,457        14,507        14,925
   Net earnings                                        7,105          7,804        10,094        10,438
   Earnings per share--basic                           $0.35          $0.38         $0.49         $0.51
   Earnings per share--diluted                         $0.34          $0.38         $0.49         $0.51
</TABLE>

During the  quarters  ended July 31, 1998 and 1997,  the Company  recorded  
other income of $1.8  million net of tax, or $0.09 per share,  related to 
royalty  payments received under the technology transfer agreement with 
Daicel.

During the quarter ended April 30, 1998, the Company recorded one-time 
charges of $17.2 million net of tax, or ($0.84) per share, related to 
inventory adjustments, disposal of early production inflators, domestic 
initiator consolidation, settlement of a legal claim, inflator equipment 
obsolescence, and aerospace inventory obsolescence.


<PAGE>

                           OEA, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



11. QUARTERLY RESULTS OF OPERATIONS (UNAUDITED) (CONTINUED)

The Company adopted SOP 98-5, REPORTING ON THE COSTS OF START-UP ACTIVITIES, 
as of August 1, 1997, which was accounted for as a cumulative effect of 
change in accounting principle.

During the quarter ended April 30, 1997, the Company recorded a gain of $2.0 
million net of tax, or $0.10 per share, related to the sale of its original 
ownership share of Pyrospace.

<PAGE>

ITEM 9 - CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
         FINANCIAL DISCLOSURE

Not applicable


<PAGE>
                                       
                                    PART III

ITEM 10 - DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information required by this item will appear in, and is incorporated by 
reference from, the Registrant's definitive proxy statement for its 1999 
annual shareholders' meeting to be filed with the Securities and Exchange 
Commission prior to November 29, 1998.

ITEM 11 - EXECUTIVE COMPENSATION

The information required by this item will appear in, and is incorporated by 
reference from, the Registrant's definitive proxy statement for its 1999 
annual shareholders' meeting to be filed with the Securities and Exchange 
Commission prior to November 29, 1998.

ITEM 12 - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information required by this item will appear in, and is incorporated by 
reference from, the Registrant's definitive proxy statement for its 1999 
annual shareholders' meeting to be filed with the Securities and Exchange 
Commission prior to November 29, 1998.

ITEM 13 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information required by this item, if any, will appear in, and is 
incorporated by reference from, the Registrant's definitive proxy statement 
for its 1999 annual shareholders' meeting to be filed with the Securities and 
Exchange Commission prior to November 29, 1998.


<PAGE>
                                       
                                    PART IV

ITEM 14 - EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8K

(a)      Documents filed as a part of this report:

         (1)      Financial Statements:
                  Report of Independent Auditors

                           Consolidated Balance Sheets - July 31, 1998 and 1997

                           Consolidated Statements of Operations
                           Years ended July 31, 1998, 1997, and 1996

                           Consolidated Statements of Stockholders' Equity
                           Years ended July 31, 1998, 1997, and 1996

                           Consolidated Statements of Cash Flows
                           Years ended July 31, 1998, 1997, and 1996

                           Notes to Consolidated Financial Statements

         (2)     Financial  Statement  Schedules  required to be filed by Item 8
                 of Form 10-K and by paragraph (d) of this Item 14:

                           The schedules for which provision is made in the 
                           applicable accounting regulation of the Securities 
                           and Exchange Commission are not required under the 
                           related instructions or are inapplicable, and 
                           therefore, have been omitted.

         (3)      Exhibits required to be filed by Item 601 of Regulation S-K 
                  and paragraph (c) of this Item 14:
<TABLE>
                  <S>             <C>
                  Exhibit  3.1 -  Articles of Incorporation, as amended, 
                                  (incorporated by reference)

                  Exhibit  3.2 -  By-laws, as amended (incorporated 
                                  by reference).

                  Exhibit 10.1 -  Amended and Restated Revolving Credit 
                                  Agreement, dated April 10, 1998 
                                  (incorporated by reference from the 
                                  Company's Form 10-Q for the period ended 
                                  May 1, 1998).

                  Exhibit  10.2 - First Amendment to Amended and Restated 
                                  Revolving Credit Agreement dated June 11, 
                                  1998 (filed herewith).

                  Exhibit  10.3 - Retirement Agreement dated May 15, 1990 
                                  between the Company and Charles B. Kafadar 
                                  (incorporated by reference).

                  Exhibit  21 -   During fiscal year 1997, the Registrant was 
                                  the parent company of each of the following 
                                  described companies:
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
                                                                                 Percent of Outstanding
                                    Corporation                                   Stock Owned by Parent
                                    -----------                                  ----------------------
                    <S>                                                          <C>
                    OEA AEROSPACE, Inc. a California corporation,                          100%
                    which owns 100% of Aerotest Operations, Inc.,a 
                    California corporation                                                   
                    PYROINDUSTRIE S.A., a corporation in France                            100%
</TABLE>

                   The above entities are included in the consolidated financial
                   statements of the Registrant being submitted herewith.

                   Exhibit 27 -   Financial Data Schedule

(b)      Reports on Form 8-K during the quarter ended July 31, 1998.

         Form 8-K filed June 4, 1998.  Item 5 - Other Events--

         Cautionary statement for the purpose of the "Safe Harbor" provisions of
         the Private Securities Litigation Reform Act of 1995.


<PAGE>
                                       
                                  SIGNATURES

Pursuant to the requirements of Section 13 of 15(d) 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:  October 27, 1998
                                       
                                         OEA, INC.
                                         Registrant


                                         By /s/ ROBERT J. SCHULTZ
                                            ------------------------------------
                                            Robert J. Schultz, Chairman

Pursuant to the requirements of the Securities Exchange Act of 1934, this 
report has been signed below by the following persons on behalf of the 
Registrant and in the capacities indicated:

DIRECTORS AND OFFICERS


/s/ ROBERT J. SCHULTZ                       /s/ CHARLES B. KAFADAR
- ------------------------------------        ------------------------------------
Robert J. Schultz, Chairman                 Charles B. Kafadar, CEO, Principal
                                            Executive Officer, and Director


/s/ GEORGE S. ANSELL                        /s/ J. ROBERT BURNETT
- ------------------------------------        ------------------------------------
George S. Ansell, Director                  J. Robert Burnett, Director


/s/ PHILIP E. JOHNSON                       /s/ LEWIS W. WATSON
- ------------------------------------        ------------------------------------
Philip E. Johnson, Director                 Lewis W. Watson, Director


/s/ J. THOMPSON MCCONATHY                   /s/ JEPSON S. FULLER
- ------------------------------------        ------------------------------------
J. Thompson McConathy, Vice President       Jepson S. Fuller, Controller 
of Finance and Principal Financial Officer  (Principal Accounting Officer)


<PAGE>


                           FIRST AMENDMENT TO AMENDED AND
                        RESTATED REVOLVING CREDIT AGREEMENT


     FIRST AMENDMENT TO AMENDED AND RESTATED REVOLVING CREDIT AGREEMENT dated as
of June 11, 1998 (the "AMENDMENT") among OEA, INC., a Delaware corporation (the
"COMPANY"), each of the banks named under the caption "Banks" on the signature
pages hereof (individually, a "BANK" and, collectively, the "BANKS"), BANQUE
NATIONALE DE PARIS, U.S. BANK NATIONAL ASSOCIATION and UNION BANK OF CALIFORNIA,
N.A., as Co-Agents and THE NORTHERN TRUST COMPANY, as agent for the Banks (in
such capacity, together with its successors in such capacity, the "AGENT").

     WHEREAS, the Company, the Agent, the Co-Agents and the Banks have entered
into an Amended and Restated Revolving Credit Agreement (the "EXISTING
AGREEMENT") dated as of April 10, 1998 pursuant to which the Banks agreed to
make Loans (as defined in the Existing Agreement) to the Company in an aggregate
principal amount not to exceed $180,000,000 at any time outstanding, on and
subject to the terms and conditions thereof; and

     WHEREAS, the parties wish to amend the Existing Agreement to (a) add a
letter of credit facility, (b) modify certain covenants, and (c) increase
pricing.

     NOW, THEREFORE, the parties agree as follows:

     SECTION 1.  DEFINITIONS.  Terms defined in the introductory paragraphs
hereof shall have their respective defined meanings when used in this Amendment
and, except as otherwise expressly provided herein, terms defined in the
Existing Agreement shall have their respective defined meanings when used in
this Amendment.  In addition, the following terms shall have the following
meanings (terms defined in the introductory paragraphs or this SECTION 1 in the
singular to have correlative meanings when used in the plural and VICE VERSA):

          "EFFECTIVE DATE" shall mean the first date, if any, which occurs
     before the termination of this Amendment pursuant to SECTION 5 hereof and
     on which the conditions precedent in SECTION 3 shall have been satisfied.

