DT INDUSTRIES INC
10-Q, 1998-05-12
SPECIAL INDUSTRY MACHINERY, NEC
Previous: GASONICS INTERNATIONAL CORP, 10-Q, 1998-05-12
Next: ENLIGHTEN SOFTWARE SOLUTIONS INC, SB-2/A, 1998-05-12





                                    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     March 29, 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 May 1, 1998 was 11,372,612.


<PAGE>


DT INDUSTRIES, INC.

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

                                                                       Page
                                                                       Number

Part I Financial Information

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

               Consolidated Balance Sheet at March 29, 1998
                and June 29, 1997 (Audited)                              2

               Consolidated Statement of Operations for the
                three and nine months ended March 29, 1998 and
                March 30, 1997                                           3

               Consolidated Statement of Changes in
                Stockholders' Equity for the nine months
                ended March 29, 1998                                     4

               Consolidated Statement of Cash Flows for the
                nine months ended March 29, 1998 and
                March 30, 1997                                          5-6

               Notes to Consolidated Financial Statements               7-11

      Item 2.  Management's Discussion and Analysis of Results of
                Operations and Financial Condition                     12-21

Part II  Other Information

      Item 6.  Exhibits and Reports on Form 8-K                          22

Signature


<PAGE>

DT INDUSTRIES, INC.

Item 1.  Financial Statements
Consolidated Balance Sheet
(Dollars in Thousands Except Per Share Data)
Page 2
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S>                                                                       <C>                     <C>

                                                                              March 29,               June 29,
                                                                                 1998                   1997
                                                                             (Unaudited)
                                                                          -------------------    --------------------

Assets

Current assets:
  Cash and cash equivalents                                               $      4,543           $           2,821
  Accounts receivable, net                                                      69,222                      68,538

  Costs and estimated earnings in excess
   of amounts billed on uncompleted contracts                                   60,960                       51,643
  Inventories, net                                                              60,708                       42,198
  Prepaid expenses and other                                                    11,082                        7,051
                                                                         -------------------    --------------------
          Total current assets                                                 206,515                      172,251
  Property, plant and equipment, net                                            67,109                       51,132
  Goodwill, net                                                                184,965                      168,401
  Other assets, net                                                              6,287                        3,412
                                                                         -------------------    --------------------
                                                                         $     464,876          $           395,196
                                                                         -------------------    --------------------
                                                                         -------------------    --------------------
Liabilities and Stockholders' Equity
Current liabilities:
  Current portion of long-term debt                                      $          57          $             1,527
  Accounts payable                                                              31,121                       31,353
  Customer advances                                                             30,200                       18,404
  Accrued liabilities                                                           47,432                       29,986
                                                                          -------------------    --------------------
    Total current liabilities                                                  108,810                       81,270
                                                                          -------------------    --------------------
  Long-term debt                                                                68,666                       46,978

  Deferred income taxes                                                          5,472                        6,435

  Other long-term liabilities                                                    5,455                        5,246
                                                                          -------------------    --------------------
     Total long-term obligations                                                79,593                       58,659

  Commitments and contingencies (See Note 9)

     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; 11,360,362 and 11,300,875 shares issued
          and outstanding at March 29, 1998 and June 29, 1997,                                                  
          respectively                                                             113                         113

       Additional paid-in capital                                              134,389                     133,370
                                                                          
       Retained earnings                                                        72,383                      51,784
                                                                          
       Cumulative translation adjustment                                          (412)                        ---
                                                                          -------------------    --------------------
         Total stockholders' equity                                            206,473                     185,267
                                                                          -------------------    --------------------
                                                                          $    464,876           $         395,196
                                                                          -------------------    --------------------
                           See accompanying Notes to Consolidated Financial Statements.

</TABLE>

<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                  Nine Months Ended

<S>                                               <C>                  <C>              <C>              <C>   

                                                     March 29,          March 30,        March 29,        March 30,
                                                       1998                1997             1998            1997
                                                  ----------------     -------------    -------------    ------------

Net sales                                         $       132,561           103,359          380,756         286,687

Cost of sales                                              96,054            73,652          277,364         206,545
                                                  ----------------     -------------    -------------    ------------

Gross profit                                               36,507            29,707          103,392          80,142

Selling, general and
  administrative expenses                                  19,680            14,755           55,898          40,105

Loss on sale of assets of Knitting Elements                                                
  division (Note 10)                                        1,383               ---            1,383             ---
                                                  ----------------     -------------    -------------    ------------

Operating income                                           15,444            14,952           46,111          40,037

Interest expense                                            1,546             2,538            5,102           8,825

Dividends on  Company-obligated,  
   mandatorily  redeemable  convertible preferred
   securities of subsidiary DT Capital Trust 
   holding solely convertible junior subordinated 
   debentures of the Company                                1,253               ---            3,759             ---
                                                  ----------------     -------------    -------------    ------------

Income before provision for
   income taxes and
   extraordinary loss                                    12,645            12,414           37,250          31,212

Provision for income taxes                                4,931             5,198           14,773          13,085
                                                  ----------------     -------------    -------------    ------------
Income before extraordinary
   loss                                                   7,714             7,216           22,477          18,127

Extraordinary loss on debt
   refinancing less applicable
   income tax benefits of $800 and $216,
   respectively                                             ---               ---            1,200             324
                                                  ----------------     -------------    -------------    ------------
Net income                                         $      7,714        $    7,216       $   21,277       $  17,803
                                                  ----------------     -------------    -------------    ------------

Basic earnings per common share:

   Income before extraordinary loss                $       0.68        $     0.64       $     1.99       $    1.81

   Extraordinary loss                                       ---               ---             0.11            0.03
                                                  ----------------     -------------    -------------    ------------
   Net income                                      $       0.68        $     0.64       $     1.88       $    1.78
                                                  ----------------     -------------    -------------    ------------

Diluted earnings per common share:

   Income before extraordinary loss                $       0.62        $     0.61       $     1.81       $    1.70

   Extraordinary loss                                       ---               ---             0.09            0.03
                                                  ----------------     -------------    -------------    ------------
   Net income                                      $       0.62        $     0.61       $     1.72       $    1.67
                                                  ----------------     -------------    -------------    ------------

Weighted average common shares outstanding:

   Basic                                             11,341,028        11,267,771       11,321,735      10,033,769

   Diluted                                           13,726,289        11,882,622       13,671,794      10,633,899
                                                  ----------------     -------------    -------------    ------------
</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 Nine Months Ended March 29, 1998
(Dollars in Thousands Except Per Share Data)
Page 4
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
<S>                                    <C>            <C>             <C>               <C>              <C>  

