DT INDUSTRIES INC
10-Q, 1998-11-10
SPECIAL INDUSTRY MACHINERY, NEC
Previous: FORESTRY INTERNATIONAL INC, 8-K, 1998-11-10
Next: JPS AUTOMOTIVE PRODUCTS CORP, 10-Q, 1998-11-10



                                    FORM 10-Q

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

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


For the Quarterly Period Ended September 27, 1998
Commission File Number: 0-23400



                               DT INDUSTRIES, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)



            Delaware                                              44-0537828
- -------------------------------                              -------------------
(State or other jurisdiction of                               (I.R.S. Employer
 incorporation or organization                               Identification No.)



           1949 E. Sunshine, Suite 2-300, Springfield, Missouri 65804
- --------------------------------------------------------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)



                                 (417) 890-0102
- --------------------------------------------------------------------------------
              (registrant's telephone number, including area code)




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



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

    The number of shares of Common Stock, $0.01 par value, of the registrant
               outstanding as of October 30, 1998 was 9,996,437.


<PAGE>

DT INDUSTRIES, INC.

Index
Page 1
- --------------------------------------------------------------------------------

                                                                           Page
                                                                          Number

Part I    Financial Information

          Item 1.   Financial Statements (Unaudited, except as noted)

                    Consolidated Balance Sheets at September 27, 1998
                      and June 28, 1998 (Audited)                            2

                    Consolidated Statement of Operations for the three
                      months ended September 27, 1998 and September 28,
                      1997                                                   3

                    Consolidated Statement of Changes in Stockholders'
                      Equity for the three months ended September 27,
                      1998                                                   4

                    Consolidated Statement of Cash Flows for the three
                      months ended September 27, 1998 and September 28,
                      1997                                                  5-6

                    Notes to Consolidated Financial Statements              7-11

          Item 2.   Management's Discussion and Analysis of Financial
                      Condition and Results of Operations                  12-18

Part II   Other Information

          Item 6.   Exhibits and Reports on Form 8-K                        19

Signature


<PAGE>

DT INDUSTRIES, INC.

Item 1.  Financial Statements
Consolidated Balance Sheets
(Dollars in Thousands Except Per Share Data)
Page 2
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                           September 27,       June 28,
                                                               1998              1998
                                                            (Unaudited)
                                                           -------------     -------------
<S>                                                          <C>               <C>
Assets

Current assets:

   Cash and cash equivalents                                 $   4,611         $   6,915
   Accounts receivable, net                                     80,834            75,634
   Costs and estimated earnings in excess of 
      amounts billed on uncompleted contracts                   73,239            66,910
   Inventories, net                                             53,998            48,755
   Prepaid expenses and other                                    8,645             8,931
                                                           -------------     -------------
      Total current assets                                     221,327           207,145
Property, plant and equipment, net                              74,800            69,183
Goodwill, net                                                  181,935           177,578
Other assets, net                                                9,431             6,096
                                                           -------------     -------------
                                                             $ 487,493         $ 460,002
                                                           =============     =============

Liabilities and Stockholders' Equity

Current liabilities:

   Current portion of long-term debt                         $     321         $      55
   Accounts payable                                             33,398            33,627
   Customer advances                                            28,290            21,791
   Accrued liabilities                                          41,676            43,232
                                                           -------------     -------------
      Total current liabilities                                103,685            98,705
                                                           -------------     -------------
Long-term debt                                                 119,433            89,956
Deferred income taxes                                            7,807             7,827
Other long-term liabilities                                      3,581             3,455
                                                           -------------     -------------
      Total long-term obligations                              130,821           101,238
                                                           -------------     -------------

Commitments and contingencies (See Note 10)

Company-obligated, mandatorily redeemable
   convertible preferred securities of
   subsidiary DT Capital Trust holding solely
   convertible junior subordinated debentures 
   of the Company                                               70,000            70,000
                                                           -------------     -------------

Stockholders' equity:

   Preferred stock, $0.01 par value; 1,500,000 shares
      authorized; no shares issued and outstanding
   Common stock, $0.01 par value; 100,000,000 shares
      authorized; 9,996,437 and 10,502,762 shares 
      outstanding at September 27, 1998 and June 28, 
      1998, respectively                                           113               113

   Additional paid-in capital                                  134,652           134,608

   Retained earnings                                            84,138            80,561

   Cumulative translation adjustment                            (1,781)             (778)

   Less -

      Treasury stock (1,382,700 and 873,000 shares 
         at September 27, 1998 and June 28, 1998, 
         respectively), at cost                                (34,135)          (24,445)
                                                           -------------     -------------
      Total stockholders' equity                               182,987           190,059
                                                           -------------     -------------
                                                             $ 487,493         $ 460,002
                                                           =============     =============
</TABLE>

          See accompanying Notes to Consolidated Financial Statements.


<PAGE>

DT INDUSTRIES, INC.

Item 1.  Financial Statements
Consolidated Statement of Operations
(Dollars in Thousands Except Per Share Data)
(Unaudited)
Page 3
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                 Three Months Ended
                                                           September 27,     September 28,
                                                               1998              1997
                                                           -------------     -------------
<S>                                                          <C>               <C>      
Net sales                                                    $ 112,907         $ 115,764
Cost of sales                                                   84,682            84,856
                                                           -------------     -------------
Gross profit                                                    28,225            30,908
Selling, general and administrative expenses                    18,781            17,089
                                                           -------------     -------------
Operating income                                                 9,444            13,819
Interest expense                                                 2,036             1,674

Dividends on Company-obligated, mandatorily 
   redeemable convertible preferred securities 
   of subsidiary DT Capital Trust holding solely 
   convertible junior subordinated debentures of
   the Company, at 7.16% per annum                               1,253             1,253
                                                           -------------     -------------
Income before provision for income taxes and
   extraordinary loss                                            6,155            10,892
Provision for income taxes                                       2,370             4,357
                                                           -------------     -------------
Income before extraordinary loss                                 3,785             6,535

Extraordinary loss on debt refinancing less 
   applicable income tax benefit of $800                           ---             1,200
                                                           -------------     -------------
Net income                                                   $   3,785         $   5,335
                                                           =============     =============
Basic earnings per common share:

     Income before extraordinary loss                        $    0.37         $    0.58
     Extraordinary loss                                            ---              0.11
                                                           -------------     -------------
     Net income                                              $    0.37         $    0.47
                                                           =============     =============
Diluted earnings per common share:

     Income before extraordinary loss                        $    0.37         $    0.53
     Extraordinary loss                                            ---              0.09
                                                           -------------     -------------
     Net income                                              $    0.37         $    0.44
                                                           =============     =============
Weighted average common shares outstanding:
   Basic                                                    10,318,053        11,301,875
   Diluted                                                  12,413,389        13,672,486
                                                           =============     =============

</TABLE>

          See accompanying Notes to Consolidated Financial Statements.


<PAGE>

DT INDUSTRIES, INC.