     SECTION 2.  AMENDMENTS TO EXISTING AGREEMENT.  The following amendments
are hereby made to the Existing Agreement with effect from and after the
Effective Date:

          (a)    DEFINITIONS.  SECTION 1.1 of the Existing Agreement is amended
by (i) amending and restating in its entirety the definition of "APPLICABLE
MARGIN" as follows and (ii) adding the following new definitions in alphabetical
order:

          "APPLICABLE MARGIN" shall mean, for any period and for the type of
     Loan or fee indicated below, the number of basis points per annum set forth
     below corresponding with the applicable ratio of consolidated Indebtedness
     of the Company and its Subsidiaries to EBITDA plus interest income as
     determined in accordance with SECTION 8.11 hereof:


<PAGE>


                             INDEBTEDNESS TO EBITDA RATIO

<TABLE>
<CAPTION>


                 LEVEL I                LEVEL II                 LEVEL III              LEVEL IV                LEVEL V
- -----------------------------------------------------------------------------------------------------------------------------------
 RATIO           GREATER THAN OR        LESS THAN 3.75:1.0 but   LESS THAN 3.0:1.0 but  LESS THAN 2.5:1.0 but   LESS THAN 2.0:1.0
                 EQUAL TO 3.75:1.0      GREATER THAN OR EQUAL    GREATER THAN OR EQUAL  GREATER THAN OR EQUAL
                                        TO 3.0:1.0               TO 2.5:1.0             TO 2.0:1.0
- -----------------------------------------------------------------------------------------------------------------------------------
 <S>             <C>                    <C>                      <C>                    <C>                     <C>
 FACILITY FEE    25.0                   25.0                     12.5                   12.5                    12.5
- -----------------------------------------------------------------------------------------------------------------------------------

 FED FUNDS RATE  125                    100                      80                     70                      60
- -----------------------------------------------------------------------------------------------------------------------------------

 LIBOR RATE      125                    100                      80                     70                      60
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>



     For purposes of determining the Applicable Margin, consolidated
     Indebtedness to EBITDA shall be calculated by the Company as provided in
     SECTION 8.11 hereof as of the end of each of its fiscal quarters and shall
     be reported to the Agent pursuant to a certificate executed by a senior
     financial officer of the Company and delivered concurrently with the
     certificate required by SECTION 8.1 hereof.  The Applicable Margin shall be
     adjusted, if necessary, effective on and after the first Business Day after
     the date of receipt by the Agent of the certificate required to be
     delivered pursuant to SECTION 8.1 hereof; provided, however, that if such
     certificate, together with the financial statements to which such
     certificate relates, are not delivered by the required delivery date, then
     Level I pricing shall apply until the date such certificate is actually
     delivered and unless it indicates that a lower Level is applicable.
     Notwithstanding the foregoing, Level II pricing shall apply until the
     fiscal quarter ended on January 31, 1999.

     "CASH COLLATERALIZE" means, to pledge and deposit with or deliver to the
Agent, for the benefit of the Agent, the Issuing Lender and the Banks, as
collateral for the L/C Obligations, cash or deposit account balances pursuant to
documentation in form and substance satisfactory to the Agent and the Issuing
Lender (which documents are hereby consented to by the Banks).  Derivatives of
such term shall have corresponding meaning.

     "HONOR DATE" has the meaning specified in SECTION 2.12(c)(ii).

     "INSOLVENCY PROCEEDING" means, (a) any case, action or proceeding before
any court or other governmental authority relating to bankruptcy,
reorganization, insolvency, liquidation, receivership, dissolution, winding-up
or relief of debtors, or (b) any general assignment for the benefit of
creditors, composition, marshaling of assets for creditors, or other, similar
arrangement in respect of its creditors generally or any substantial portion of
its creditors, undertaken under U.S. Federal, state or foreign law, including
the Bankruptcy Code.

     "ISSUING LENDER" means, The Northern Trust Company in its capacity as
issuer of one or more Letters of Credit hereunder, together with any replacement
letter of credit issuer arising under SUBSECTION 10.1.


                                         -2-
<PAGE>

     "L/C ADVANCE" means, each Bank's participation in any L/C Borrowing in
accordance with its Pro Rata Share.

     "L/C AMENDMENT APPLICATION" means, an application form for amendment of
outstanding standby or commercial documentary letters of credit as shall at any
time be in use at the Issuing Lender, as the Issuing Lender shall request.

     "L/C APPLICATION" means, an application form for issuances of standby or
commercial documentary letters of credit as shall at any time be in use at the
Issuing Lender, as the Issuing Lender shall request.

    "L/C BORROWING" means, an extension of credit under SUBSECTION 2.12(c)(iv)
resulting from a drawing under any Letter of Credit which shall not have been
reimbursed on the date when made or converted into a borrowing of Loans.

     "L/C COMMITMENT" means, the commitment of the Issuing Lender to issue, and
the commitment of the Banks severally to participate in Letters of Credit from
time to time issued or outstanding under SECTION 2.12, in an aggregate amount
not to exceed on any date the amount of $5,000,000, as the same shall be reduced
as a result of a reduction in the L/C Commitment pursuant to SECTION 2.5;
provided that the L/C Commitment is a part of the combined Commitments, rather
than a separate, independent commitment.

     "L/C OBLIGATIONS" means, at any time the sum of the following reimbursement
obligations (whether contingent or otherwise) of the Company (a) the aggregate
undrawn amount of all Letters of Credit then outstanding, plus (b) the amount of
all unreimbursed drawings under all Letters of Credit, including all outstanding
L/C Borrowings.

     "L/C RELATED DOCUMENTS" means, the Letters of Credit, the L/C Applications,
the L/C Amendment Applications and any other document relating to any Letter of
Credit, including any of the Issuing Lender's standard form documents for letter
of credit issuances.

     "LEVEL" mean any of the five ratio ranges applicable to the Indebtedness to
EBITDA ratio as set forth in the table contained in the definition of
"Applicable Margin."


     "LETTERS OF CREDIT" means, any letters of credit (whether standby letters
of credit or commercial documentary letters of credit) issued by the Issuing
Lender pursuant to SECTION 2.12.

     "PRO RATA SHARE" means, as to any Bank at any time, the percentage
equivalent (expressed as a decimal, rounded to the ninth decimal place) at such
time of such Bank's Commitment divided by the Commitments of all Banks.

          (b)    DEFINITION OF EBITDA.  The definition of "EBITDA" in
SECTION 1.1 of the Existing Agreement is hereby amended to add the following
sentence at the end thereof:  "For purposes of calculating EBITDA for the fiscal
quarter of the Company ended on May 1, 1998 only, including as such EBITDA
amount for such quarter may be included in financial covenant calculations
hereunder, EBITDA shall be increased by an amount of up to $22,500,000 of
non-cash Special Charges only, and shall not be increased by any cash Special
Charges.  For purposes


                                         -3-
<PAGE>

hereof, "SPECIAL CHARGES" means charges of up to $26,900,000 taken by the
Company during the fiscal quarter ended May 1, 1998 for (i) initiator
consolidation, (ii) inflator quality, (iii) Autoliv settlement, (iv) equipment
obsolescence, (v) inventory write down, (vi) aerospace obsolescence and
(vii) other special charges."

          (c)    AMENDMENT TO SECTION 2.3(a).  The first sentence of SECTION
2.3(a) of the Existing Agreement is amended by adding the following phrase at
the end thereof: "less such Banks' Pro Rata Share participation interest in L/C
Obligations".

          (d)    AMENDMENT TO SECTION 2.5(a).  SECTION 2.5(a) of the Existing
Agreement is amended by (i) adding the phrase "and L/C Obligations" at the end
of CLAUSE (iii) thereof; (ii) deleting the word "and" before CLAUSE (iv); (iii)
adding the phrase "and its participation interest in the L/C Obligations" to the
end of CLAUSE (iv); and (v) adding new CLAUSE (v) as follows: "(v) the "L/C
Obligations shall not exceed the L/C Commitment".

          (e)    AMENDMENT TO SECTION 2.6(a).  SECTION 2.6(a) of the Existing
Agreement is hereby amended by deleting the phrase "at a rate of .125% per
annum" and substituting the phrase "at the Applicable Margin specified for
"Facility Fee" in the definition of Applicable Margin".

          (f)    SECTION 2.11(a) THE EXISTING AGREEMENT.  The last sentence of
SECTION 2.11(a) of the Existing Agreement is amended by deleting everything
after the reference to Section 5.5 therein and substituting the following
therefor: "if any, and Cash Collateralize such Bank's Pro Rata Share of L/C
Obligations, whereupon such Withdrawing Bank shall cease to be obligated to make
further Loans hereunder, to participate in any Letter of Credit and its
Commitment shall be reduced to zero and it shall be released from all its
obligations under this Agreement".

          (g)    SECTION 2.11(b) OF THE EXISTING AGREEMENT.  SECTION 2.11(b) of
the Existing Agreement is hereby amended by adding the phrase "and Cash
Collateralize any such Bank's Pro Rata Share of L/C Obligations" before the
phrase "in accordance with the provisio" appearing in the first sentence
thereof.

          (h)    SECTION 2.11(c) OF THE EXISTING AGREEMENT.  SECTION 2.11(c) of
the Existing Agreement is hereby amended by adding the phrase "and its Pro Rata
Share of L/C Obligations has been Cash Collateralized" at the end of CLAUSE (ii)
thereof.

          (i)    SECTION 2.11(f) OF THE EXISTING AGREEMENT.  The first two
sentences of SECTION 2.11(f) of the Existing Agreement are amended and restated
in their entirety as follows:

          "If any Loans or Letters of Credit shall be outstanding at the time an
     Assignment Agreement becomes effective, (i) the Company shall repay such
     portion of such Loans and borrow an equal principal amount of new Loans
     from the Bank which has acceded or increased its Commitment hereunder and
     (ii) the new Bank shall purchase participations in the outstanding L/C
     Obligations from the Banks, so that after giving effect to such prepayment
     and borrowing of Loans and participation in L/C Obligations, the Loans and
     L/C Obligations are held PRO RATA among the Banks in accordance with the
     Commitments.