                                                      Additional                        Cumulative
                                         Common         Paid-In          Retained       Translation
                                         Stock          Capital          Earnings       Adjustment          Total
                                       -----------    ------------     -------------    ------------     ------------

Balance, June 29, 1997                 $      113     $   133,370      $    51,784      $       ---      $  185,267

Exercise of stock options (unaudited)                         909
                                                                                                                909
Payments on stock subscriptions
  receivable (unaudited)                                      110                                               110

Net income for the nine months ended
  March 29, 1998 (unaudited)                                                21,277                           21,277

Cash dividend at $0.02 per common
     share (unaudited)                                                        (678)                            (678)

Cumulative translation adjustment
     (unaudited)                                                                               (412)           (412)
                                       -----------    ------------     -------------    ------------     ------------
Balance, March 29, 1998 (unaudited)    $      113     $   134,389      $    72,383      $      (412)     $  206,473
                                       -----------    ------------     -------------    ------------     ------------

                           See accompanying Notes to Consolidated Financial Statements.

</TABLE>

<PAGE>

DT INDUSTRIES, INC.

Item 1.  Financial Statements
Consolidated Statement of Cash Flows
(Dollars in Thousands)
(Unaudited)
Page 5
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S>                                                                          <C>                      <C>  


                                                                              Nine months ended        Nine months ended
                                                                                March 29, 1998           March 30, 1997
                                                                             ---------------------    ---------------------

Cash flows from operating activities:
   Net income                                                                $         21,277         $         17,803

Adjustments to  reconcile  net income to net cash  
  provided (used) by operating activities:

   Depreciation                                                                         6,448                    4,448
   Amortization                                                                         4,157                    3,761
   Deferred income tax provision                                                       (3,613)                    (449)
   Loss on debt refinancing                                                             2,000                      540
   Loss on sale of assets of Knitting Elements division                                 1,383                      ---
   Other                                                                                 (593)                    (235)

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

    Accounts receivable                                                                11,607                   (5,234)
    Costs and earnings in excess of amounts billed                                     13,423                  (23,738)
    Inventories                                                                       (14,051)                  (9,677)
    Prepaid expenses and other                                                            927                    5,167

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

    Accounts payable                                                                   (6,773)                  (9,576)
    Accrued liabilities                                                                  (256)                  (2,668)
    Customer advances                                                                   6,996                   (1,396)
    Other                                                                                (232)                     638
                                                                             ---------------------    ---------------------
    Net cash provided (used) by operating activities                                   42,700                  (20,616)
                                                                             ---------------------    ---------------------
Cash flows from investing activities:

    Capital expenditures                                                              (12,257)                  (8,194)

     Acquisition of the stock of Mid-West Automation Enterprises, Inc.
       and Hansford Manufacturing Corporation, net of cash acquired
       of $21,573                                                                                                 (92,756)

     Acquisition of Lucas Assembly and Test Systems net assets,
          net of cash acquired of $91                                                  (46,721)
                                                                             ---------------------    ---------------------
     Net cash used by investing activities                                             (58,978)               (100,950)
                                                                             ---------------------    ---------------------

                                   (Continued)

</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)
(continued)
Page 6
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

<S>                                                                          <C>                      <C>   

                                                                              Nine Months Ended        Nine Months Ended
                                                                                March 29, 1998           March 30, 1997
                                                                             ---------------------    ---------------------
Cash flows from financing activities:

   Proceeds from issuance of term debt                                        $            ---         $        96,708

   Payments on borrowings                                                             (49,239)                 (90,151)

   Net borrowings on revolving loans                                                   68,225                   43,805

   Financing costs                                                                       (915)                  (2,472)

   Issuance of common stock                                                               ---                   73,497

   Exercise of stock options                                                              909                      285

   Payments on stock subscriptions receivable                                             110                      ---

   Dividends                                                                             (678)                    (586)
                                                                             ---------------------    ---------------------
   Net cash provided by financing activities                                           18,412                  121,086
                                                                             ---------------------    ---------------------
Effect of exchange rate changes on cash                                                  (412)                     ---
                                                                             ---------------------    ---------------------
Net increase (decrease) in cash                                                         1,722                     (480)

Cash and cash equivalents at beginning of period                                        2,821                    1,210
                                                                             ---------------------    ---------------------
Cash and cash equivalents at end of period                                   $          4,543                      730
                                                                             ---------------------    ---------------------

                           See accompanying Notes to Consolidated Financial Statements.

</TABLE>
<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 29, 1997.

2.    Principles of consolidation and foreign currency translation

     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

     On July 29, 1997, the Company  completed the  acquisition of certain of the
     net  assets of Lucas  Assembly  and Test  Systems  (LATS),  a  division  of
     LucasVarity  plc of  England,  in a  transaction  accounted  for  under the
     purchase  method  of  accounting.  LATS,  which has been  renamed  Assembly
     Technology  and Test (ATT),  is a designer and  manufacturer  of integrated
     assembly  and  testing  systems  for  automotive  OEMs and  their  tier-one
     suppliers with  manufacturing  facilities in the United States,  the United
     Kingdom  and  Germany.  The  purchase  price of  approximately  $46,721 was
     financed by borrowings under the Company's  multi-currency revolving credit
     facility  described  in Note 4. 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 ATT from the date of acquisition.

     In July 1996 and September  1996,  respectively,  the Company  acquired the
     stock of Mid-West  Automation  Enterprises,  Inc.  (Mid-West)  and Hansford
     Manufacturing  Corporation  (Hansford).   See  the  consolidated  financial
     statements  and notes thereto  included in the  Company's  Form 10-K Annual
     Report for the fiscal year ended June 29, 1997 for  additional  information
     relating to these acquisitions.


<PAGE>


DT INDUSTRIES, INC.

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

     The  following  table  sets forth pro forma  information  for DTI as if the
     acquisitions of Mid-West, Hansford and ATT had taken place on June 30, 1997
     and July 1, 1996, respectively.  This information is unaudited and does not
     purport to represent actual net sales, income before extraordinary loss and
     earnings per share before extraordinary loss had the acquisitions  actually
     occurred on June 30, 1997 and July 1, 1996.