Item 1.  Financial Statements
Consolidated Statement of Changes in Stockholders' Equity
For the Three Months Ended September 27, 1998
(Dollars in Thousands Except Per Share Data)
Page 4
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                     Compre-                     Cumulative                   Additional
                                     hensive       Retained      translation      Common       paid-in       Treasury
                                     Income        earnings      adjustment       stock        capital         stock        Total
                                    ---------     ----------     -----------     --------     ----------     ---------    ----------
<S>                                  <C>           <C>             <C>            <C>          <C>           <C>          <C>      
Balance, June 28, 1998                             $ 80,561        $  (778)       $  113       $ 134,608     $(24,445)    $ 190,059

Net income (unaudited)               $ 3,785          3,785                                                                   3,785

Other comprehensive
   income:

   Foreign currency 
   translation
   adjustments (unaudited)            (1,003)                       (1,003)                                                  (1,003)
                                    ---------
Comprehensive income                 $ 2,782
                                    =========
Exercise of stock options
   (unaudited)                                                                                        44                         44

Cash dividend at $0.02
   per common share (unaudited)                        (208)                                                                   (208)

Stock repurchase (unaudited)                                                                                   (9,690)       (9,690)

                                                  ----------     -----------     --------     ----------     ---------    ----------
Balance, September 27,
   1998 (unaudited)                                $ 84,138        $(1,781)       $  113       $ 134,652     $(34,135)    $ 182,987
                                                  ==========     ===========     ========     ==========     =========    ==========
</TABLE>

          See accompanying Notes to Consolidated Financial Statements.


<PAGE>

DT INDUSTRIES, INC.

Item 1.  Financial Statements
Consolidated Statement of Cash Flows
(Dollars in Thousands)
(Unaudited)
Page 5
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                 Three Months Ended
                                                           September 27,     September 28,
                                                               1998              1997
                                                           -------------     -------------
<S>                                                          <C>               <C>      
Cash flows from operating activities:

   Net income                                                $   3,785         $   5,335

Adjustments to reconcile net income to net cash 
   used by operating activities:

   Depreciation                                                  2,456             2,041

   Amortization                                                  1,325             1,372

   Deferred income tax provision                                    20            (2,543)

   Loss on debt refinancing                                                        2,000

(Increase) decrease in current assets, 
   excluding the effect of acquisitions:

     Accounts receivable                                        (4,335)            2,472

     Costs and earnings in excess of amounts billed             (6,329)           (5,673)

     Inventories                                                (3,236)              600

     Prepaid expenses and other                                    980              (536)

Increase (decrease) in current liabilities, 
   excluding the effect of acquisitions:

   Accounts payable                                               (895)          (12,787)

   Customer advances                                             6,365             3,539

   Accrued liabilities                                          (2,133)               19

   Other                                                           125                70
                                                           -------------     -------------
   Net cash used by operating activities                        (1,872)           (4,091)
                                                           -------------     -------------

Cash flows from investing activities:

   Capital expenditures                                         (5,047)           (3,955)

   Acquisition of Scheu & Kniss net assets                     (10,352)

   Acquisition of Lucas Assembly and Test Systems net
      assets, net of cash acquired of $91                                         (46,721)
                                                           -------------     -------------
   Net cash used by investing activities                       (15,399)           (50,676)
                                                           -------------     -------------
</TABLE>
                                   (continued)

          See accompanying Notes to Consolidated Financial Statements.


<PAGE>

DT INDUSTRIES, INC.

Item 1.  Financial Statements
Consolidated Statement of Cash Flows
(Dollars in Thousands)
(Unaudited)
(continued)
Page 6
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                 Three Months Ended
                                                           September 27,     September 28,
                                                               1998              1997
                                                           -------------     -------------
<S>                                                          <C>               <C>      
Cash flows from financing activities:

     Net borrowings on revolving loans                       $  20,356         $ 112,190

     Proceeds from issuance of debt                              4,075

     Payments on borrowings                                        (12)          (49,441)

     Financing costs                                                                (715)

     Exercise of stock options                                      44                30

     Payments for repurchase of stock                           (9,690)

     Dividends                                                    (208)             (226)
                                                           -------------     -------------
     Net cash provided by financing activities                  14,565            61,838
                                                           -------------     -------------
     Effect of exchange rate changes                               402               ---
                                                           -------------     -------------
Net (decrease) increase in cash                                 (2,304)            7,071

Cash and cash equivalents at beginning of period                 6,915             2,821
                                                           -------------     -------------
Cash and cash equivalents at end of period                   $   4,611         $   9,892
                                                           =============     =============
</TABLE>

          See accompanying Notes to Consolidated Financial Statements.


<PAGE>

DT INDUSTRIES, INC.

Item 1.  Financial Statements
Notes to Consolidated Financial Statements
(Dollars in Thousands Except Per Share Data)
(Unaudited)
Page 7
- --------------------------------------------------------------------------------

1.   Unaudited consolidated financial statements

     The  accompanying   unaudited   consolidated  financial  statements  of  DT
     Industries, Inc. (DTI or the Company) have been prepared in accordance with
     the  instructions  for Form 10-Q and do not include all of the  information
     and footnotes  required by generally  accepted  accounting  principles  for
     complete financial statements.  However, in the opinion of management, such
     information  includes all adjustments,  consisting only of normal recurring
     adjustments, necessary for a fair presentation of the results of operations
     for the  periods  presented.  Operating  results  for any  quarter  are not
     necessarily indicative of the results for any other quarter or for the full
     year. These statements  should be read in conjunction with the consolidated
     financial  statements and notes to the  consolidated  financial  statements
     thereto  included in the  Company's  Form 10-K Annual Report for the fiscal
     year ended June 28, 1998.


2.   Principles of consolidation

     The consolidated  financial  statements include the accounts of the Company
     and   its   wholly-owned   subsidiaries.   All   significant   intercompany
     transactions and balances have been eliminated.

     The accounts of the Company's foreign  subsidiaries are maintained in their
     respective  local  currencies.   The  accompanying  consolidated  financial
     statements  have been  translated  and adjusted to reflect U.S.  dollars in
     accordance with generally accepted accounting principles.


3.   Acquisitions and Disposition

     In August 1998, the Company completed the acquisition of certain of the net
     assets  of  Scheu  &  Kniss,  Inc.  (S&K),  a  Louisville,  Kentucky  based
     manufacturer of tablet press replacement parts and rebuild services serving
     primarily  the  pharmaceutical,   nutritional,  battery  and  confectionery
     industries. The purchase price of approximately $10.4 million was primarily
     financed by borrowings under the Company's  revolving credit facility.  The
     purchase price has been preliminarily  allocated to the acquired assets and
     assumed  liabilities  based on their  estimated  fair  value at the date of
     acquisition.  The excess of purchase price over the estimated fair value of
     net  assets  acquired  has been  recorded  as  goodwill.  The  accompanying
     consolidated financial statements include the results of Scheu & Kniss from
     the date of acquisition.