                                         -4-
<PAGE>

     The Banks shall make disbursements among themselves to give effect to such
     prepayment and borrowing and participations pursuant to instructions from
     the Agent."

          (j)    SECTION 2.12 OF THE EXISTING AGREEMENT.  A new SECTION 2.12 is
hereby added to the Existing Agreement as follows:


     "2.12.  LETTERS OF CREDIT.

          (a)    THE LETTER OF CREDIT SUBFACILITY.  (i) On the terms and
     conditions set forth herein (A) the Issuing Lender agrees, from time to
     time on any Business Day during the period from June 11, 1998 to the
     Termination Date to issue Letters of Credit for the account of the Company
     and/or the Company jointly and severally with any Subsidiary thereof, and
     to amend or renew Letters of Credit previously issued by it, in accordance
     with SUBSECTIONS 2.12(b)(iii) and (iv) and to honor drafts under the
     Letters of Credit; and (B) the Banks severally agree to participate in
     Letters of Credit issued for the account of the Company and/or the Company
     jointly and severally with any Subsidiary thereof; provided, that the
     Issuing Lender shall not be obligated to issue, and no Bank shall be
     obligated to participate in, any Letter of Credit if as of the date of
     issuance of such Letter of Credit (the "ISSUANCE DATE") (1) the amount of
     all L/C Obligations plus the amount of all Loans exceeds the combined
     Commitments of all the Banks, (2) the participation of any Bank in the
     amount of all L/C Obligations plus the amount of the Loans of such Bank
     exceeds such Bank's Commitment, or (3) the amount of L/C Obligations
     exceeds the L/C Commitment.  Within the foregoing limits, and subject to
     the other terms and conditions hereof, the Company's ability to obtain
     Letters of Credit shall be fully revolving, and, accordingly, the Company
     may, during the foregoing period, obtain Letters of Credit to replace
     Letters of Credit which have expired or which have been drawn upon and
     reimbursed.

     (ii) The Issuing Lender is under no obligation to issue any Letter of
     Credit if:

          (A)    any order, judgment or decree of any governmental authority or
     arbitrator shall by its terms purport to enjoin or restrain the Issuing
     Lender from issuing such Letter of Credit, or any requirement of law
     applicable to the Issuing Lender or any request or directive (whether or
     not having the force of law) from any governmental authority with
     jurisdiction over the Issuing Lender shall prohibit, or request that the
     Issuing Lender refrain from, the issuance of letters of credit generally or
     such Letter of Credit in particular or shall impose upon the Issuing Lender
     with respect to such Letter of Credit any restriction, reserve or capital
     requirement (for which the Issuing Lender is not otherwise compensated
     hereunder) not in effect on June 11, 1998, or shall impose upon the Issuing
     Lender any unreimbursed loss, cost or expense which was not applicable on
     June 11, 1998 and which the Issuing Lender in good faith deems material to
     it;

          (B)    the Issuing Lender has received written notice from any Bank,
     the Agent or the Company, on or prior to the Business Day prior to the
     requested date of issuance of such Letter of Credit, that one or more of
     the applicable conditions contained in SECTION 6 is not then satisfied;


                                         -5-
<PAGE>

          (C)    the expiry date of any requested Letter of Credit is (1) more
     than 360 days after the date of issuance, unless the Majority Banks have
     approved such expiry date in writing, or (2) after the Termination Date,
     unless all of the Banks have approved such expiry date in writing;

          (D)    the expiry date of any requested standby Letter of Credit is
     prior to the maturity date of any financial obligation to be supported by
     the requested Letter of Credit and the beneficiary thereof would have the
     right to draw the full amount thereof if the letter of credit is not
     renewed or replaced;

          (E)    any requested Letter of Credit does not provide for drafts, or
     is not otherwise in form and substance acceptable to the Issuing Lender, or
     the issuance of a Letter of Credit shall violate any applicable policies of
     the Issuing Lender;

          (F)    any standby Letter of Credit is for the purpose of supporting
     the issuance of any letter of credit by any other Person; or

          (G)    such Letter of Credit is in an initial face amount less than
     $250,000 or to be used for a purpose other than in connection with the
     Company's existing lines of business or denominated in a currency other
     than Dollars.

          (b)    ISSUANCE, AMENDMENT AND RENEWAL OF LETTERS OF CREDIT.  (i)
     Each Letter of Credit shall be issued upon the irrevocable written request
     of the Company received by the Issuing Lender (with a copy sent by the
     Company to the Agent if different from the Issuing Lender) at least four
     days (or such shorter time as the Issuing Lender may agree in a particular
     instance in its sole discretion) prior to the proposed date of issuance.
     Each such request for issuance of a Letter of Credit shall be by facsimile,
     confirmed immediately in an original writing, in the form of an L/C
     Application, and shall specify in form and detail satisfactory to the
     Issuing Lender: (A) the proposed date of issuance of the Letter of Credit
     (which shall be a Business Day); (B) the face amount of the Letter of
     Credit; (C) the expiry date of the Letter of Credit; (D) the name and
     address of the beneficiary thereof; (E) the documents to be presented by
     the beneficiary of the Letter of Credit in case of any drawing thereunder;
     (F) the full text of any certificate to be presented by the beneficiary in
     case of any drawing thereunder; and (G) such other matters as the Issuing
     Lender may require.

          (ii)   At least two Business Days prior to the issuance of any Letter
     of Credit, the Issuing Lender will confirm with the Agent (by telephone or
     in writing) that the Agent has received a copy of the L/C Application or
     L/C Amendment Application from the Company and, if not, the Issuing Lender
     will provide the Agent with a copy thereof.  Unless the Issuing Lender has
     received notice on or before the second Business Day immediately preceding
     the date the Issuing Lender is to issue a requested Letter of Credit from
     the Agent directing the Issuing Lender not to issue such Letter of Credit
     because such issuance is not then permitted under SUBSECTION 2.12(a)(i) as
     a result of the limitations set forth in CLAUSES (1) THROUGH (3) thereof or
     SUBSECTION 2.12(a)(ii)(B), then, subject to the terms and conditions
     hereof, the Issuing Lender shall, on the requested date, issue a Letter of
     Credit for the account of the Company and/or the Company jointly and


                                         -6-
<PAGE>

     severally with any Subsidiary thereof in accordance with the Issuing
     Lender's usual and customary business practices.

          (iii)  From time to time while a Letter of Credit is outstanding and
     prior to the Termination Date, the Issuing Lender will, upon the written
     request of the Company received by the Issuing Lender (with a copy sent by
     the Company to the Agent) at least five days (or such shorter time as the
     Issuing Lender may agree in a particular instance in its sole discretion)
     prior to the proposed date of amendment, amend any Letter of Credit issued
     by it.  Each such request for amendment of a Letter of Credit shall be made
     by facsimile, confirmed immediately in an original writing, made in the
     form of an L/C Amendment Application and shall specify in form and detail
     satisfactory to the Issuing Lender: (A) the Letter of Credit to be amended;
     (B) the proposed date of amendment of the Letter of Credit (which shall be
     a Business Day); (C) the nature of the proposed amendment; and (D) such
     other matters as the Issuing Lender may require.  The Issuing Lender shall
     be under no obligation to amend any Letter of Credit if: (X) the Issuing
     Lender would have no obligation at such time to issue such Letter of Credit
     in its amended form under the terms of this Agreement; or (Y) the
     beneficiary of any such Letter of Credit does not accept the proposed
     amendment to the Letter of Credit.  The Agent will promptly notify the
     Banks of the receipt by it of any L/C Application or L/C Amendment
     Application.

          (iv)   The Issuing Lender and the Banks agree that, while a Letter of
     Credit is outstanding and prior to the Termination Date, at the option of
     the Company and upon the written request of the Company received by the
     Issuing Lender (with a copy sent by the Company to the Agent) at least five
     days (or such shorter time as the Issuing Lender may agree in a particular
     instance in its sole discretion) prior to the proposed date of notification
     of renewal, the Issuing Lender shall be entitled to authorize the automatic
     renewal of any Letter of Credit issued by it.  Each such request for
     renewal of a Letter of Credit shall be made by facsimile, confirmed
     immediately in an original writing, in the form of an L/C Amendment
     Application, and shall specify in form and detail satisfactory to the
     Issuing Lender: (A) the Letter of Credit to be renewed; (B) the proposed
     date of notification of renewal of the Letter of Credit (which shall be a
     Business Day); (C) the revised expiry date of the Letter of Credit; and (D)
     such other matters as the Issuing Lender may require.  The Issuing Lender
     shall be under no obligation so to renew any Letter of Credit if: (X) the
     Issuing Lender would have no obligation at such time to issue or amend such
     Letter of Credit in its renewed form under the terms of this Agreement; or
     (Y) the beneficiary of any such Letter of Credit does not accept the
     proposed renewal of the Letter of Credit.  If any outstanding Letter of
     Credit shall provide that it shall be automatically renewed unless the
     beneficiary thereof receives notice from the Issuing Lender that such
     Letter of Credit shall not be renewed, and if at the time of renewal the
     Issuing Lender would be entitled to authorize the automatic renewal of such
     Letter of Credit in accordance with this SUBSECTION 2.12(B)(IV) upon the
     request of the Company but the Issuing Lender shall not have received any
     L/C Amendment Application from the Company with respect to such renewal or
     other written direction by the Company with respect thereto, the Issuing
     Lender shall nonetheless be permitted to allow such Letter of Credit to
     renew, and the Company and the Banks hereby authorize such renewal, and,


                                         -7-
<PAGE>

     accordingly, the Issuing Lender shall be deemed to have received an L/C
     Amendment Application from the Company requesting such renewal.