<TABLE>
<CAPTION>
                                                                                  PRO FORMA INFORMATION
                                                                                     FOR THE PERIODS
<S>                                                                <C>                           <C> 

                                                                       June 30, 1997                 July 1, 1996
                                                                             to                           to
                                                                       March 29, 1998               March 30, 1997
                                                                  -------------------------     ------------------------

      Net sales                                                    $              390,778       $             387,681

      Income before extraordinary loss                             $               22,562       $              18,988

      Basic earnings per share before extraordinary loss           $                 1.99       $                1.89

      Basic weighted average shares outstanding                                11,321,735                  10,033,769

</TABLE>


4.   Financing

     As of March 29, 1998 and June 29,  1997,  long-term  debt  consisted of the
     following:

<TABLE>
<CAPTION>
<S>                                                               <C>                           <C>

                                                                       March 29, 1998                June 29, 1997
                                                                        (Unaudited)
                                                                  -------------------------     ------------------------

      Term loans                                                  $                 10,000       $          30,347

      Revolving loans                                                               58,527                  17,639

      Capital lease obligations and other
        long-term debt                                                                 196                     519
                                                                  -------------------------     ------------------------
                                                                                    68,723                  48,505
      Less - current portion of
        long-term debt                                                                  57                   1,527
                                                                 -------------------------     ------------------------
                                                                   $                68,666       $          46,978
                                                                  -------------------------     ------------------------
</TABLE>

     On July 21,  1997,  the  Company  replaced  its  credit  facilities  with a
     $175,000   multi-currency   revolving   and  term  credit   facility.   The
     multi-currency  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  multi-currency  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 March 29, 1998, and matures in
     July 2002. In conjunction with entering into the new credit  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.
<PAGE>

DT INDUSTRIES, INC.

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

     The  Company  also  maintains  a  separate  revolving  credit  facility  of
     approximately Canadian $3,000 through its Canadian subsidiary. At March 29,
     1998,  total  borrowings  under such facility were  approximately  Canadian
     $2,900.

5.   Company-Obligated,  Mandatorily Redeemable Convertible Preferred Securities
     of Subsidiary 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 of the Company  which were  acquired  with the  proceeds  from the
     offering  as well as the  sale of  common  securities  of the  Trust 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 and nine months ended March 30, 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
- --------------------------------------------------------------------------------

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:

<TABLE>
<CAPTION>
<S>                                                                <C>                           <C> 

                                                                          AVERAGE                   SHARES SUBJECT
                                                                           PRICE                       TO OPTION
                                                                  -------------------------     ------------------------

     Options outstanding at June 29, 1997                          $            17.58                     939,650

     Options granted                                               $            30.06                     219,000

     Options exercised                                             $            15.28                     (59,487)
                                                                                     
     Options forfeited                                             $            21.63                     (42,800)
                                                                                                ------------------------
     Options outstanding at March 29, 1998                         $            20.13                   1,056,363
                                                                                                ------------------------
     Exercisable at March 29, 1998                                 $            13.69                     152,613
                                                                                                ------------------------
</TABLE>

8.    Supplemental balance sheet information

<TABLE>
<CAPTION>
<S>                                                               <C>                           <C> 
                                                                       March 29, 1998                June 29, 1997
                                                                        (Unaudited)
                                                                  -------------------------     ------------------------

      Inventories, net:                                           
        Raw materials                                             $            21,476            $          13,117
                                                                                    
        Work in process                                                        29,585                       22,053

        Finished goods                                                          9,647                        7,028
                                                                  -------------------------     ------------------------
                                                                  $            60,708            $          42,198
                                                                  -------------------------     ------------------------

      Accrued liabilities:

        Accrued employee compensation and benefits                 $           12,048            $          11,860

        Taxes payable and related reserves                                     10,061                        4,321

           Product liability                                                    1,566                        1,558

           Other                                                               23,757                       12,247
                                                                  -------------------------     ------------------------
                                                                   $           47,432            $          29,986
                                                                  -------------------------     ------------------------
</TABLE>

9.    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  Ltd.
     (Swiftpack) acquisitions,  DTI has agreed to make additional payments of up
     to $3,000  and  $4,700,  respectively,  to the  sellers.  The amount of the
     additional  purchase  prices will be  determined  by formulae  based on the
     earnings  of  the  acquired  businesses.   The  additional  purchase  price
     specified  within the Kalish  agreement,  based on  earnings  for the three
     years  after  closing of the  acquisition,  may be paid in DTI stock at the
     Company's  option.  Any  additional  purchase  price  specified  within the
     Swiftpack  agreement is payable in cash. Any additional purchase price paid
     is expected to result in additional goodwill related to these acquisitions.
<PAGE>

DT INDUSTRIES, INC.

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

     During  December  1997,  an agreement  was reached with the former owner of
     Hansford  which  finalized  the purchase  price and  cancelled  the earnout
     provisions of the Hansford purchase agreement. No additional purchase price
     was paid as a result of this agreement.

10. Sale of assets of Knitting Elements division

     On May 1, 1998, subsequent to the end of the quarter, the Company completed
     the  sale of  substantially  all of the  assets  of its  non-core  Knitting
     Elements  division  of Detroit  Tool  Metal  Products  Co., a wholly  owned
     subsidiary of DT Industries,  Inc., for $9.4 million.  The loss on the sale
     estimated  to be $1.4  million  was  recorded  in the  third  quarter  1998
     results.  The loss,  net of the  estimated  tax  benefit,  reduced  diluted
     earnings per share by $0.06.


<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 and nine months  ended March 29,
     1998,  compared  to the  three  and  nine  months  ended  March  30,  1997,
     respectively.  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 Annual Report on Form 10-K for
     the fiscal year ended June 29, 1997.

     In fiscal year 1997, the Company acquired the stock of Mid-West  Automation
     Enterprises,   Inc.  (Mid-West)  and  Hansford  Manufacturing   Corporation
     (Hansford).  During the nine  months  ended  March 29,  1998,  the  Company
     acquired the assets of Lucas  Assembly and Test  Systems  (LATS).  LATS was
     renamed Assembly  Technology & Test (ATT). The 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  accelerate  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  operates  in two  business  segments,  Special  Machines  and
     Components.  The Special  Machines  segment  designs and builds  integrated
     systems,  custom equipment,  and proprietary machines which assemble,  test
     and/or package  industrial and consumer  products.  The Components  segment
     stamps and fabricates a wide range of standard and custom metal components.

     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.  Revenue
     from the sale of products  manufactured by the Company's Components segment
     is recognized upon shipment to the customer.

     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 of the Special Machines segment 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 for the Special
     Machines segment.



<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" and "Backlog" 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 business, 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.  Actual  results could differ
     materially  from those  anticipated in any  forward-looking  statement 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  management  systems,  delays in
     effectively correcting production  inefficiencies and inadequate capacities
     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";  and in  the  Corporation's  other  filings  with  the
     Securities and Exchange Commission, including its registration statement on
     Form S-3  (Registration  No.  333-30909) and prospectus  dated September 2,
     1997, including the section therein entitled "Risk Factors".