     In July  1997,  the  Company  acquired  certain  of the net assets of Lucas
     Assembly and Test Systems,  which has been renamed Assembly  Technology and
     Test (ATT). In May 1998, the Company sold  substantially  all of the assets
     of its non-core Knitting Elements division.  See the consolidated financial
     statements  and notes thereto  included in the  Company's  Form 10-K Annual
     Report for the fiscal year ended June 28, 1998 for  additional  information
     relating to this acquisition and disposition.

     The pro  forma  effects  of the  above  acquisitions  and  the  sale of the
     Knitting  Elements  business in May 1998 are not material to the  Company's
     financial  results  for the  three  months  ended  September  27,  1998 and
     September 28, 1997.


<PAGE>

DT INDUSTRIES, INC.

Item 1.  Financial Statements
Notes to Consolidated Financial Statements
(Dollars in Thousands Except Per Share Data)
(Unaudited)
Page 8
- --------------------------------------------------------------------------------

4.   Financing

     As of September 27, 1998 and June 28, 1998, long-term debt consisted of the
     following:

                                               September 27,       June 28,
                                                   1998              1998
                                                (Unaudited)
                                               -------------     ------------
     Term loan to banks                         $    10,000       $   10,000
     Revolving loans to banks                       101,400           79,820
     Other long-term debt and capital 
        lease obligations                             8,354              191
                                               -------------     ------------
                                                    119,754           90,011
     Less-current portion of long-term debt             321               55
                                               -------------     ------------
                                                $   119,433       $   89,956
                                               =============     ============

     The Company maintains a $175,000  multi-currency  revolving and term credit
     facility. The facility provides a $10,000 Canadian term loan and a $165,000
     revolving credit facility,  which includes an approximate  $80,000 sublimit
     for  multi-currency  borrowings  in Pounds  Sterling  and  Deutsche  Marks.
     Borrowings  under the facility bear interest at floating rates based on the
     agent  bank's  base rate or LIBOR (at the option of DTI),  plus a specified
     percentage based on the ratio of funded debt to operating cash flow and the
     ratings of DTI's corporate debt. The facility  requires  commitment fees of
     0.125% to 0.25% per annum (as  determined by the Company's  ratio of funded
     debt to operating cash flow) payable quarterly on any unused portion of the
     multi-currency  facility.  The agreement is secured by the capital stock of
     each of the significant domestic  subsidiaries and 65% of the capital stock
     of each  significant  foreign  subsidiary  of DTI. The  agreement  contains
     certain financial and other covenants and  restrictions,  which the Company
     was in compliance  with at September 27, 1998, and matures in July 2002. In
     conjunction  with  entering into the  facility,  the Company  recognized an
     extraordinary loss in July 1997 of $1,200  attributable to the write-off of
     $2,000 of  unamortized  deferred  financing  fees,  net of related $800 tax
     benefit.

     On July 27, 1998, the Company's wholly-owned  subsidiary,  Sencorp Systems,
     Inc., issued $7,100 of Massachusetts  Industrial  Finance Agency Multi-Mode
     Industrial  Development  Revenue  Bonds  1998  Series A (Bonds) to fund the
     planned expansion of the Company's facility in Hyannis, Massachusetts.  The
     Bonds mature July 1, 2023 and bear interest at a floating  rate  determined
     weekly by Bank Boston,  the bond remarketing  agent. The weekly rate is the
     lowest  per annum rate  which  would  allow the bonds to be sold at a price
     equal to 100% of the  outstanding  principal  plus  accrued  interest.  The
     interest  rate,  which is not  permitted to rise above 12%, was 4.10% as of
     September  27, 1998.  The  proceeds  from the Bonds are held in trust until
     needed for the expansion.  Approximately  $3,000 has been received from the
     Bonds as of September 27, 1998.

     The  Company's  Board of  Directors  has  authorized  purchases  of up to 2
     million shares of the Company's common stock.  Through  September 27, 1998,
     the Company has repurchased 1,382,700 shares of its common stock at a total
     cost of $34,135,  as reflected in the  stockholders'  equity section of the
     consolidated  balance sheet. The repurchased  shares will be used primarily
     for employee stock option programs.


<PAGE>

DT INDUSTRIES, INC.

Item 1.  Financial Statements
Notes to Consolidated Financial Statements
(Dollars in Thousands Except Per Share Data)
(Unaudited)
Page 9
- --------------------------------------------------------------------------------

5.   Company-Obligated,  Mandatorily Redeemable Convertible Preferred Securities
     of  Subsidiary  DT  Capital  Trust  Holding   Solely   Convertible   Junior
     Subordinated Debentures of the Company (Convertible Preferred Securities)

     On  June  12,  1997,   the  Company   completed  a  private   placement  to
     institutional investors of 1,400,000 7.16% Convertible Preferred Securities
     (liquidation  preference of $50 per Convertible  Preferred  Security).  The
     placement  was made  through the  Company's  wholly  owned  subsidiary,  DT
     Capital  Trust  (Trust),  a  newly-formed   Delaware  business  trust.  The
     securities represent undivided beneficial ownership interests in the Trust.
     The sole asset of the Trust is the $72,165  aggregate  principal  amount of
     the 7.16% Convertible Junior  Subordinated  Deferrable  Interest Debentures
     Due 2012 which were acquired with the proceeds from the offering as well as
     the sale of Common  Securities to the Company.  The  Company's  obligations
     under  the  Convertible  Junior  Subordinated  Debentures,   the  Indenture
     pursuant to which they were issued, the Amended and Restated Declaration of
     Trust of the Trust and the Guarantee of DTI, taken  together,  constitute a
     full and  unconditional  guarantee by DTI of amounts due on the Convertible
     Preferred Securities.  The Convertible Preferred Securities are convertible
     at the option of the holders at any time into the common stock of DTI at an
     effective  conversion price of $38.75 per share and are redeemable at DTI's
     option  after  June 1, 2000 and  mandatorily  redeemable  in 2012.  The net
     proceeds  of the  offering  of  approximately  $67,750  were used by DTI to
     retire indebtedness.  A registration  statement relating to resales of such
     Convertible  Preferred  Securities was declared effective by the Securities
     and Exchange Commission on September 2, 1997.


6.   Earnings per share

     In February 1997, the Financial Accounting Standards Board issued Statement
     of Financial Accounting Standards No. 128 (SFAS 128), "Earnings Per Share",
     which changed the method of computation  of earnings per share (EPS).  SFAS
     128 requires  the  computation  of Basic EPS and Diluted EPS.  Basic EPS is
     based on the weighted  average number of  outstanding  common shares during
     the  period  but  does  not  consider  dilution  for  potentially  dilutive
     securities. Diluted EPS reflects the effects of conversion of the Company's
     Convertible  Preferred Securities and elimination of the related dividends,
     net of applicable  income  taxes,  plus  dilutive  potential  common shares
     consisting  of certain  shares  subject  to stock  options  and  contingent
     purchase price payable in common stock related to an acquired business. The
     dilutive  potential  common shares  arising from the effect of  outstanding
     stock options were computed using the treasury  stock method,  if dilutive.
     Earnings per share for the three months ended  September 28, 1997 have been
     restated in accordance with SFAS 128.