          (v)    The Issuing Lender may, at its election (or as required by the
     Agent at the direction of the Majority Banks), deliver any notices of
     termination or other communications to any Letter of Credit beneficiary or
     transferee, and take any other action as necessary or appropriate, at any
     time and from time to time, in order to cause the expiry date of such
     Letter of Credit to be a date not later than the Termination Date.

          (vi)   This Agreement shall control in the event of any conflict with
     any L/C Related Document (other than any Letter of Credit).

          (vii)  The Issuing Lender will also deliver to the Agent,
     concurrently or promptly following its delivery of a Letter of Credit, or
     amendment to or renewal of a Letter of Credit, to an advising bank or a
     beneficiary, a true and complete copy of each such Letter of Credit or
     amendment to or renewal of a Letter of Credit.

          (c)    RISK PARTICIPATIONS, DRAWINGS AND REIMBURSEMENTS.  (i)
     Immediately upon the issuance of each Letter of Credit, each Bank shall be
     deemed to, and hereby irrevocably and unconditionally agrees to, purchase
     from the Issuing Lender a participation in such Letter of Credit and each
     drawing thereunder in an amount equal to the product of (A) the Pro Rata
     Share of such Bank, times (B) the maximum amount available to be drawn
     under such Letter of Credit and the amount of such drawing, respectively.
     For purposes of SECTION 2.3(a), each Issuance of a Letter of Credit shall
     be deemed to utilize the Commitment of each Bank by an amount equal to the
     amount of such participation.

          (ii)   In the event of any request for a drawing under a Letter of
     Credit by the beneficiary or transferee thereof, the Issuing Lender will
     promptly notify the Company.  The Company shall reimburse the Issuing
     Lender prior to 10:00 a.m. Chicago time, on each date that any amount is
     paid by the Issuing Lender under any Letter of Credit (each such date, an
     "HONOR DATE"), in an amount equal to the amount so paid by the Issuing
     Lender.  In the event the Company fails to reimburse the Issuing Lender for
     the full amount of any drawing under any Letter of Credit by 10:00 a.m.,
     Chicago time, on the Honor Date, the Issuing Lender will promptly notify
     the Agent and the Agent will promptly notify each Bank thereof and the
     Company shall be deemed to have requested Alternate Base Rate Loan(s) be
     made by the Banks to be disbursed on the Honor Date under such Letter of
     Credit, subject to the amount of the unutilized portion of the Commitment
     and subject to the conditions set forth in SECTION 6.  Any notice given by
     the Issuing Lender or the Agent pursuant to this SUBSECTION 2.12(c)(ii) may
     be oral if immediately confirmed in writing (including by facsimile);
     provided that the lack of such an immediate confirmation shall not affect
     the conclusiveness or binding effect of such notice.

          (iii)  Each Bank shall upon any notice pursuant to SUBSECTION
     2.12(c)(ii) make available to the Agent for the account of the Issuing
     Lender an amount in Dollars and in immediately available funds equal to its
     Pro Rata Share of the amount of the drawing, whereupon the participating
     Banks shall (subject to SUBSECTION 2.12(c)(iv)) each be


                                         -8-
<PAGE>

     deemed to have made a Loan consisting of Alternate Base Rate Loan to the
     Company in that amount.  If the aforesaid notice is received on or before
     12:00 noon, Chicago, time, each Bank shall make its Pro Rata Share of the
     amount of the drawing available to the Agent on the Honor Date.  If such
     notice is received after 12:00 noon, Chicago time, each Bank shall make its
     Pro Rata Share of the amount of the drawing available to the Agent before
     12:00 noon, Chicago time, on the Business Day following the Honor Date.  If
     any Bank so notified fails to make available to the Agent for the account
     of the Issuing Lender the amount of such Bank's Pro Rata Share of the
     amount of the drawing by the date and times specified in this SUBSECTION
     2.12(c)(iii), then interest shall accrue on such Bank's obligation to make
     such payment, from the date due to the date such Bank makes such payment,
     at a rate per annum equal to the Federal Funds Rate in effect from time to
     time during such period.  The Agent will promptly give notice of the
     occurrence of the Honor Date, but failure of the Agent to give any such
     notice on the Honor Date shall not relieve such Bank from its obligations
     under this SECTION 2.12(c).

          (iv)   With respect to any unreimbursed drawing that is not converted
     into Loans consisting of Alternate Base Rate Loans to the Company in whole
     or in part, because of the Company's failure to satisfy the conditions set
     forth in SECTION 6.3 or for any other reason, the Company shall be deemed
     to have incurred from the Issuing Lender an L/C Borrowing in the amount of
     such drawing, which L/C Borrowing shall be due and payable on demand
     (together with interest) and shall bear interest at a rate per annum equal
     to the Alternate Base Rate plus 2% per annum, and each Bank's payment to
     the Issuing Bank pursuant to SUBSECTION 2.12(c)(iii) shall be deemed
     payment in respect of its participation in such L/C Borrowing and shall
     constitute an L/C Advance from such Bank in satisfaction of its
     participation obligation under this SECTION 2.12(c)

          (v)    Each Bank's obligation in accordance with this Agreement to
     make the Loans or L/C Advances, as contemplated by this SECTION 2.12(c), as
     a result of a drawing under a Letter of Credit, shall be absolute and
     unconditional and without recourse to the Issuing Lender and shall not be
     affected by any circumstance, including (A) any set-off, counterclaim,
     recoupment, defense or other right which such Bank may have against the
     Issuing Lender, the Company or any other Person for any reason whatsoever;
     (B) the occurrence or continuance of a Default or an Event of Default or
     (C) any other circumstance, happening or event whatsoever, whether or not
     similar to any of the foregoing; provided, however, that each Bank's
     obligation to make Loans under this SECTION 2.12(c) is subject to the
     conditions set forth in SECTION 6.3.  Nothing in this subsection is
     intended to, and shall not preclude, any Bank's pursuing such rights and
     remedies as it may have against the Issuing Lender in the event a drawing
     is paid as a result of the Issuing Lender's gross negligence or willful
     misconduct.

     (d)  REPAYMENT OF PARTICIPATION    (i) Upon (and only upon) receipt by the
Agent for the account of the Issuing Lender of immediately available funds from
the Company (A) in reimbursement of any payment made by the Issuing Lender under
the Letter of Credit with respect to which any Bank has paid the Agent for the
account of the Issuing Lender for such Bank's participation in the Letter of
Credit pursuant to SECTION 2.12(c) or (B) in payment of interest thereon, the
Agent will pay to each Bank, in the same funds as those received by the Agent
for the account of the Issuing Lender, the amount of such Bank's Pro Rata Share
of such


                                         -9-
<PAGE>

funds, and the Issuing Lender shall receive the amount of the Pro Rata Share of
such funds of any Bank that did not so pay the Agent for the account of the
Issuing Lender.

          (ii)   If the Agent or the Issuing Lender is required at any time to
     return to the Company, or to a trustee, receiver, liquidator, custodian, or
     any official in any Insolvency Proceeding, any portion of the payments made
     by the Company to the Agent for the account of the Issuing Lender pursuant
     to SUBSECTION 2.12(d) in reimbursement of a payment made under the Letter
     of Credit or interest or fee thereon, each Bank shall, on demand of the
     Agent, forthwith return to the Agent or the Issuing Lender the amount of
     its Pro Rata Share of any amounts so returned by the Agent or the Issuing
     Lender plus interest thereon from the date such demand is made to the date
     such amounts are returned by such Bank to the Agent or the Issuing Lender,
     at a rate per annum equal to the Federal Funds Rate in effect from time to
     time.


     (e)  ROLE OF THE ISSUING BANK (i) Each Bank and the Company agree that, in
paying any drawing under a Letter of Credit, the Issuing Lender shall not have
any responsibility to obtain any document (other than any sight draft and
certificates expressly required by the Letter of Credit) or to ascertain or
inquire as to the validity or accuracy of any such document or the authority of
the Person executing or delivering any such document.

          (ii)   Neither the Agent nor the Issuing Lender or their respective
     officers, directors, employees or agents, nor any of the respective
     correspondents, participants or assignees of the Issuing Lender shall be
     liable to any Bank for: (A) any action taken or omitted in connection
     herewith at the request or with the approval of the Banks (including the
     Majority Banks, as applicable); (B) any action taken or omitted in the
     absence of gross negligence or willful misconduct; or (C) the due
     execution, effectiveness, validity or enforceability of any L/C Related
     Document.