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:
<TABLE>
<CAPTION>
<S>                                               <C>                  <C>               <C>             <C>  

                                                         Three Months Ended                  Nine Months Ended

                                                     March 29,            March 30,        March 29,      March 30,
                                                       1998                1997             1998            1997
                                                  ----------------     -------------    -------------    ------------

       Net sales                                           100.0%           100.0%           100.0%         100.0%

       Cost of sales                                         72.5            71.3             72.8           72.0
                                                  ----------------     -------------    -------------    ------------
       Gross profit                                          27.5            28.7             27.2           28.0

       Selling, general and
            administrative expenses                          14.8            14.3             14.7           14.0

       Loss on sale of assets of Knitting
            Elements division                                 1.0             ---              0.4            ---
                                                  ----------------     -------------    -------------    ------------
       Operating income                                      11.7            14.4             12.1           14.0

       Interest expense                                       1.2             2.4              1.3            3.1

       Dividends on Company-obligated,
           mandatorily redeemable
           convertible      preferred
           securities of subsidiary DT
           Capital Trust                                      1.0             ---              1.0            ---
                                                  ----------------     -------------    -------------    ------------

       Income before provision
            for income taxes and
            extraordinary loss                                9.5            12.0              9.8           10.9

       Provision for income taxes                             3.7             5.0              3.9            4.6
                                                  ----------------     -------------    -------------    ------------

       Income before extraordinary
            loss                                              5.8             7.0              5.9            6.3

       Extraordinary loss on debt
            refinancing                                       ---             ---              0.3            0.1
                                                  ================     =============    =============    ============
       Net income                                             5.8%            7.0%             5.6%           6.2%
                                                  ================     =============    =============    ============


</TABLE>
<PAGE>


DT INDUSTRIES, INC.

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

                        THREE MONTHS ENDED MARCH 29, 1998
                  COMPARED TO THREE MONTHS ENDED MARCH 30, 1997

NET SALES

     Consolidated net sales increased $29.2 million, or 28.3%, to $132.6 million
     for the three months ended March 29, 1998 from $103.4 million for the three
     months ended March 30, 1997. The increase in sales can be attributed to the
     incremental sales of ATT which was acquired in July 1997 and an increase in
     sales from existing businesses of $2.2 million or 2.2%.

     Sales by the Special  Machines  segment  increased  $29.3 million due to an
     increase in sales from existing  businesses of $2.3 million,  or 2.7%, over
     the third  quarter of fiscal 1997 and $27.0  million in  incremental  sales
     from recently-acquired businesses.  Existing Special Machines segment sales
     reflected   strong   quarter   sales  of   packaging   systems,   including
     thermoforming  and extrusion  systems and tablet packaging lines.  Sales of
     assembly  automation  systems  were  down  slightly  from  the  prior  year
     reflecting   lower   revenues  from  an   electronics   industry   customer
     substantially  offset by strong welding  systems and build to print machine
     sales.  The order activity with this  significant  electronics  customer is
     expected to remain soft in the near term.

     Sales by the  Components  segment,  which were  substantially  equal to the
     prior year's quarter, reflect the continued growth in sales to customers in
     the  agricultural  equipment and  transportation  industries  offset by the
     reduction in sales to customers in other industries.

GROSS PROFIT

     Gross profit  increased  $6.8 million,  or 22.9%,  to $36.5 million for the
     three months  ended March 29, 1998 from $29.7  million for the three months
     ended March 30, 1997, as a result of the sales increases  discussed  above.
     The gross margin  decreased to 27.5% from 28.7%  partially  reflecting  the
     acquisition  of ATT,  whose  margins  are  below the  Company's  historical
     levels.  Excluding  the ATT  acquisition,  gross  margin  for  the  Company
     declined to 28.0%  primarily  reflecting an unfavorable  product mix in the
     Special Machines segment and continuing  production  inefficiencies  in the
     Components  segment.  The  Company  has taken  steps to  bolster  operating
     management and implement systems and processes to improve  productivity and
     profitability at the Components business.

SELLING, GENERAL AND ADMINISTRATIVE ("SG&A") EXPENSES

     SG&A expenses  increased $4.9 million,  or 33.4%,  to $19.7 million for the
     three months  ended March 29, 1998 from $14.8  million for the three months
     ended  March  30,  1997.  The  increase  was  primarily  due to the  recent
     acquisition of ATT, with the remaining increase largely associated with the
     overall growth of the Company,  depreciation  and sales  commissions.  As a
     percentage of consolidated net sales, SG&A expenses increased to 14.8% from
     14.3%.

<PAGE>


DT INDUSTRIES, INC.

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

LOSS ON THE SALE OF ASSETS OF KNITTING ELEMENTS DIVISION

     On May 1, 1998,  the Company  sold  substantially  all of the assets of its
     non-core  Knitting  Elements  division  for $9.4  million.  DTI  incurred a
     non-recurring,  non-cash  operating  charge of $1.4 million  related to the
     sale. The loss, net of the estimated tax benefit,  lowered diluted earnings
     per share by $0.06.

OPERATING INCOME

     Operating income increased $0.5 million,  or 3.3%, to $15.4 million for the
     three months  ended March 29, 1998 from $14.9  million for the three months
     ended March 30, 1997, as a result of the factors noted above. Excluding the
     Knitting Elements divestiture, the operating margin decreased to 12.7% from
     14.4% in the prior year as a result of the lower  operating  margins of ATT
     and the factors noted above.

INTEREST EXPENSE

     Interest expense decreased to $1.5 million for the three months ended March
     29, 1998 from $2.5 million for the three  months ended March 30, 1997.  The
     decrease in interest  expense is  primarily  the result of the  Convertible
     Preferred  Securities  (defined  below) offering in June 1997 which allowed
     the Company to retire debt.

DIVIDENDS ON  COMPANY-OBLIGATED,  MANDATORILY  REDEEMABLE  CONVERTIBLE PREFERRED
SECURITIES OF SUBSIDIARY DT CAPITAL TRUST

     Dividends  on   Company-obligated,   mandatorily   redeemable   convertible
     preferred securities of subsidiary DT Capital Trust (Convertible  Preferred
     Securities)  were $1.3  million for the three  months ended March 29, 1998.
     The Convertible Preferred Securities offering was completed in June 1997.