<PAGE>

DT INDUSTRIES, INC.

Item 1.  Financial Statements
Notes to Consolidated Financial Statements
(Dollars in Thousands Except Per Share Data)
(Unaudited)
Page 10
- --------------------------------------------------------------------------------

     In accordance with SFAS 128, the following  represents  reconciliations  of
     income before  extraordinary  loss and weighted average shares  outstanding
     between  basic and diluted  earnings  per share for the three  months ended
     September 27, 1998 and September 28, 1997.

<TABLE>
<CAPTION>
                                                                     Three Months Ended

                                                 September 27, 1998                     September 28, 1997
                                           -------------------------------        -------------------------------
                                            Income before                          Income before
                                            extraordinary        Shares            extraordinary        Shares
                                                loss            (in 000s)              loss            (in 000s)
                                           ---------------     -----------        ---------------     -----------
<S>                                           <C>                <C>                 <C>                <C>   
     Basic                                    $   3,785          10,318              $   6,535          11,302

     Effect of dilutive securities:

     Mandatorily redeemable
     convertible preferred securities               771           1,806                    752           1,806

     Stock options                                                  166                                    441

     Contingent issuable shares                                     123                                    123
                                           ---------------     -----------        ---------------     -----------
     Diluted                                  $   4,556          12,413              $   7,287          13,672
                                           ===============     ===========        ===============     ===========
</TABLE>


7.   Stock option plans

     A summary of stock option transactions  pursuant to the 1994 Employee Stock
     Option Plan,  the 1994  Directors  Non-Qualified  Stock Option Plan and the
     1996 Long-Term Incentive Plan follows:

                                                   AVERAGE         SHARE SUBJECT
                                                    PRICE            TO OPTION
                                                  ---------        -------------

     Options outstanding at June 28, 1998          $ 20.47           1,013,963

     Options granted                               $ 15.88             238,000

     Options exercised                             $ 13.06              (3,375)

     Options forfeited                             $ 29.68            (158,250)
                                                                   -------------
     Options outstanding at September 27, 1998     $ 17.95           1,090,338
                                                                   =============
     Exercisable at September 27, 1998             $ 14.74             263,176
                                                                   =============


<PAGE>

DT INDUSTRIES, INC.

Item 1.  Financial Statements
Notes to Consolidated Financial Statements
(Dollars in Thousands Except Per Share Data)
(Unaudited)
Page 11
- --------------------------------------------------------------------------------

8.   Supplemental balance sheet information

                                                    September 27,     June 28,
                                                        1998            1998
                                                    (Unaudited)
                                                    -------------   ------------

     Inventories, net:

        Raw materials                                $   22,889      $   18,285

        Work in process                                  24,019          22,749

        Finished goods                                    7,090           7,721
                                                    -------------   ------------
                                                     $   53,998      $   48,755
                                                    =============   ============

     Accrued liabilities:

        Accrued employee compensation and benefits   $   13,327      $   13,645

        Taxes payable and related reserves                2,296           2,703

        Product liability                                 1,467           1,284

        Other                                            24,586          25,600
                                                    -------------   ------------
                                                     $   41,676      $   43,232
                                                    =============   ============


9.   Comprehensive income

     Statement of Financial Accounting Standards No. 130 (SFAS 130),  "Reporting
     Comprehensive Income",  establishes standards for the reporting and display
     of comprehensive income and its components in a full set of general-purpose
     financial  statements.  Comprehensive  income  represents  net income  plus
     certain items that are charged directly to stockholders'  equity.  The only
     component of other comprehensive  income for the Company relates to foreign
     currency translation adjustments.  The Company has adopted SFAS 130 for the
     quarter ended September 27, 1998.


10.  Commitments and contingencies

     The  Company is a party to certain  lawsuits  involving  employee  matters,
     product  liability and other  matters.  Management and legal counsel do not
     expect the outcome of any  litigation to have a material  adverse effect on
     the Company's financial position, results of operations or liquidity.

     As part of the H. G. Kalish Inc. (Kalish) and Swiftpack  Automation Limited
     (Swiftpack) acquisitions, DTI has agreed to make additional payments to the
     sellers  determined  by  formulae  based on the  earnings  of the  acquired
     businesses.  The  additional  purchase  price  specified  within the Kalish
     agreement,  based on earnings from the  acquisition  date to June 28, 1998,
     amounted  to $3,000  payable in stock or cash and was  recorded  in accrued
     liabilities as of June 28, 1998. Such amount was paid subsequent to the end
     of the quarter  through a  combination  of stock and cash.  The  additional
     purchase  price  accrued  resulted in additional  goodwill  related to this
     acquisition.  One  of  the  directors  of  the  Company  is  a  controlling
     shareholder  of Kalish.  The Company  does not expect to make any  payments
     related to the Swiftpack agreement.


<PAGE>

DT INDUSTRIES, INC.

Item 2.  Management's Discussion and Analysis of
Financial Condition and Results of Operations
Page 12
- --------------------------------------------------------------------------------

GENERAL OVERVIEW

     The following  discussion  summarizes the significant factors affecting the
     consolidated  operating  results and financial  condition of DT Industries,
     Inc.  (DTI or the Company) for the three  months ended  September  27, 1998
     compared to the three months ended  September  28,  1997.  This  discussion
     should be read in conjunction  with the consolidated  financial  statements
     and notes to the consolidated  financial statements thereto included in the
     Company's Form 10-K for the fiscal year ended June 28, 1998.

     In fiscal year 1998, the Company  acquired the assets of Lucas Assembly and
     Test  Systems  (LATS) which was renamed  Assembly  Technology & Test (ATT).
     During the three months ended September 27, 1998, the Company  acquired the
     assets of Scheu & Kniss, Inc. (S&K).  These  acquisitions are elements of a
     business  strategy  to acquire  companies  with  proprietary  products  and
     manufacturing  capabilities  which have  strong  market  and  technological
     positions in the niche markets they serve and to further the Company's goal
     of providing  customers a full range of integrated  automated systems.  The
     Company believes that emphasis on  complementary  acquisitions of companies
     serving target  markets  allows it to broaden its product  offerings and to
     provide  customers  a single  source  for  complete  integrated  automation
     systems.  The  acquisitions  also expand the  Company's  base of customers,
     creating  greater   opportunities  for  cross-selling   among  the  various
     divisions of the Company.

     The Company primarily operates in two business  segments,  Special Machines
     and Components. The Special Machines segment is comprised of the Automation
     and Packaging  Groups.  The Automation Group designs and builds  integrated
     systems for the  assembly,  test and  handling of  discrete  products.  The
     Packaging Group manufactures tablet processing, counting and liquid filling
     systems and plastics processing equipment including thermoforming,  blister
     packaging,  heat sealing and foam  extrusion.  The  Components  segment has
     become less  significant to the Company as a whole and no longer  qualifies
     for separate  disclosure as specified by Statement of Financial  Accounting
     Standards  No.  14,  "Financial   Reporting  for  Segments  of  a  Business
     Enterprise."