          (iii)  The Company hereby assumes all risks of the acts or omissions
     of any beneficiary or transferee with respect to its use of any Letter of
     Credit; provided, however, that this assumption is not intended to, and
     shall not, preclude the Company's pursuing such rights and remedies as it
     may have against the beneficiary or transferee at law or under any other
     agreement.  Neither the Agent nor the Issuing Lender or their respective
     officers, directors, employees or agents, nor any of the respective
     correspondents, participants or assignees of the Issuing Lender, shall be
     liable or responsible for any of the matters described in CLAUSES (i)
     THROUGH (vii) of SECTION 2.12(f); provided, however, anything in such
     clauses to the contrary notwithstanding, that the Company may have a claim
     against the Issuing Lender, and the Issuing Lender may be liable to the
     Company, to the extent, but only to the extent, of any direct, as opposed
     to consequential or exemplary, damages suffered by the Company which the
     Company proves were caused by the Issuing Lender's willful misconduct or
     gross negligence or the Issuing Lender's willful failure to pay under any
     Letter of Credit after the presentation to it by the beneficiary of a sight
     draft and certificate(s) strictly complying with the terms and conditions
     of a Letter of Credit.  In furtherance and not in limitation of the
     foregoing:  (A) the Issuing Lender may accept documents that appear on
     their face to be in order, without responsibility for further
     investigation, regardless of any notice or information to the contrary; and
     (B) the Issuing Lender shall not be responsible for the validity or


                                         -10-
<PAGE>

     sufficiency of any instrument transferring or assigning or purporting to
     transfer or assign a Letter of Credit or the rights or benefits thereunder
     or proceeds thereof, in whole or in part, which may prove to be invalid or
     ineffective for any reason.

     (f)  OBLIGATIONS ABSOLUTE.  The obligations of the Company under this
Agreement and any L/C Related Document to reimburse the Issuing Lender for a
drawing under a Letter of Credit, and to repay any L/C Borrowing and any drawing
under a Letter of Credit converted into Loans, shall be unconditional and
irrevocable, and shall be paid strictly in accordance with the terms of this
Agreement and each such other L/C Related Document under all circumstances,
including the following:

          (i)    any lack of validity or enforceability of this Agreement or
     any L/C Related Document;

          (ii)   any change in the time, manner or place of payment of, or in
     any other term of, all or any of the obligations of the Company in respect
     of any Letter of Credit or any other amendment or waiver of or any consent
     to departure from all or any of the L/C Related Documents;

          (iii)  the existence of any claim, set-off, defense or other right
     that the Company may have at any time against any beneficiary or any
     transferee of any Letter of Credit (or any Person for whom any such
     beneficiary or any such transferee may be acting), the Issuing Lender or
     any other Person, whether in connection with this Agreement, the
     transactions contemplated hereby or by the L/C Related Documents or any
     unrelated transaction;

          (iv)   any draft, demand, certificate or other document presented
     under any Letter of Credit proving to be forged, fraudulent, invalid or
     insufficient in any respect or any statement therein being untrue or
     inaccurate in any respect; or any loss or delay in the transmission or
     otherwise of any document required in order to make a drawing under any
     Letter of Credit;

          (v)    any payment by the Issuing Lender under any Letter of Credit
     against presentation of a draft or certificate that does not strictly
     comply with the terms of any Letter of Credit; or any payment made by the
     Issuing Lender under any Letter of Credit to any Person purporting to be a
     trustee in bankruptcy, debtor-in-possession, assignee for the benefit of
     creditors, liquidator, receiver or other representative of or successor to
     any beneficiary or any transferee of any Letter of Credit, including any
     arising in connection with any Insolvency Proceeding;

          (vi)   any exchange, release or non-perfection of any collateral, or
     any release or amendment or waiver of or consent to departure from any
     other guarantee, for all or any of the obligations of the Company in
     respect of any Letter of Credit; or

          (vii)   any other circumstance or happening whatsoever, whether or
     not similar to any of the foregoing, including any other circumstance that
     might otherwise constitute a defense available to, or a discharge of, the
     Company or a guarantor.


                                         -11-
<PAGE>


     (g)  CASH COLLATERAL PLEDGE.  Upon (i) the request of the Agent, (A) if the
Issuing Lender has honored any full or partial drawing request on any Letter of
Credit and such drawing has resulted in an L/C Borrowing hereunder, or (B) if,
as of the Termination Date, any Letters of Credit may for any reason remain
outstanding and partially or wholly undrawn, or (ii) the occurrence of the
circumstances described in SUBSECTION 3.2(c) requiring the Company to Cash
Collateralize Letters of Credit, then, the Company shall immediately Cash
Collateralize the L/C Obligations in an amount equal to such L/C obligations.
In connection with its Cash Collateralization requirements under this SECTION
2.12 or under other provisions of this Agreement, the Company hereby grants the
Agent, for the benefit of the Agent, the Issuing Lender and the Banks, a
security interest in all such cash and deposit account balances.  Cash
Collateral shall be maintained in blocked, non-interest bearing deposit accounts
at The Northern Trust Company.

     (H)  LETTER OF CREDIT FEES.  (i) The Company shall pay to the Agent for the
account of each of the Banks a letter of credit fee with respect to each
outstanding Letter of Credit equal to the Applicable Margin applicable to the
"LIBOR Rate" category for the Level of pricing in effect at the time of issuance
of such Letter of Credit times the average daily maximum amount available to be
drawn on such Letter of Credit, computed on a quarterly basis in arrears on the
last Business Day of each calendar quarter upon each Letter of Credit
outstanding for that quarter as calculated by the Agent.  Such letter of credit
fees shall be due and payable quarterly in arrears on the Quarterly Dates during
which Letters of Credit are outstanding, commencing on the first such Quarterly
Date to occur after the issuance date, through the Termination Date (or such
later date upon which the outstanding Letters of Credit shall expire), with the
final payment to be made on the Termination Date (or such later expiration
date).

          (ii)   The Company shall pay to the Issuing Lender a letter of credit
     fronting fee for each Letter of Credit issued by the Issuing Lender equal
     to 1/8 of 1% of the face amount (or increased face amount, as the case may
     be) of such Letter of Credit.  Such Letter of Credit fronting fee shall be
     due and payable on each date of issuance of a Letter of Credit.

          (iii)  The Company shall pay to the Issuing Lender from time to time
     on demand the normal issuance, presentation, amendment, evergreen, drawing
     and other processing fees, and other standard costs and charges, of the
     Issuing Lender relating to letters of credit as from time to time in
     effect.

     (i)  UNIFORM CUSTOMS AND PRACTICE The Uniform Customs and Practice for
Documentary Credits as published by the International Chamber of Commerce most
recently at the time of issuance of any Letter of Credit shall (unless otherwise
expressly provided in the Letters of Credit) apply to the Letters of Credit."

     (k)  SECTION 3.2(C) OF THE EXISTING AGREEMENT.    A new SECTION 3.2(c) is
hereby added to the Existing Agreement as follows:

          "(c)   If on any date the amount of L/C Obligations exceeds the L/C
Commitment, the Company shall Cash Collateralize on such date the outstanding
Letters of Credit in an amount equal to the excess of the maximum amount then
available to be drawn


                                         -12-
<PAGE>

under the Letters of Credit over the L/C Commitment.  Subject to SECTION 5.5, if
on any date after giving effect to any Cash Collateralization made on such date
pursuant to the preceding sentence, the amount of all Loans then outstanding
plus the amount of all L/C Obligations exceeds the combined Commitments, the
Company shall immediately, and without notice or demand, prepay the outstanding
principal amount of the Loans and L/C Advances by an amount equal to the
applicable excess."

          (l)    SECTION 3.3(b).  SECTION 3.3(b) of the Existing Agreement is
hereby amended by adding the phrase ", under any L/C Related Document" after the
phrase "on any interest" appearing therein.

          (m)    SECTION 4.1(a) AND (c) OF THE EXISTING AGREEMENT.  SECTION
4.1(a) and (c) of the Existing Agreement is hereby amended by adding the phrase
"and any L/C Obligations" after the word "Agreement", "Loan" or "Loans" each
time they appear therein.

          (n)    SECTION 4.3 OF THE EXISTING AGREEMENT.  SECTION 4.3 of the
Existing Agreement is hereby amended by adding the phrase "and any other fees"
after the phrase "facility fees" appearing therein.

          (o)    SECTION 5.1(a) OF THE EXISTING AGREEMENT.  SECTION 5.1(a) of
the Existing Agreement including CLAUSE (i) thereunder is hereby amended and
restated in its entirety as follows:

          "(a)   The Company shall pay directly to each Bank from time to time
     such amounts as such Bank may determine to be necessary to compensate it
     for any costs which such Bank determines are attributable to its making or
     maintaining of any Eurodollar Loans or participation in any Letter of
     Credit or its obligation to make any Eurodollar Loans hereunder or to
     participate in any Letters of Credit, or reduction in any amount receivable
     by such Bank hereunder in respect of any such Loans or such participation
     in any Letters of Credit, or in the case of the Issuing Lender, any
     increase in the cost to such Issuing Lender of agreeing to issue, issuing
     or maintaining any Letter of Credit or agreeing to make or making, funding
     or maintaining any unpaid drawing under any Letter of Credit (such
     increases in costs and reductions in amounts receivable being herein called
     "ADDITIONAL COSTS"), resulting from any Regulatory Change which:

          (i)    changes the basis of taxation of any amounts payable to such
     Bank under this Agreement or its Note in respect of any of such Loans or
     under any L/C Related Document in respect of any L/C Obligation (other than
     taxes on the overall net income of such Bank or its Applicable Lending
     Office imposed by the jurisdiction in which such Bank has its principal
     office or such Applicable Lending Office); or".