INCOME TAXES

     Provision  for income taxes  decreased to $4.9 million for the three months
     ended March 29, 1998 from $5.2 million for the three months ended March 30,
     1997, reflecting an effective tax rate of approximately 39.0% and 41.9% for
     each period,  respectively.  This rate differs from statutory  rates due to
     permanent   differences   primarily  related  to  non-deductible   goodwill
     amortization on certain acquisitions.

NET INCOME

     Net income  increased  to $7.7 million for the three months ended March 29,
     1998 from $7.2  million  for the three  months  ended  March 30,  1997 as a
     result of the factors  noted above.  Diluted  earnings per share were $0.62
     for the three months ended March 29, 1998 versus $0.61 for the three months
     ended March 30, 1997. On a diluted  basis,  the weighted  average number of
     common and  dilutive  potential  common  shares  outstanding  for the three
     months ended March 29, 1998 was 13,726,289  versus 11,882,622 for the three
     months  ended March 30, 1997.  The increase is primarily  the result of the
     Convertible  Preferred Securities offering in June 1997. Basic earnings per
     share were $0.68 for the three  months  ended  March 29,  1998  compared to
     $0.64 for the three months ended March 30, 1997. The basic weighted average
     common  shares  outstanding  for the three months ended March 29, 1998 were
     11,341,028 versus 11,267,771 for the three months ended March 30, 1997. The
     increase is  primarily  the result of stock  option  exercises.  Prior year
     earnings  per share and  weighted  average  common and  dilutive  potential
     common  shares  outstanding  have been  restated  to reflect  Statement  of
     Financial Accounting Standards No. 128 (SFAS 128), "Earnings Per Share."


<PAGE>


DT INDUSTRIES, INC.

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

                        NINE MONTHS ENDED MARCH 29, 1998
                  COMPARED TO NINE MONTHS ENDED MARCH 30, 1997

NET SALES

     Consolidated net sales increased $94.1 million, or 32.8%, to $380.8 million
     for the nine months  ended March 29, 1998 from $286.7  million for the nine
     months ended March 30, 1997. Of the $94.1 million increase in sales,  $79.5
     million was due to the incremental sales of recently  acquired  businesses,
     with the remaining $14.6 million, or 5.1%, relating to increased sales from
     existing  businesses.  Recently  acquired  businesses  include  Hansford in
     September 1996 and ATT in July 1997.

     Sales by the Special Machines segment  increased $91.6 million and sales by
     the Components segment increased $2.5 million. The increase in sales by the
     Special  Machines  segment was due to an  increase  in sales from  existing
     businesses of $12.1 million,  or 4.8%,  over the nine months of fiscal 1997
     and $79.5 million in incremental sales from recently  acquired  businesses.
     Existing Special Machines segment sales reflected strong year to date sales
     of packaging  systems,  including  thermoforming  and extrusion systems and
     tablet  packaging  lines.  Sales of  assembly  automation  systems  were up
     slightly from the prior year  reflecting  strong welding systems and custom
     medium speed assembly  systems sales  partially  offset by lower sales to a
     significant customer in the electronics industry.

     The increase in sales by the Components  segment of $2.5 million,  or 7.3%,
     for the nine month period resulted  primarily from strong sales of parts to
     customers in the  transportation  industry and the  agricultural  equipment
     industry.  This increase in sales was partially  offset by the reduction in
     sales to customers in other industries.

GROSS PROFIT

     Gross profit  increased $23.3 million,  or 29.0%, to $103.4 million for the
     nine months  ended  March 29,  1998 from $80.1  million for the nine months
     ended March 30, 1997, as a result of the sales increases  discussed  above.
     The gross margin  decreased to 27.2% from 28.0%.  Gross margin exclusive of
     acquired operations was unchanged at 28.0%,  reflecting  improvement in the
     Special  Machines  segment  gross margin offset by a lower gross margin for
     the Components segment.

     The  increase in gross  margin for the Special  Machines  segment  reflects
     margin  improvement  resulting from  implementation  of project  management
     systems and several large duplicate systems having been manufactured during
     the current year with favorable margins.

     The Components  segment's gross margin continues to remain below historical
     levels as a result of production  inefficiencies.  The Company continues to
     take  steps to bolster  operating  management  and  implement  systems  and
     processes to improve productivity and profitability.


<PAGE>


DT INDUSTRIES, INC.

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

SELLING, GENERAL AND ADMINISTRATION ("SG&A") EXPENSES

     SG&A expenses  increased $15.8 million,  or 39.4%, to $55.9 million for the
     nine months  ended  March 29,  1998 from $40.1  million for the nine months
     ended  March  30,  1997.   The  increase  was   primarily   due  to  recent
     acquisitions,  with the  remaining  increase  largely  associated  with the
     overall grwoth of the Company,  depreciation  and sales  commissions.  As a
     percentage of consolidated net sales, SG&A expenses increased to 14.7% from
     14.0%.

LOSS ON THE SALE OF ASSETS OF KNITTING ELEMENTS DIVISION

     On May 1, 1998, the Company sold  substantially all of the assets of its
     non-core  Knitting  Elements  division  for $9.4  million.  DTI  incurred a
     non-recurring,  non-cash  operating  charge of $1.4 million  related to the
     sale. The loss, net of the estimated tax benefit,  lowered diluted earnings
     per share by $0.06.

OPERATING INCOME

     Operating income increased $6.1 million, or 15.2%, to $46.1 million for the
     nine months  ended  March 29,  1998 from $40.0  million for the nine months
     ended March 30, 1997, as a result of the factors noted above. Excluding the
     Knitting Elements divestiture, the operating margin decreased to 12.5% from
     14.0% in the  prior  year as a result  of the lower  operating  margins  of
     recently acquired businesses and factors discussed above.

INTEREST EXPENSE

     Interest expense  decreased to $5.1 million for the nine months ended March
     29, 1998 from $8.8 million for the nine months  ended March 30,  1997.  The
     decrease in interest  expense is  primarily  the result of the common stock
     offering in November 1996 and the Convertible Preferred Securities offering
     in June 1997 which allowed the Company to retire debt.

DIVIDENDS ON  COMPANY-OBLIGATED,  MANDATORILY  REDEEMABLE  CONVERTIBLE PREFERRED
SECURITIES OF SUBSIDIARY DT CAPITAL TRUST

     Dividends on  Convertible  Preferred  Securities  were $3.8 million for the
     nine months ended March 29, 1998.