     The percentage of completion  method of accounting is used by the Company's
     Special Machines segment to recognize revenues and related costs. Under the
     percentage  of  completion  method,  revenues  for customer  contracts  are
     measured based on the ratio of engineering  and  manufacturing  labor hours
     incurred to date compared to total estimated  engineering and manufacturing
     labor hours or, for certain  customer  contracts,  the ratio of total costs
     incurred to date to total estimated  costs.  Any revisions in the estimated
     total  costs or values of the  contracts  during the course of the work are
     reflected when the facts that require the revisions become known.

     Costs and related expenses to manufacture the products are recorded as cost
     of sales when the related  revenue is recognized.  Provisions for estimated
     losses on uncompleted contracts are made in the period in which such losses
     are determined.

     Gross  margins may vary in a given period as a result of the  variations in
     profitability of contracts for large orders of automated production systems
     or special  machines.  In  addition,  changes in the product mix in a given
     period affect gross margins.


<PAGE>

DT INDUSTRIES, INC.

Item 2.  Management's Discussion and Analysis of
Financial Condition and Results of Operations
Page 13
- --------------------------------------------------------------------------------

     Certain   information   contained  herein,   particularly  the  information
     appearing  under the  headings  "Results  of  Operations",  "Liquidity  and
     Capital  Resources",  "Backlog",  "Outlook",  "Market  Risk" and "Year 2000
     Compliance"   includes   forward-looking   statements.   These  statements,
     comprising all statements  herein which are not historical,  are based upon
     the Company's  interpretation  of what it believes are significant  factors
     affecting its  businesses,  including  many  assumptions  regarding  future
     events,  and are made pursuant to the safe harbor provisions of Section 27A
     of  the  Securities  Act  of  1933,  as  amended,  and  Section  21E of the
     Securities Exchange Act of 1934, as amended. References to "opportunities",
     "growth  potential",  "objectives"  and  "goals",  the words  "anticipate",
     "believe",  "estimate",  "expect",  and  similar  expressions  used  herein
     indicate  such  forward-looking  statements.  Actual  results  could differ
     materially from those  anticipated in any  forward-looking  statements as a
     result of various  factors,  including  economic  downturns  in  industries
     served,  delays or  cancellations  of customer  orders,  delays in shipping
     dates of products,  significant cost overruns on certain projects,  foreign
     currency exchange rate fluctuations,  delays in achieving  anticipated cost
     savings  or  in  fully  implementing  project  and  information  management
     systems,  and possible future acquisitions that may not be complementary or
     additive.  Additional  information regarding certain important factors that
     could cause  actual  results of  operations  or outcomes of other events to
     differ materially from any such forward-looking statement appears elsewhere
     herein,  including  under the  heading  "Seasonality  and  Fluctuations  in
     Quarterly Results".


RESULTS OF OPERATIONS

     The following table sets forth, for the periods  indicated,  the percentage
     of  consolidated  net sales  represented by certain items  reflected in the
     Company's consolidated statement of operations:

                                                        Three Months Ended
                                                  September 27,    September 28,
                                                      1998             1997
                                                  -------------    -------------
     Net sales                                        100.0%           100.0%

     Cost of sales                                     75.0             73.3
                                                  -------------    -------------
     Gross profit                                      25.0             26.7

     Selling, general and administrative 
        expenses                                       16.6             14.8
                                                  -------------    -------------
     Operating income                                  8.4             11.9

     Interest expense                                  1.8              1.4

     Dividends on Company-obligated, 
        mandatorily redeemable
        convertible preferred securities 
        of subsidiary DT Capital Trust                 1.1              1.1
                                                  -------------    -------------
     Income before provision for income taxes
        and extraordinary loss                         5.5              9.4

     Provision for income taxes                        2.1              3.8
                                                  -------------    -------------
     Income before extraordinary loss                  3.4              5.6

     Extraordinary loss on debt refinancing            ---              1.0
                                                  -------------    -------------
     Net income                                        3.4%             4.6%
                                                  -------------    -------------


<PAGE>

DT INDUSTRIES, INC.

Item 2.  Management's Discussion and Analysis of
Financial Condition and Results of Operations
Page 14
- --------------------------------------------------------------------------------

                      THREE MONTHS ENDED SEPTEMBER 27, 1998
                COMPARED TO THREE MONTHS ENDED SEPTEMBER 28, 1997

     Consolidated  net sales for the three months ended  September 27, 1998 were
     $112.9  million,  a decrease of $2.9 million,  or 2.5%, from $115.8 million
     for the three months ended  September 28, 1997.  Net sales by group were as
     follows (in millions):

                    Three Months Ended     Three Months Ended      Increase
                    September 27, 1998     September 28, 1997     (Decrease)
                    ------------------     ------------------     ----------

     Automation          $   82.9               $   80.2            $  2.7

     Packaging               21.1                   23.6              (2.5)

     Other                    8.9                   12.0              (3.1)
                    ------------------     ------------------     ----------
                         $  112.9               $  115.8            $ (2.9)
                    ==================     ==================     ==========

     The increase in sales by the Automation  Group resulted  primarily from the
     incremental sales of the ATT acquisition in July 1997. Excluding the effect
     of the ATT  acquisition,  sales  from  existing  businesses  were down $6.8
     million,  or 8.4%,  over the first quarter of fiscal 1998.  The decrease in
     revenues reflects the decline in revenues to a significant  customer in the
     electronics industry. The Company has partially replaced this business over
     the past twelve months with new customers serving the electronics,  medical
     products and food packaging industries.  Sales to automotive customers were
     lower in the first  quarter  reflecting  some  delays in the  placement  of
     orders by these customers.  The lower  automotive and electronics  business
     was partially offset by increased  build-to-print  sales,  primarily to the
     tire industry.

     The decrease in sales by the  Packaging  Group  reflects the lower sales of
     plastics processing equipment in the first quarter of fiscal 1999. Sales of
     other  packaging  machinery,  parts and  service  were higher for the three
     months ended September 27, 1998 reflecting the acquisition of S&K in August
     1998 and strong activity in the pharmaceutical and nutritional markets.

     Sales from the Company's  other  businesses  decreased $3.1 million for the
     three months ended  September 27, 1998 primarily as a result of the sale of
     the Knitting Elements business. Lower revenues for stamping and fabrication
     were caused by the decreased sales to agricultural equipment customers, the
     loss of certain  customers through planned attrition and product changes by
     customers.

     Gross profit  decreased  $2.7  million,  or 8.7%,  to $28.2 million for the
     three  months  ended  September  27, 1998 from $30.9  million for the three
     months ended  September 28, 1997. The gross margin  decreased to 25.0% from
     26.7%,  the  result  of  significantly  lower  gross  margins  on  plastics
     processing  equipment,  cost overruns on certain contracts for assembly and
     welding equipment, the sale of the higher-margin Knitting Elements business
     and lower  margins on stamping and  fabrication  work.  These  factors were
     partially offset by stronger gross margins on automotive projects.