          (p)    SECTION 5.1(a)(iii) OF THE EXISTING AGREEMENT.  SECTION
5.1(a)(iii) of the Existing Agreement is amended by adding the phrase ", any L/C
Related Document" before the phrase "or Commitment" appearing therein.


                                         -13-
<PAGE>

          (q)    SECTION 5.1(c) OF THE EXISTING AGREEMENT.  SECTION 5.1(c) of
the Existing Agreement is amended by adding the phrase "or any L/C Obligation"
after the word "Loan" or "Loans" each time they appear therein.

          (r)    SECTION 5.1(f) OF THE EXISTING AGREEMENT.  SECTION 5.1(f) of
the Existing Agreement is hereby amended to add the phrase "and Cash
Collateralize such Bank's Pro Rata Share of the L/C Obligations" at the end of
CLAUSE (I) therein.

          (s)    SECTION 5.6 OF THE EXISTING AGREEMENT.  SECTION 5.6 of the
Existing Agreement is hereby amended by (i) adding the phrase "or in
participating in any Letter of Credit" after the phrase "Commitment hereunder"
appearing therein and (ii) adding the phrase "or participation in such Letter of
Credit" after the word "Loan" appearing in the last line thereof.

          (t)    SECTION 5.7 OF THE EXISTING AGREEMENT.  SECTION 5.7 of the
Existing Agreement is hereby amended by adding the phrase "or under any L/C
Obligation" after the word "Notes" or "Note" each time they appear therein.

          (u)    SECTION 6.3 OF THE EXISTING AGREEMENT.  SECTION 6.3 of the
Existing Agreement is hereby amended and restated in its entirety as follows:

          "6.3.  INITIAL AND SUBSEQUENT LOANS AND LETTERS OF CREDIT.  The
     obligations of the Banks to make any Loan (including the initial Loan but
     other than Loans which would not increase the aggregate Dollar amount of
     Loans outstanding) and the obligation of the Issuing Lender to issue any
     Letters of Credit are subject to the further conditions precedent that,
     both immediately prior to such Loan or issuance of the Letter of Credit and
     also after giving effect thereto: (a) no Default shall have occurred and be
     continuing; (b) the representations and warranties in SECTION 7 hereof, in
     any Pledge Agreement or in any L/C Related Document shall be true and
     correct on and as of the date of the making of such Loans or issuance of
     the Letter of Credit with the same force and effect as if made on and as of
     such date except to the extent such representations and warranties state
     that they relate solely to a specified date; and (c) the Agent and the
     Issuing Lender shall have received an L/C Application or L/C Amendment
     Application, as required by SECTION 2.12.  Each notice of borrowing by the
     Company hereunder or request for a Letter of Credit or amendment thereto
     shall constitute a certification by the Company to the effect set forth in
     the preceding sentence."

          (v)    SECTION 6.4 OF THE EXISTING AGREEMENT.  SECTION 6.4 of the
Existing Agreement is hereby amended by adding the phrase "and the L/C
Obligations" after the word "Notes" each time it appears therein.

          (w)    SECTION 7.17 OF THE EXISTING AGREEMENT.  A new SECTION 7.17 is
hereby added to the Existing Agreement as follows:

          "Section 7.17. YEAR 2000 COMPLIANCE.

          (a)    The Company and each Subsidiary has:


                                         -14-
<PAGE>

                 (i)     conducted an analysis of all of its products, services,
     business and operations, including without limitation surveys of its
     Systems (as defined below) and surveys of and discussions with customers,
     suppliers and vendors, to determine the extent to which the Company or such
     Subsidiary may be adversely affected by its failure to be Year 2000
     Compliant (as defined below);

                 (ii)    developed a plan (the "YEAR 2000 PLAN") to become Year
     2000 Compliant and remedy any material loss it may suffer if it fails to be
     Year 2000 Compliant on a timely basis; and

                 (iii)   implemented and continues to proceed with the Year 2000
     Plan materially in accordance with its terms and timetables.

          (b)    Company and each Subsidiary reasonably believes that the Year
2000 Plan, if implemented in accordance with its terms, will result in it being
Year 2000 Complaint on a timely basis.

          (c)    Company and each Subsidiary reasonably believes that each of
its customers, suppliers and vendors whose failure to be Year 2000 Compliant
would have a material and adverse effect on the Company or such Subsidiary, is
Year 2000 Compliant or has developed a plan to become Year 2000 Compliant and
remedy any material loss such person may suffer if it fails to be Year 2000
Compliant on a timely basis with respect to all of its own computer systems and
applications.

     The term "Year 2000 Compliant" means that all of such person(s) computer
systems and applications, including without limitation software and hardware
("SYSTEMS"), will function prior to, during, and after the calendar Year 2000,
and that no change in or to such calendar year will have a material adverse
effect on the performance of the Systems or on the functioning of the Company's
or such Subsidiary's business.

     Company acknowledges and agrees that the foregoing representations and any
other representation, warranty, schedule, certificate, statement, report, notice
or other writing now or hereafter furnished by or on behalf of Company or any
Subsidiary to the Agent or any Bank in connection with being Year 2000 Compliant
or its Year 2000 Plan is material to the Agent and the Banks and that the Agent
and the Banks have relied and will continue to rely thereon.  The Company agrees
and shall cause each Subsidiary to provide such information, financial,
technical, or otherwise, concerning the Company's or such Subsidiary's Year 2000
Plan as the Agent may reasonably request form time to time."

          (x)    SECTIONS 7.3, 7.4, 7.5, 7.6, 7.12 AND 8.6(H).  SECTIONS 7.3,
7.4, 7.5, 7.6, 7.12 AND 8.6(H) of the Existing Agreement are hereby amended by
adding the phrase "the L/C Related Documents" after the phrase "OEA Pledge
Agreement" or "Pledge Agreements" each time they appear in such Sections.

          (y)    SECTION 8 OF THE EXISTING AGREEMENT.  SECTION 8 of the
Existing Agreement is hereby amended by adding the phrase "or any Letter of
Credit is outstanding" after the phrase "Commitment is in effect" appearing
therein.


                                         -15-
<PAGE>

          (z)    AMENDMENT TO SECTION 8.10.  SECTION 8.10 of the Existing
Agreement is hereby amended and restated in its entirety as follows:

          "8.10. TANGIBLE NET WORTH.  The Company shall maintain, as at the
last day of each fiscal quarter, a Consolidated Tangible Net Worth of not less
than that specified below for the period indicated:

<TABLE>
<CAPTION>

     For Fiscal Quarter(s) Ending on    Consolidated Tangible Net Worth
     -------------------------------    -------------------------------
     <S>                                <C>
     Through January 31, 1999           $155,000,000
     April 30, 1999                     $160,000,000
     July 31, 1999                      $165,000,000
     Thereafter                         $165,000,000 plus 50% of Net Income (if
                                        positive), for each fiscal quarter ended
                                        after July 31, 1999 through and
                                        including the fiscal quarter ended on a
                                        cumulative basis, plus the net proceeds
                                        of the issuance of any capital stock of
                                        the Company and its Subsidiaries."
</TABLE>

          (aa)   AMENDMENT TO SECTION 8.11.  SECTION 8.11 of the Existing
Agreement is hereby amended and restated in its entirety as follows:

          "8.11  INDEBTEDNESS TO EBITDA.  The Company will not permit the ratio
     of the consolidated Indebtedness of the Company and its Subsidiaries for
     the 12-month period ending on the last day of each fiscal quarter listed
     below to the sum of EBITDA plus interest income for the 12-month period
     ending on the last day of such fiscal quarter to be greater than the ratio
     specified for such quarter below, all calculated in accordance with GAAP:

<TABLE>
<CAPTION>

                     12-Month Period Ending On     Ratio
                     -------------------------     -----
                     <C>                           <C>
                     May 1, 1998                   3.0:1.0
                     July 31, 1998                 3.0:1.0
                     October 31, 1998              3.5:1.0
                     January 31, 1999              4.0:1.0
                     April 30, 1999                3.25:1.0
                     July 31, 1999                 3.0:1.0
                     October 31, 1999              2.75:1.0
                     January 31, 2000              2.75:1.0
                     Thereafter                    2.5:1.0"
</TABLE>

          (bb)   SECTION 8.12 OF THE EXISTING AGREEMENT.  SECTION 8.12 of the
Existing Agreement is hereby amended and restated in its entirety as follows:


                                         -16-
<PAGE>

          "8.12. INDEBTEDNESS TO TOTAL CAPITALIZATION.  The Company will not
     permit, as at the last day of each fiscal quarter, the consolidated
     Indebtedness of the Company and its Subsidiaries to exceed the percentage
     of Total Capitalization specified below for the time period indicated, all
     calculated in accordance with GAAP:

<TABLE>
<CAPTION>

      For Fiscal Quarter(s) Ending On   Percentage of Total Capitalization
      -------------------------------   ----------------------------------
      <S>                               <C>
      Through October 31, 1998                          50%
      January 31, 1999                                  52%
      April 30, 1999                                    52%
      July 31, 1999                                     50%
      October 31, 1999                                  47.5%
      January 31, 2000                                  47.5%
      April 30, 2000                                    45.0%
      July 31, 2000                                     45%
      Thereafter                                        40%"
</TABLE>

          (cc)   SECTION 9 OF THE EXISTING AGREEMENT.  SECTION 9 of the
Existing Agreement is hereby amended by (i) adding the phrase "or any
reimbursement obligation in connection with any L/C Obligation" after the word
"Loan" in SECTION 9(a); (ii) adding the phrase "or any L/C Related Document"
after the phrase "Pledge Agreement" appearing in SECTION 9(c) and, (iii) adding
the phrase "or any L/C Related Document after the phrase "Pledge Agreement" each
time it appears in SECTION 9(k).