INCOME TAXES

     Provision  for income taxes  increased to $14.8 million for the nine months
     ended March 29, 1998 from $13.1 million for the nine months ended March 30,
     1997, reflecting an effective tax rate of approximately 39.7% and 41.9% for
     each period,  respectively.  This rate differs from statutory  rates due to
     permanent   differences   primarily  related  to  non-deductible   goodwill
     amortization on certain acquisitions.

<PAGE>


DT INDUSTRIES, INC.

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

NET INCOME, EXTRAORDINARY LOSS AND EARNINGS PER SHARE

     Income before  extraordinary  loss  increased to $22.5 million for the nine
     months  ended March 29, 1998 from $18.1  million for the nine months  ended
     March 30, 1997 as a result of the factors  noted  above.  An  extraordinary
     loss was  recognized for costs  incurred of $2.0 million,  less  applicable
     income tax benefits of $0.8 million in July 1997 and costs incurred of $0.5
     million,  less applicable income tax benefits of $0.2 million in July 1996,
     related to the extinguishment and refinancing of debt by the Company.  As a
     result,  net income was $21.3  million for the nine months  ended March 29,
     1998 versus $17.8 million for the nine months ended March 30, 1997. Diluted
     earnings  per share before the  extraordinary  loss were $1.81 for the nine
     months  ended March 29, 1998 versus  $1.70 for the nine months  ended March
     30, 1997.  After the  extraordinary  loss,  diluted earnings per share were
     $1.72 and  $1.67 for the nine  months  ended  March 29,  1998 and March 30,
     1997, respectively. On a diluted basis, weighted average shares outstanding
     for the nine months ended March 29, 1998 were 13,671,794  versus 10,633,899
     for the nine months ended March 30, 1997. The increase in weighted  average
     common and  dilutive  potential  common  shares  outstanding  reflects  the
     2,250,000  shares of common stock  issued in a public  offering in November
     1996 and the assumed  conversion of the Convertible  Preferred  Securities.
     Basic earnings per share before the  extraordinary  loss were $1.99 for the
     nine months  ended March 29,  1998 versus  $1.81 for the nine months  ended
     March 30, 1997. After the extraordinary loss, basic earnings per share were
     $1.88 and  $1.78 for the nine  months  ended  March 29,  1998 and March 30,
     1997,  respectively.  The basic weighted average common shares  outstanding
     for the nine months ended March 29, 1998 were 11,321,735  versus 10,033,769
     for the nine months  ended March 30, 1997.  The  increase is primarily  the
     result of the 2,250,000  shares of common stock issued in a public offering
     in November 1996. Prior year earnings per share and weighted average common
     and dilutive  potential  common  shares  outstanding  have been restated to
     reflect SFAS 128.

LIQUIDITY AND CAPITAL RESOURCES

     Net income  plus  non-cash  operating  charges  provided  $31.1  million of
     operating cash flow for the nine months ended March 29, 1998. Net decreases
     in working  capital  balances  provided  operating  cash of $11.6  million,
     resulting in net cash provided by operating activities of $42.7 million for
     the nine months ended March 29, 1998. The reduction in working capital from
     June 29, 1997  reflects  the  manufacturing  activity  within the  assembly
     systems and packaging  businesses.  Several large dollar value, longer lead
     time assembly  systems have shipped.  Also,  the Company has  experienced a
     move towards smaller assembly systems projects  requiring a smaller average
     working capital investment. These situations resulted in the lower accounts
     receivable and costs and earnings in excess of amounts billed balances.  On
     the other hand,  the growth in the  packaging  businesses  has required the
     increased  investment in inventory  levels.  This increased working capital
     investment was partially offset by increased customer advances, a result of
     the increased order activity.

     During the nine months ended March 29, 1998, financing activities generated
     $18.4  million,  including an increase in net  borrowings  and $1.0 million
     received  from  the  exercise  of  stock  options  and  payments  on  stock
     subscriptions.  Operating  activities as discussed  above  generated  $42.7
     million.  These funds were used primarily to finance the acquisition of ATT
     for $46.7 million, net of cash acquired,  pay dividends of $0.7 million and
     finance capital  expenditures of $12.3 million.  The Company  incurred $0.9
     million of financing  costs in  renegotiating  its credit  facility in July
     1997 as discussed below.


<PAGE>


DT INDUSTRIES, INC.

Item 2.  Management's Discussion and Analysis of
Financial Condition and Results of Operations
Page 19
- --------------------------------------------------------------------------------
     During the nine months  ended March 30,  1997,  net cash used by  operating
     activities was $20.6 million.  Net income plus non-cash  operating  charges
     provided $25.9 million of operating cash flow. A net unfavorable  change in
     working capital balances  resulted in cash used of $46.5 million  primarily
     due to an  increase in costs and  earnings  in excess of amounts  billed of
     $23.7  million and a $9.7  million  increase in  inventories.  The increase
     resulted from the increased manufacturing activity occurring in the Special
     Machines  segment  including  several  large dollar value longer  lead-time
     projects which did not provide for advance or progress billings.

     During the nine months ended March 30, 1997, net cash of $121.1 million was
     provided  by  financing   activities   and  used   primarily  to  fund  the
     acquisitions  of  Mid-West  and  Hansford  for $92.8  million,  net of cash
     acquired.  The net cash provided by financing  activities  was also used to
     finance capital expenditures of $8.2 million, pay dividends of $0.6 million
     and fund working capital  requirements.  Financing  activities consisted of
     the  renegotiation  of the  Company's  credit  facility and the issuance of
     2,250,000 shares of common stock in a public offering in November 1996. The
     Company  incurred $2.5 million of financing  costs in conjunction  with the
     renegotiation of the credit facility.

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

     On July 21,  1997,  the Company  replaced  the Second  Amended and Restated
     Credit  Facilities  Agreement  and the foreign  currency  denominated  term
     facility  which  were   outstanding  at  that  time  with  a  $175  million
     multi-currency  revolving  and term  credit  facility.  The  multi-currency
     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  multi-currency  facility  bear  interest  at
     floating  rates based on the agent bank's base rate or LIBOR (at the option
     of the Company)  plus a specified  percentage  based on the ratio of funded
     debt to  operating  cash flow and the  ratings of the  Company'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 the Company.  The  agreement  contains
     certain  financial and other covenants and restrictions and matures in July
     2002.  In  conjunction  with  entering  into the new credit  facility,  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 million tax benefit. The acquisition of
     certain  of the net  assets  of LATS,  a  division  of  LucasVarity  plc of
     England,  on July  29,  1997  was  financed  by  borrowings  under  the new
     multi-currency revolving credit facility.