     SG&A expenses  increased  $1.7  million,  or 9.9%, to $18.8 million for the
     three months ended  September  27, 1998.  The increase was primarily due to
     recently acquired businesses,  with the remaining increase the result of an
     increased investment in the sales function,  including personnel additions,
     increased  travel  costs  and  higher  commissions.   SG&A  expenses  as  a
     percentage of  consolidated  net sales increased to 16.6% from 14.8% in the
     comparable period in fiscal 1998.


<PAGE>

DT INDUSTRIES, INC.

Item 2.  Management's Discussion and Analysis of
Financial Condition and Results of Operations
Page 15
- --------------------------------------------------------------------------------

     Operating income decreased $4.4 million,  or 31.7%, to $9.4 million for the
     three  months  ended  September  27, 1998 from $13.8  million for the three
     months ended  September  28, 1997,  as a result of the factors noted above.
     The operating margin decreased to 8.4% from 11.9% in the prior year.

     Interest  expense  increased  $0.4  million to $2.0  million  for the three
     months  ended  September  27,  1998  as a  result  of  the  increased  debt
     attributed to the stock  buyback  program and the  acquisitions  of ATT and
     S&K partially offset by the cash flow from operations in fiscal 1998.

     Income before  extraordinary loss decreased $2.7 million, or 42.1%, to $3.8
     million for the three months ended  September  27, 1998,  from $6.5 million
     for the three  months ended  September  28, 1997.  In  connection  with the
     refinancing of debt, the Company  recognized an extraordinary  loss in July
     1997 of $1.2  million  attributable  to the  write-off  of $2.0  million of
     unamortized deferred financing fees, net of related $0.8 tax benefit. Basic
     and diluted  earnings  per share  before the  extraordinary  loss were each
     $0.37 for the three months ended  September  27, 1998 compared to $0.58 and
     $0.53,  respectively,  for the three months ended September 28, 1997. Basic
     and diluted shares  outstanding  were lower in the current period primarily
     as a result of the stock  repurchase  program.  The Company had repurchased
     approximately 1.4 million shares as of September 27, 1998.


     LIQUIDITY AND CAPITAL RESOURCES

     Net  income  plus  non-cash  operating  charges  provided  $7.6  million of
     operating cash flow for the quarter ended September 27, 1998. Net increases
     in working capital balances used operating cash of $9.5 million,  resulting
     in net cash used by  operating  activities  of $1.9 million for the quarter
     ended September 27, 1998. The increase in working capital resulted from the
     unfavorable changes in trade receivables,  inventories,  costs and earnings
     in excess of amounts billed and accrued liabilities.  The increase in trade
     receivables was primarily caused by the special terms negotiated on a large
     automotive  project.  Inventories  increased  from the June 1998 level as a
     result of the reduced  shipments of plastics  processing  equipment and the
     substantial  advance  purchases of parts for multiple tablet  presses.  The
     increase in costs and  earnings in excess of amounts  billed  reflects  the
     buildup of costs as projects  were  delayed in the  Automation  Group.  The
     decrease  in accrued  liabilities  was caused  primarily  by the payment of
     year-end bonuses.  These working capital increases were partially offset by
     an increase in customer  advances,  primarily a few large special  machines
     projects for which advance payments were received.

     During the three months ended  September  27,  1998,  the Company  borrowed
     $20.4  million on its  revolving  credit  facility and raised  another $4.1
     million  primarily through the issuance of the Bonds, as defined below. The
     funds  were used for the  acquisition  of Scheu & Kniss for $10.4  million,
     purchases of the Company's stock of $9.7 million,  capital  expenditures of
     $5.0  million and working  capital  requirements.  Since  inception  of the
     Company's share repurchase programs,  the Company has purchased 1.4 million
     shares of stock at a total cost of $34.1 million.

     During  the  three  months  ended  September  28,  1997,  net cash  used by
     operating  activities was $4.1 million.  Net income plus non-cash operating
     charges  provided  $8.1 million of operating  cash flow. A net  unfavorable
     change in working capital  balances  resulted in cash used of $12.2 million
     primarily  due to a  $12.8  million  decrease  in  accounts  payable.  This
     decrease  resulted from payments for  materials  received  generally at the
     start of the assembly phase of projects.

     Cash provided by financing  activities  of $61.8  million  during the three
     months ended September 28, 1997 was used to fund the acquisition of ATT for
     $46.7  million,  finance  capital  expenditures  of $4.0  million  and fund
     working capital requirements.


<PAGE>

DT INDUSTRIES, INC.

Item 2.  Management's Discussion and Analysis of
Financial Condition and Results of Operations
Page 16
- --------------------------------------------------------------------------------

     Working capital balances can fluctuate  significantly  between periods as a
     result of the  significant  costs incurred on individual  contracts and the
     relatively  large amount invoiced and collected by the Company for a number
     of large contracts.

     On July 27, 1998, the Company's wholly-owned  subsidiary,  Sencorp Systems,
     Inc.,  issued  $7.1  million of  Massachusetts  Industrial  Finance  Agency
     Multi-Mode  Industrial  Development  Revenue Bonds 1998 Series A (Bonds) to
     fund  the  planned   expansion  of  the  Company's   facility  in  Hyannis,
     Massachusetts.  The  Bonds  mature  July 1,  2023  and bear  interest  at a
     floating rate determined weekly by Bank Boston, the bond remarketing agent.
     The weekly rate is the lowest per annum rate which would allow the bonds to
     be sold at price equal to 100% of the  outstanding  principal  plus accrued
     interest.  The interest rate, which is not permitted to rise above 12%, was
     4.10% as of  September  27, 1998.  The proceeds  from the Bonds are held in
     trust until needed for the expansion.  Approximately  $3.0 million has been
     received from the Bonds as of September 27, 1998.

     In  July  1997,  the  Company  negotiated  a  $175  million  multi-currency
     revolving  and term credit  facility.  The facility  provides a $10 million
     Canadian  term loan and a $165 million  revolving  credit  facility,  which
     includes an approximate $80 million sublimit for multi-currency  borrowings
     in Pounds Sterling and Deutsche Marks.  Borrowings  under the facility bear
     interest at floating rates based on the agent bank's base rate or LIBOR (at
     the option of DTI) plus a specified percentage based on the ratio of funded
     debt to operating  cash flow and the ratings of DTI's  corporate  debt. The
     agreement  is  secured  by the  capital  stock  of each of the  significant
     domestic  subsidiaries  and 65% of the  capital  stock of each  significant
     foreign  subsidiary of DTI. The agreement  contains  certain  financial and
     other covenants and restrictions and matures in July 2002.