          (dd)   SECTION 9 OF THE EXISTING AGREEMENT.  The clause beginning
with "THEREUPON" in SECTION 9 of the Existing Agreement is hereby amended and
restated in its entirety as follows:

     "THEREUPON: (i) in the case of an Event of Default (other than one referred
to in SUBSECTION (g) or (h) of this SECTION 9 with respect to the Company), the
Agent, upon request of the Majority Banks, may, by notice to the Company, cancel
the Commitments, declare any obligation of the Issuing Lender to issue Letters
of Credit to be terminated, declare the principal amount then outstanding of,
and the accrued interest on, the Loans and all other amounts payable by the
Company hereunder and under the Notes (including, without limitation, any
amounts payable under SECTION 5.5 hereof) to be forthwith due and payable and/or
declare an amount equal to the maximum aggregate amount that is or at any time
thereafter may become available for drawing under any outstanding Letters of
Credit (whether or not any beneficiary shall have presented, or shall be
entitled at such time to present, the drafts or other documents required to draw
under such Letters of Credit) to be immediately due and payable, whereupon such
amounts shall be immediately due and payable without presentment, demand,
protest or other formalities of any kind, all of which are hereby expressly
waived by the Company; and (ii) in the case of the occurrence of an Event of
Default referred to in SUBSECTION (g) or (h) of this SECTION 9 with respect to
the Company, the Commitments shall automatically be canceled, the obligations of
the Issuing Lender to issue Letters of Credit shall terminate automatically and
the principal amount then outstanding of, and the accrued interest on, the Loans
and all other amounts payable by the Company hereunder, under the Notes
(including, without limitation, any amounts payable under SECTION 5.5 hereof)
and as aforesaid with respect to Letters of Credit shall automatically become


                                         -17-
<PAGE>

immediately due and payable without presentment, demand, protest or other
formalities of any kind, all of which are hereby expressly waived by the
Company."

          (EE)   SECTION 10 OF THE EXISTING AGREEMENT.  SECTION 10 of the
Existing Agreement is hereby amended by adding the phrase "L/C Related
Documents" after the phrase "Pledge Agreements" each time it appears therein.

          (ff)   SECTION 10.1 OF THE EXISTING AGREEMENT.  SECTION 10.1 of the
Existing Agreement is further amended by adding the following at the end
thereof:

          "The Issuing Lender shall act on behalf of Banks with respect to any
          Letters of Credit issued by it and the documents associated therewith
          until such time and except for so long as the Agent may agree at the
          request of the Majority Banks to act for such Issuing Lender with
          respect thereto; provided, however, that the Issuing Lender shall have
          all of the benefits and immunities (x) provided to the Agent in this
          SECTION 10 with respect to any acts taken or omissions suffered by the
          Issuing Lender in connection with Letters of Credit issued by it or
          proposed to be issued by it and the application and agreements for
          letters of credit pertaining to the Letters of Credit as fully as if
          the term "Agent", as used in this SECTION 10, included the Issuing
          Lender with respect to such acts or omissions, and (y) as additionally
          provided in this Agreement with respect to the Issuing Lender."

          (gg)   SECTION 11.1 OF THE EXISTING AGREEMENT.  SECTION 11.1 of the
Existing Agreement is hereby amended by adding the phrase "or L/C Related
Documents" after the phrase "Pledge Agreements" appearing therein.

          (hh)   SECTION 11.3 OF THE EXISTING AGREEMENT.  SECTION 11.3 of the
Existing Agreement is hereby amended by (i) adding the phrase "Issuing Lender"
after the word "Agent" each time it appears therein and (ii) adding the phrase
"L/C Related Documents" after the phrase "Pledge Agreements" each time it
appears therein.

          (ii)   SECTION 11.4 OF THE EXISTING AGREEMENT.  SECTION 11.4 of the
Existing Agreement is hereby amended in its entirety as follows:

          "11.4. AMENDMENTS, ETC.  Except as otherwise expressly provided in
     this Agreement, any provision of this Agreement or L/C Related Document may
     be waived, amended or modified only by an instrument in writing signed by
     the Company, the Agent and the Majority Banks; provided that no amendment
     modification or waiver shall, unless by an instrument signed by the Agent,
     the Company and all of the Banks (a) increase or extend the term, or extend
     the time or waive any requirement for the reduction or termination, of any
     of the Commitments (except as specifically provided in SECTION 2.11), (b)
     extend the date fixed for the payment of principal of or interest on any
     Loan or L/C Obligation (except as specifically provided in SECTION 2.11),
     (c) reduce the amount of any payment of principal thereof or the rate at
     which interest is payable thereon or any fee payable hereunder or under any
     L/C Related Document, (d) alter the terms of this SECTION 11.4, (e) amend
     the definition of the term "Majority Banks", (f) waive any condition
     precedent set forth in SECTION 6 hereof, or (g) release the "Collateral"
     referred to in the


                                         -18-
<PAGE>

     Pledge Agreements, the French Filing Documents or L/C Related Documents
     from the Lien in favor of the Agent, on behalf of the Banks or release any
     guaranty except for the release of any applicable Cash Collateral upon
     irrevocable repayment in full or expiration (assuming no draws have been
     made) of the related L/C Obligation; and provided further, that no
     amendment, waiver or consent shall, unless in writing and signed by the
     Issuing Lender in addition to the Majority Banks or all the Banks, as the
     case may be, affect the rights or duties of the Issuing Lender under this
     Agreement or any L/C Related Document relating to any Letter of Credit
     issued or to be issued by it.

          (jj)   SECTION 11.6 OF THE EXISTING AGREEMENT.  SECTION 11.6 of the
Existing Agreement is hereby amended by adding the phrase "L/C Obligation"
(i) after the word "Pledge Agreement" in CLAUSE (a) thereof; (ii) at the end of
the first sentence in CLAUSE (b) thereof and after the word "Agreement" in the
last sentence of said CLAUSE (b); (iii) after the word "Commitment" each time it
appears in CLAUSE (c); (iv) at the end of the first sentence of CLAUSE (e); and
(v) after the word "Commitment" each time it appears in CLAUSE (f) thereof.

          (kk)   SECTION 11.7 OF THE EXISTING AGREEMENT.  SECTION 11.7 of the
Existing Agreement is hereby amended by adding the phrase "or L/C Obligation"
after the word "Loans" appearing therein.

          (ll)   SECTION 11.12 AND 11.13 OF THE EXISTING AGREEMENT.  SECTIONS
11.12 and 11.13 of the Existing Agreement are hereby amended by adding the
phrase "or L/C Related Documents" after the word "Notes" each time it appears
therein.

     SECTION 3.  CONDITIONS TO EFFECTIVE DATE.  The occurrence of the Effective
Date shall be subject to the satisfaction, on and as of the Effective Date, of
the following conditions precedent:

          (a)    AMENDMENT.  The Company, the Agent, the Issuing Lender and all
of the Banks shall have executed and delivered this Amendment.

          (b)    NO DEFAULT.  No Default shall have occurred and be continuing
under the Existing Agreement and the representations and warranties of the
Company in SECTION 7 of the Existing Agreement as amended hereby and in
SECTION 7 hereof shall be true and correct on and as of the Effective Date
(except to the extent such representations and warranties state that they relate
solely to a specified date) and the Company shall have provided to the Agent a
certificate of a senior officer of the Company to that effect.

          (c)    ARTICLES OF INCORPORATION.  The Company shall have provided to
the Agent, in form and substance satisfactory to the Agent, a certificate of the
secretary or assistant secretary of the Company (i) confirming that the articles
of incorporation and by-laws of the Company have not been amended since April
10, 1998 or (ii) setting forth a true and correct copy of any amendment to the
articles of incorporation or by-laws of the Company adopted on or after
April 10, 1998.

          (d)    COMPANY RESOLUTIONS.  A copy, duly certified by the secretary
or an assistant secretary of the Company, of (i) resolutions of the Company's
Board of Directors


                                         -19-
<PAGE>

authorizing or ratifying the execution and delivery of this Amendment,
authorizing the borrowings under the Existing Agreement, as amended hereby, and
authorizing the execution and delivery of L/C Related Documents (ii) all
documents evidencing other necessary corporate action, and (iii) all approvals
or consents, if any, with respect to this Amendment.

          (e)    COMPANY INCUMBENCY CERTIFICATE.  A certificate of the
secretary or an assistant secretary of the Company certifying the names of the
Company's officers authorized to sign this Amendment, any L/C Related Documents
and all other documents or certificates to be delivered hereunder, together with
the true signatures of such officers.