     The Company  also  maintains  revolving  credit  facility of  approximately
     Canadian $3.0 million through its Canadian  subsidiary.  At March 29, 1998,
     total  borrowings  under such  facility  were  approximately  Canadian $2.9
     million.

     To manage its  exposure  to  fluctuations  in interest  rates,  the Company
     entered  into an interest  rate swap  agreement in June 1995 for a notional
     principal  amount of $30 million,  maturing June 29, 1998.  Swap agreements
     involve  the  exchange  of  interest  obligations  on  fixed  and  floating
     interest-rate debt without the exchange of the underlying principal amount.
     The differential paid or received on the swap agreement is recognized as an
     adjustment to interest expense.  The swap agreement requires the Company to
     pay a fixed rate of 6.06% in exchange for a floating  rate payment equal to
     the three  month LIBOR  determined  on a  quarterly  basis with  settlement
     occurring on specific dates.



<PAGE>


DT INDUSTRIES, INC.

Item 2.  Management's Discussion and Analysis of
Financial Condition and Results of Operations
Page 20
- --------------------------------------------------------------------------------

     On May 1, 1998,  the Company  sold  substantially  all of the assets of its
     non-core Knitting Elements division for $9.4 million.  Proceeds of the sale
     were used to reduce outstanding indebtedness.

     Management anticipates that capital expenditures in the current fiscal year
     will range from  approximately  $18 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, all of which, in the aggregate, are expected to
     approximate   fiscal  1997  capital   expenditures.   Incremental   capital
     expenditures  in the current fiscal year will include the first year costs,
     estimated  to be  approximately  $6 million,  of an  approximate  four-year
     implementation  of an integrated core business system and will also include
     adding capacity at certain automation and packaging facilities. Funding for
     capital expenditures will be provided by cash from operating activities and
     through the Company's credit facilities.

     The Company paid  quarterly  cash dividends of $0.02 per share on September
     15, 1997,  December 5, 1997 and March 14, 1998 to stockholders of record on
     September 2, 1997, November 28, 1997 and February 27, 1998, respectively.

     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 March 29,  1998,  the Company had $239.4
     million of orders in backlog,  which compares to a backlog of approximately
     $180.2 million as of March 30, 1997.  The  acquisition of ATT increased the
     backlog $68.3 million at March 29, 1998 in comparison to March 30, 1997.

     The backlog for the Special  Machines  segment at March 29, 1998 was $230.7
     million,  an  increase  of $60.4  million  from a year ago.  Excluding  the
     acquisition  effect of ATT, the Special Machines segment backlog  decreased
     $8.0  million,  or 4.7%,  primarily  as a result of the drop in orders with
     certain electronics customers.

     Backlog for the Components  segment  decreased $1.1 million,  or 11.0%,  to
     $8.7 million from the $9.8 million backlog a year ago. The lower Components
     segment  backlog  is a  result  of the  Company's  efforts  to  discontinue
     production of certain low margin parts, including certain customers who had
     placed orders equal to twelve months production.

     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 approximately
     one-half of the orders in the backlog  will be  recognized  as sales during
     the current fiscal year.



<PAGE>


DT INDUSTRIES, INC.

Item 2.  Management's Discussion and Analysis of
Financial Condition and Results of Operations
Page 21
- --------------------------------------------------------------------------------


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 in the Special
     Machines  segment 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.


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 and external  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 is presently in the assessment
     phase  of its  year  2000  plan  which  includes  surveying  the  Company's
     suppliers,  vendors and service  providers  for year 2000  compliance.  The
     Company's  plan for  remediation  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 that all critical  systems will be year 2000  compliant by
     December 31, 1999. As the Company is presently in the  assessment  phase of
     its year 2000 plan, the costs of  remediation  cannot be quantified at this
     time.  The cost of  implementation  of an integrated  core business  system
     which is year 2000  compliant has been  included in the  Company's  capital
     expenditures  plan.  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. 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.

<PAGE>


DT INDUSTRIES, INC.

PART II.  Other Information
Page 22
- --------------------------------------------------------------------------------

ITEM 6.           Exhibits and Reports on Form 8-K

                  Exhibit 10 - First  Amendment to Fourth  Amended and
                               Restated Credit Facilities Agreement,  dated
                               as of December 31, 1997, among  NationsBank,
                               N.A.,   as    Administrative    Agent,   and
                               NationsBank,  N.A.  and  the  other  Lenders
                               listed therein, and DT Industries,  Inc. and
                               the other Borrowers listed therein.

                  Exhibit 11 - Statement Regarding Computation of Earnings Per
                               Share

                  Exhibit 27 - Financial Data Schedule (EDGAR version only)



<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:      May 12, 1998                    /s/ Bruce P. Erdel
         -------------------------        -----------------------------------
                                                  (Signature)
                                          Bruce P. Erdel
                                          Vice President - Finance and Secretary
                                          (Principal Financing and Accounting
                                          Officer)


                                FIRST AMENDMENT
                                       to
             FOURTH AMENDED AND RESTATED CREDIT FACILITIES AGREEMENT
                                      among
                  NATIONSBANK, N.A., as "Administrative Agent"
                                       and
                                NATIONSBANK, N.A.
                                       and
             THE OTHER LENDERS LISTED ON THE SIGNATURE PAGES HEREOF,
                                  as "Lenders"
                                       and
                               DT INDUSTRIES, INC.
                                       and
            THE OTHER BORROWERS LISTED ON THE SIGNATURE PAGES HEREOF,
                                 as "Borrowers"



     This FIRST  AMENDMENT  to FOURTH  AMENDED AND  RESTATED  CREDIT  FACILITIES
AGREEMENT  (this  "Amendment")  is entered into as of December 31, 1997,  by and
among DT  INDUSTRIES,  INC.,  a  Delaware  corporation,  DT  INDUSTRIES  (UK) II
LIMITED,  ASSEMBLY  TECHNOLOGIE & AUTOMATION  GMBH,  KALISH CANADA INC.,  and DT
CANADA  INC.  (separately  and  collectively,   "Borrower"),  NATIONSBANK,  N.A.
("NationsBank"),  as  administrative  agent  ("Administrative  Agent"),  and the
Lenders.


                                    RECITALS:

A.   Borrower and Lenders are party to that certain  Fourth Amended and Restated
     Credit  Facilities  Agreement dated as of July 21, 1997 (the "Original Loan
     Agreement").

B.   DT Industries,  Inc. (referred to herein and in the Original Loan Agreement
     as  "Domestic  Borrower")  desires to have the  ability to  repurchase  its
     common  stock  from  time to time  with  the  proceeds  of  Revolving  Loan
     Advances.