     Management anticipates that capital expenditures in the current fiscal year
     will be approximately $20 million to $22 million.  This includes  recurring
     replacement or refurbishment  of machinery and equipment,  and purchases to
     improve  production  methods  or  processes  or  to  expand   manufacturing
     capabilities.  Incremental capital  expenditures in the current fiscal year
     include  the  purchase  and  expansion  of a  previously  leased  packaging
     facility for  approximately $7 million and second year costs,  estimated to
     be approximately $4 million, of an approximate four-year  implementation of
     an integrated  core business  system.  Funding for capital  expenditures is
     expected  to be  provided by cash from  operating  activities,  through the
     Company's credit facilities and the proceeds of issuance of the Bonds.

     The Company paid  quarterly  cash dividends of $0.02 share on September 15,
     1998 to stockholders of record on August 31, 1998.

     Based on its ability to generate funds from operations and the availability
     of funds under its current credit facilities,  the Company believes that it
     will have  sufficient  funds  available to meet its  currently  anticipated
     operating and capital expenditure requirements.


     BACKLOG

     The  Company's  backlog is based upon  customer  purchase  orders  that the
     Company believes are firm. As of September 27, 1998, the Company had $206.2
     million of orders in backlog,  which compares to a backlog of approximately
     $241.1 million as of September 28, 1997.

     The  backlog  for the  Automation  Group at  September  27, 1998 was $161.5
     million,  which  decreased $35.3 million from a year ago. The lower backlog
     can be attributed to the reduction in orders from a significant customer in
     the  electronics  industry and the decrease in assembly  system orders from
     customers in the automotive  industry.  Backlog for the Packaging Group was
     $39.4 million,  an increase of $1.7 million over the  comparable  period in
     fiscal 1998.


<PAGE>

DT INDUSTRIES, INC.

Item 2.  Management's Discussion and Analysis of
Financial Condition and Results of Operations
Page 17
- --------------------------------------------------------------------------------

     The level of backlog at any particular time is not  necessarily  indicative
     of the future operating performance of the Company.  Additionally,  certain
     purchase   orders  are  subject  to   cancellation  by  the  customer  upon
     notification.  Certain  orders are also subject to delays in completion and
     shipment at the request of the customer.  The Company  believes most of the
     orders in the backlog will be recognized as sales during the current fiscal
     year.


     OUTLOOK

     First quarter orders were $93.7 million  resulting in the backlog of $206.2
     million at September  27, 1998.  First  quarter  orders were  significantly
     below expected  levels needed to achieve Company  forecasted  growth levels
     for fiscal  1999.  October  orders  continued  to be below  expected  order
     levels. The Company believes that significant order  opportunities  remain,
     but the Company  continues to see  substantial  delays in the  placement of
     purchase orders.  The Company's  business with its significant  electronics
     customer  remains soft.  While the  automotive  backlog is currently  below
     planned levels,  the Company  anticipates  continued receipt of orders from
     automotive  customers  for the  remainder  of fiscal  1999.  The  Packaging
     Group's  orders were stronger  than the prior year with the  pharmaceutical
     and  nutritional  markets  offsetting  lower orders of plastics  processing
     equipment.  Orders for extrusion  equipment  are being  affected by general
     soft economic conditions in certain international markets. The stamping and
     fabrication  business  has  experienced  a softness  in sales to  customers
     serving the agricultural equipment industry,  which is expected to continue
     at least through the end of the fiscal year.


     SEASONALITY AND FLUCTUATIONS IN QUARTERLY RESULTS

     In general, the Company's business is not subject to seasonal variations in
     demand  for its  products.  However,  because  orders  for  certain  of the
     Company's  products can be several million  dollars,  a relatively  limited
     number of orders can  constitute a meaningful  percentage  of the Company's
     revenue  in any one  quarterly  period.  As a result,  a  relatively  small
     reduction  or delay in the number of orders  can have a material  impact on
     the  timing  of  recognition  of the  Company's  revenues.  Certain  of the
     Company's  revenues are derived from fixed price  contracts.  To the extent
     that original cost estimates prove to be inaccurate,  profitability  from a
     particular  contract  may be  adversely  affected.  Gross  margins may vary
     between  comparable  periods as a result of the variations in profitability
     of contracts  for large  orders of special  machines as well as product mix
     between the various types of custom and proprietary equipment  manufactured
     by the Company.  Accordingly,  results of operations of the Company for any
     particular  quarter are not  necessarily  indicative of results that may be
     expected for any subsequent quarter or related fiscal year.


     RECENT ACCOUNTING PRONOUNCEMENTS

     Statement  of   Financial   Accounting   Standards   No.  131  (SFAS  131),
     "Disclosures  about  Segments of an  Enterprise  and Related  Information",
     establishes  standards  for  the  disclosure  of  information  relating  to
     operating segments.  The statement requires that the Company report certain
     information if specific  requirements  are met about operating  segments of
     the Company  including  information  about  services,  geographic  areas of
     operation and major  customers.  SFAS 131 is effective for years  beginning
     after December 15, 1997. The Company is reviewing the applicability of SFAS
     131 on its future reporting requirements.


<PAGE>

DT INDUSTRIES, INC.

Item 2.  Management's Discussion and Analysis of
Financial Condition and Results of Operations
Page 18
- --------------------------------------------------------------------------------

     YEAR 2000 COMPLIANCE

     The Company utilizes software and related computer  technologies  essential
     to its operations  and to certain  products that use two digits rather than
     four to specify the year, which could result in a date recognition  problem
     with the transition to the year 2000.  The Company has  established a plan,
     utilizing  internal  resources,  to assess the potential impact of the year
     2000 on the Company's systems and operations and to implement  solutions to
     address this issue. The Company has substantially  completed the assessment
     phase  of its  year  2000  plan  which  included  surveying  the  Company's
     suppliers,  vendors and service  providers  for year 2000  compliance.  The
     Company is presently in the  remediation  phase of its year 2000 plan which
     includes a combination of repair and replacement of affected  systems.  For
     substantially all of the Company's internal systems, this remediation is an
     incidental  consequence of the ongoing  implementation  of a new integrated
     core  business  system.  The Company  expects the  remediation  phase to be
     completed by June 1999 and for testing to be  conducted  in July 1999.  The
     Company  expects that all critical  systems will be year 2000  compliant by
     July 31, 1999. As the Company is in the early stages of the  remediation of
     its year 2000 plan, the costs of  remediation  cannot be quantified at this
     time. The Company's  ongoing  implementation of an integrated core business
     system includes,  among other things,  year 2000  remediation.  The overall
     incremental cost of such  implementation in fiscal year 1999 is expected to
     be  approximately  $4.0  million  and has been  included  in the  Company's
     capital  expenditures  plan.  The Company is dependent  upon various  third
     parties,  including  certain  product  suppliers,  to conduct its  business
     operations.  The failure of mission-critical  third parties to achieve year
     2000 compliance  could have a material effect on the Company's  operations.
     The Company is diligently  quantifying  issues and  developing  contingency
     sources to mitigate the risks  associated with  interruptions in its supply
     chain due to year 2000 problems. The Company plans to develop a contingency
     plan by March 1999 in the event its systems or its mission-critical vendors
     do not achieve  year 2000  compliance.  However,  there can be no assurance
     that the Company will not experience  unanticipated  costs and/or  business
     interruptions due to year 2000 problems in its internal systems, its supply
     chain or from customer product  migration issues, or that such costs and/or
     interruptions  will not have a  material  adverse  effect on the  Company's
     consolidated results of operation.