          (f)    LEGAL OPINION.  The Company shall have delivered to the Agent
an opinion of the Company's counsel, substantially in the form of EXHIBIT A
hereto.

          (g)    AMENDMENT FEE.  The Company shall have paid to the Agent, for
the account of the Banks, a non-refundable fee of $180,000.

          (h)    OTHER.  The Company shall have delivered such other documents
as the Agent may reasonably request.

     SECTION 4.  EFFECTIVE DATE NOTICE.  Promptly following the occurrence of
the Effective Date, the Agent shall give notice to the parties hereto of the
occurrence of the Effective Date, which notice shall be conclusive, and all
parties may rely thereon; provided, that such notice shall not waive or
otherwise limit any right or remedy of the Agent or any Bank arising out of any
failure of any condition precedent set forth in SECTION 3 to be satisfied.

     SECTION 5.  TERMINATION.  If the Effective Date shall not have occurred on
or before June 15, 1998, the Agent on instructions of the Majority Banks may
terminate this Amendment by notice in writing to the Company at any time before
the occurrence of the Effective Date; provided, that the obligations of the
Company under SECTION 12 shall survive such termination.

     SECTION 6.  RATIFICATION.  The parties agree that the Existing Agreement
and the Notes have not lapsed or terminated, are in full force and effect, and
are and from and after the Effective Date shall remain binding in accordance
with their terms, as amended hereby.

     SECTION 7.  REPRESENTATIONS AND WARRANTIES.  The Company represents and
warrants to the Agent and the Banks that:

          (a)    NO BREACH.  The execution, delivery and performance of this
Amendment, and the Existing Agreement as amended hereby, and the L/C Related
Documents will not conflict with or result in a breach of, or cause the creation
of a Lien or require any consent under, the articles of incorporation or by-laws
of the Company, or any applicable law or regulation, or any order, injunction or
decree of any court or governmental authority or agency, or any agreement or
instrument to which the Company or any of its Subsidiaries is a party or by
which any of them is bound.

          (b)    INCORPORATION, CORPORATE POWER AND ACTION, BINDING EFFECT.
The Company has been duly incorporated and is validly existing in good standing
under the laws of


                                         -20-
<PAGE>

the State of Delaware and has all necessary corporate power and authority to
execute, deliver and perform its obligations under this Amendment, the Existing
Agreement as amended hereby and the L/C Related Documents; the execution,
delivery and performance by the Company of this Amendment, the Existing
Agreement, as amended hereby, and the L/C Related Documents have been duly
authorized by all necessary corporate action on its part; and this Amendment has
been duly and validly executed and delivered by the Company and constitutes a
legal, valid and binding obligation, enforceable in accordance with its terms.

          (c)    APPROVALS.  No authorizations, approvals or consents of, and
no filings or registrations with, any governmental or regulatory authority or
agency are necessary for the execution, delivery or performance by the Company
of this Amendment, the Existing Agreement as amended hereby or the L/C Related
Documents or for the validity or enforceability thereof.

     SECTION 8.  CERTAIN USAGES.  From and after the Effective Date, each
reference to the Existing Agreement in the Existing Agreement or in other
agreements, documents or instruments referred to or provided for in or delivered
under the Existing Agreement shall be deemed to refer to the Existing Agreement,
as amended hereby.

     SECTION 9.  SUCCESSORS AND ASSIGNS.  This Amendment shall be binding upon
and inure to the benefit of the Company, the Agent, the Banks and their
respective successors and assigns, except that the Company may not transfer or
assign any of its rights or interest hereunder.

     SECTION 10. GOVERNING LAW.  This Amendment shall be governed by, and
construed and interpreted in accordance with, the internal laws of the State of
Illinois.

     SECTION 11. COUNTERPARTS.  This Amendment may be executed in any number of
counterparts and any party hereto may execute any one or more of such
counterparts, all of which shall constitute one and the same instrument.
Delivery of an executed counterpart of a signature page to this Amendment by
telecopier shall be as effective as delivery of a manually executed counterpart
of this Amendment.

     SECTION 12. EXPENSES.  Whether or not the Effective Date shall occur,
without limiting the obligations of the Company under the Existing Agreement,
the Company agrees to pay, or to reimburse on demand, all reasonable costs and
expenses incurred by (i) the Agent in connection with the negotiation,
preparation, execution, delivery, modification, amendment or enforcement of this
Amendment, any L/C Related Document and the other agreements, documents and
instruments referred to herein or therein, including the reasonable fees and
expenses of Gardner, Carton & Douglas, special counsel to the Agent, and any
other counsel engaged by the Agent, and (ii) any Bank in connection with
enforcement of this Amendment, the Existing Agreement as amended hereby, any L/C
Related Document and the agreements, documents and instruments referred to
herein or therein, including the reasonable fees and expenses of counsel to such
Bank.

     SECTION 13. WAIVER.  On and after the Effective Date, the restriction
limiting the amount of Loans outstanding to $150,000,000 contained in that
certain Waiver to Amended and Restated Revolving Credit Agreement dated as of
May 11, 1998 among the Company, the Banks, the Co-Agents and the Agent shall
have no force or effect


                                         -21-
<PAGE>


     IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be
executed by their duly authorized officers as of the day and year first above
written.

                                        OEA, INC.

                                        By: /s/ J. Thompson McConathy
                                           -------------------------------------
                                             Name: J. Thompson McConathy
                                             Title: Vice President Finance

                                        THE NORTHERN TRUST COMPANY,
                                        as Agent

                                        By: /s/ James F.T. Monhart
                                           -------------------------------------
                                             Name: James F.T. Monhart
                                             Title: Senior Vice President

                                        THE NORTHERN TRUST COMPANY,
                                        as Issuing Lender

                                        By: /s/ James F.T. Monhart
                                           -------------------------------------
                                             Name: James F.T. Monhart
                                             Title: Senior Vice President


                                        BANKS:

                                        THE NORTHERN TRUST COMPANY, individually

                                        By: /s/ James F.T. Monhart
                                           -------------------------------------
                                             Name: James F.T. Monhart
                                             Title: Senior Vice President

                                        BANQUE NATIONALE DE PARIS, individually
                                        and as Co-Agent

                                        By: /s/ Clive Bettles
                                           -------------------------------------
                                             Name: Clive Bettles
                                             Title: Senior Vice President 
                                                     & Manager

                                        By: /s/ Mitchell M. Ozawa
                                           -------------------------------------
                                             Name: Mitchell M. Ozawa
                                             Title: Vice President


<PAGE>


                                        U.S. BANK NATIONAL ASSOCIATION,
                                        individually and as Co-Agent

                                        By: /s/ William J. Sullivan
                                           -------------------------------------
                                             Name: William J. Sullivan
                                             Title: Vice President

                                        UNION BANK OF CALIFORNIA, N.A.,
                                        individually and as Co-Agent

                                        By: /s/ John C. Lee
                                           -------------------------------------
                                             Name: John C. Lee
                                             Title: Assistant Vice President

                                        CREDIT AGRICOLE INDOSUEZ, individually

                                        By: /s/ David Bouhl
                                           -------------------------------------
                                             Name: David Bouhl, F.V.P.
                                             Title: Head of Corporate Banking 
                                                     Chicago

                                        By: /s/ Dean Balice
                                           -------------------------------------
                                             Name: Dean Balice
                                             Title: Senior Vice President
                                                     Branch Manager
 

                                        LASALLE NATIONAL BANK, individually

                                        By: /s/ Michael Bryan
                                           -------------------------------------
                                             Name: Michael Bryan
                                             Title: Vice President


                                        THE LONG-TERM CREDIT BANK OF JAPAN,
                                        LTD., individually

                                        By: /s/ Mark A. Thompson
                                           -------------------------------------
                                             Name: Mark A. Thompson
                                             Title: Senior Vice President and 
                                                     Team Leader


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JUL-31-1998
<PERIOD-START>                             AUG-01-1997
<PERIOD-END>                               JUL-31-1998
<CASH>                                       1,920,000
<SECURITIES>                                         0
<RECEIVABLES>                               43,998,000
<ALLOWANCES>                                         0
<INVENTORY>                                 54,567,000
<CURRENT-ASSETS>                           117,578,000
<PP&E>                                     272,411,000
<DEPRECIATION>                              67,761,000
<TOTAL-ASSETS>                             328,759,000
<CURRENT-LIABILITIES>                       31,461,000
<BONDS>                                              0
                                0
                                          0
<COMMON>                                     2,202,000
<OTHER-SE>                                 159,304,000
<TOTAL-LIABILITY-AND-EQUITY>               328,759,000
<SALES>                                    245,375,000
<TOTAL-REVENUES>                           245,375,000
<CGS>                                      238,571,000
<TOTAL-COSTS>                              250,963,000
<OTHER-EXPENSES>                             8,343,000
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           6,479,000
<INCOME-PRETAX>                           (13,931,000)
<INCOME-TAX>                               (4,655,000)
<INCOME-CONTINUING>                        (9,276,000)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                 (10,040,000)
<NET-INCOME>                              (19,316,000)
<EPS-PRIMARY>                                    (.94)
<EPS-DILUTED>                                    (.94)
        

</TABLE>


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