     MARKET RISK

     In the  ordinary  course of  business,  the  Company  is exposed to foreign
     currency and  interest  rate risks.  These  exposures  primarily  relate to
     having  investments  in assets  denominated  in foreign  currencies  and to
     changes in interest  rates.  Fluctuations  in currency  exchange  rates can
     impact operating results,  including net sales and operating expenses.  The
     Company hedges certain of its foreign currency exposure by borrowing in the
     local  functional  currency in countries  where the Company has significant
     assets  denominated in foreign  currencies.  Such borrowings include Pounds
     Sterling, Canadian dollars and Deutsche Marks in the United Kingdom, Canada
     and  Germany,  respectively  (see  Liquidity  and Capital  Resources).  The
     Company may utilize  derivative  financial  instruments,  including forward
     exchange  contracts and swap  agreements  to manage  certain of its foreign
     currency and interest rate risks that it considers  practical to do so. The
     Company holds no material derivative financial instruments at September 27,
     1998. The Company does not enter into derivative financial  instruments for
     trading  purposes.  Market risks that the Company currently has elected not
     to hedge primarily relate to its floating-rate debt.


<PAGE>

DT INDUSTRIES, INC.

PART II.  Other Information
Page 19
- --------------------------------------------------------------------------------

ITEM 6. Exhibits and Reports on Form 8-K

        (a)    Exhibits:

               Exhibit 11 - Statement  Regarding  Computation  of  Earnings  Per
               Share

        (b)    Reports on Form 8-K:

               On July 20,  1998,  a  Current  Report  on Form 8-K was  filed to
               report,  pursuant  to  Item  5  thereof,  that  the  Company  had
               completed the previously announced repurchase of 1 million shares
               of its common stock.

               On August  6,  1998,  a  Current  Report on Form 8-K was filed to
               report,  pursuant to Item 5 thereof, the release of the Company's
               earnings  for the three  months  and  fiscal  year ended June 28,
               1998.

               On August  25,  1998,  a Current  Report on Form 8-K was filed to
               report,  pursuant  to  Item  5  thereof,  that  the  Company  had
               purchased  substantially  all of the assets and  assumed  certain
               liabilities of Scheu & Kniss, Inc. on August 14, 1998.

               On September  1, 1998, a Current  Report on Form 8-K was filed to
               report,  pursuant to Item 5 thereof,  that the Board of Directors
               of the Company authorized the repurchase of up to an additional 1
               million shares of its common stock.


<PAGE>

                               DT INDUSTRIES, INC.

                                   Signatures

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


                                             DT INDUSTRIES, INC.



Date:  November 10, 1998                     /s/  Bruce P. Erdel
                                             -----------------------------------
                                                         (Signature)
                                             Bruce P. Erdel
                                             Senior Vice President - Finance
                                             and Administration
                                             (Principal Financial and Accounting
                                             Officer)


<PAGE>

                                  EXHIBIT INDEX

                                                          Page No. in Sequential
Exhibit No.    Description                                   Numbering System
- -----------    -----------                                ----------------------

    11         Statement Regarding Computation 
               of Earnings Per-Share



                               DT INDUSTRIES, INC.
                        COMPUTATION OF EARNINGS PER SHARE
                    (In thousands, except per-share amounts)

                                                        Three Months Ended
                                                 September 27,     September 28,
                                                     1998              1997
                                                 -------------     -------------
Income before extraordinary loss                   $   3,785         $   6,535

Extraordinary loss                                       ---             1,200
                                                 -------------     -------------
Net income                                         $   3,785         $   5,335
                                                 =============     =============
Basic:

   Basic weighted average shares outstanding          10,318            11,302
                                                 =============     =============
   Basic earnings per share before 
      extraordinary loss                           $    0.37         $    0.58

   Extraordinary loss                                    ---              0.11
                                                 -------------     -------------
   Basic net income per share                      $    0.37         $    0.47
                                                 =============     =============

Income before extraordinary loss                   $   3,785         $   6,535

Extraordinary loss                                       ---             1,200
                                                 -------------     -------------
Net income                                             3,785             5,335

Interest expense on Mandatorily 
   Redeemable Convertible Preferred 
   Securities, net of applicable 
   income taxes                                          771               752
                                                 -------------     -------------
Net income, adjusted                               $   4,556         $   6,087
                                                 =============     =============

Diluted:

   Weighted average shares outstanding                10,318            11,302

   Add dilutive effect of stock options 
      based on treasury stock method using
      average market price                               166               441

   Add shares contingently issuable to the 
      former owner of Kalish                             123               123

   Assumed conversion of manditorily 
      redeemable convertible
      preferred securities                             1,806             1,806
                                                 -------------     -------------
                                                      12,413            13,672
                                                 =============     =============
   Diluted earnings per share before 
      extraordinary loss                           $    0.37         $    0.53

     Extraordinary loss                                  ---              0.09
                                                 -------------     -------------
     Diluted net income per share                  $    0.37         $    0.44
                                                 =============     =============


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     The schedule  contains summary  financial  information (in thousands except
     per share data) extracted from the unaudited  Consolidated Balance Sheet at
     September 27, 1998 and the unaudited  Consolidated  Statement of Operations
     for the Three  Months  Ended  September  27, 1998 and is  qualified  in its
     entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER>                                   1,000
<CURRENCY>                                     U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              JUN-27-1999
<PERIOD-END>                                   SEP-27-1998
<EXCHANGE-RATE>                                      1
<CASH>                                           4,611
<SECURITIES>                                         0
<RECEIVABLES>                                   83,097
<ALLOWANCES>                                     2,263
<INVENTORY>                                     53,998
<CURRENT-ASSETS>                               221,327
<PP&E>                                         100,499
<DEPRECIATION>                                  25,699
<TOTAL-ASSETS>                                 487,493
<CURRENT-LIABILITIES>                          103,685
<BONDS>                                        119,433
                                0
                                          0
<COMMON>                                           113
<OTHER-SE>                                     182,874
<TOTAL-LIABILITY-AND-EQUITY>                   487,493
<SALES>                                        112,907
<TOTAL-REVENUES>                               112,907
<CGS>                                           84,682
<TOTAL-COSTS>                                   84,682
<OTHER-EXPENSES>                                18,781
<LOSS-PROVISION>                                   121
<INTEREST-EXPENSE>                               3,289
<INCOME-PRETAX>                                  6,155
<INCOME-TAX>                                     2,370
<INCOME-CONTINUING>                              3,785
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     3,785
<EPS-PRIMARY>                                     0.37
<EPS-DILUTED>                                     0.37
        


</TABLE>


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