C.   The Required  Lenders have agreed to amend the Original  Loan  Agreement to
     permit such stock repurchases on the terms and conditions contained herein.


                                    AMENDMENT

Therefore, in consideration of the mutual agreements herein and other sufficient
consideration, the receipt of which is hereby acknowledged, Borrower and Lenders
hereby amend the Original Loan Agreement as follows:

1.   Definitions.  Capitalized  terms used and not otherwise defined herein have
the meanings given them in the Loan Agreement. All references to the "Agreement"
or the "Loan  Agreement"  in the Original Loan  Agreement and in this  Amendment
shall  be  deemed  to be references  to  the Original Loan Agreement  as  it  is

<PAGE>

amended hereby and as it may be further amended,  restated,  extended,  renewed,
replaced, or otherwise modified from time to time.

2.   Conditions  to  Effectiveness  of Amendment.  This  Amendment  shall become
effective as of December 31, 1997 (the "Amendment  Effective Date"), but only if
this Amendment has been executed by Borrower and the Required Lenders.

3.   Amendments to Original Loan Agreement.

     3.1. Use of Proceeds. Section 13.1 of the Original Loan Agreement is hereby
amended  by  inserting   the   following   words  after  the  words   "Permitted
Acquisition": ", to pay all or any part of the consideration payable by Domestic
Borrower for any Permitted Stock Repurchase".

     3.2. Investments.  Section 14.1 of the Original  Loan  Agreement  is hereby
amended by inserting the following Section 14.1.8:

          "14.1.8. Any Investments that are Permitted Stock Repurchases."

     3.3. Transactions  with  Affiliates.   Section  14.7 of the  Original  Loan
Agreement is hereby  amended by inserting the  following  sentence at the end of
the section: "Notwithstanding the foregoing two sentences, Domestic Borrower may
make any Permitted Stock Repurchase."

     3.4. Minimum  Net Worth.  The text of Section  15.2  of the  Original  Loan
Agreement is hereby  deleted in its entirety and the following is substituted in
lieu thereof:

          "Domestic Borrower's Net Worth as of the end of each fiscal quarter of
          Domestic Borrower shall at no time be less than an amount equal to (i)
          90% of the amount  which is (a)  Domestic  Borrower's  Net Worth as of
          June 29,  1997,  reduced  by (b) one Dollar  for each  Dollar  paid by
          Domestic  Borrower,  on a cumulative  basis,  to repurchase its common
          stock in Permitted Stock Repurchases which have been consummated as of
          the  date  of  calculation,  plus  (ii)  50%  of  Domestic  Borrower's
          cumulative Net Income (but not any net loss) for the period commencing
          June 29,  1997 and  extending  through  and  including  the end of the
          applicable  fiscal  quarter,  plus  (iii)  75%  of the  amount  of the
          cumulative net proceeds  received by Domestic  Borrower for the period
          commencing  June 29, 1997 and extending  through and including the end
          of  the  applicable   fiscal  quarter  from  the  issuance  of  equity
          securities of any Covered  Person  (other than in connection  with any
          employee benefit plan or employee compensation arrangement)."

     3.5. Glossary. Exhibit 2.1 of the Original Loan Agreement is hereby amended
by inserting the following definition in proper alphabetical order:

          "Permitted Stock Repurchase - any purchase by Domestic Borrower of its
          own  common  stock  made  on  reasonable  terms  in  an  arm's  length
          transaction (including open market purchases) which does not cause the
          total expenditures by Domestic Borrower in all such  transactions,  in
          the aggregate, to exceed $35,000,000."

                                       2
<PAGE>

The  definition of  "Affiliate" in Exhibit 2.1 of the Original Loan Agreement is
hereby further amended by replacing the word  "stockholder" in clause (a) of the
definition  with the words  "beneficial  owner of 5% or more of the  outstanding
capital stock".

     3.6. Compliance  Certificate.  Schedule II of Exhibit 13.13 of the Original
Loan Agreement is hereby  amended by deleting  Section I (Minimum Net Worth) and
substituting in lieu thereof the Section I attached hereto as Exhibit A.

4.   Effect of Amendment.  The  execution,  delivery and  effectiveness  of this
Amendment  shall  not  operate  as a waiver  of any  right,  power or  remedy of
Administrative  Agent or Lenders  under the Loan  Agreement  or any of the other
Loan Documents,  nor constitute a waiver of any provision of the Loan Agreement,
any of the other Loan Documents or any existing Default or Event of Default, nor
act as a release or  subordination of the Security  Interests of  Administrative
Agent or  Lenders  under the  Security  Documents.  Each  reference  in the Loan
Agreement to "the Agreement",  "hereunder", "hereof", "herein", or words of like
import,  shall be read as  referring  to the Loan  Agreement  as amended by this
Amendment.

5.   Reaffirmation. Borrower hereby acknowledges and confirms that (i) except as
expressly  amended hereby the Loan  Agreement  remains in full force and effect,
(ii) the Loan  Agreement  is in full force and  effect,  (iii)  Borrower  has no
defenses  to its  obligations  under  the  Loan  Agreement  and the  other  Loan
Documents, (iv) the Security Interests of Administrative Agent and Lenders under
the Security  Documents secure all the Loan Obligations under the Loan Agreement
as amended  by this  Amendment,  continue  in full force and effect and have the
same  priority as before this  Amendment,  and (v) Borrower has no claim against
Administrative  Agent or any Lender arising from or in connection  with the Loan
Agreement or the other Loan Documents.

6.   Governing Law. This Amendment has been executed and delivered in St. Louis,
Missouri,  and shall be governed by and construed under the laws of the State of
Missouri  without  giving  effect  to  choice  or  conflicts  of law  principles
thereunder.

7.   Section Titles. The section titles in this Amendment are for convenience of
reference only and shall not be construed so as to modify any provisions of this
Amendment.

8.   Counterparts;  Facsimile  Transmissions.  This Amendment may be executed in
one or more  counterparts and on separate  counterparts,  each of which shall be
deemed an original,  but all of which together shall constitute one and the same
instrument.  Signatures  to this  Amendment  may be given by  facsimile or other
electronic transmission, and such signatures shall be fully binding on the party
sending the same.

9.   Incorporation  By Reference.  Lenders and Borrower hereby agree that all of
the  terms of the Loan  Documents  are  incorporated  in and made a part of this
Amendment by this reference.

10.  Statutory Notice. The following notice is given pursuant to Section 432.045
of the  Missouri  Revised  Statutes;  nothing  contained  in such notice will be
deemed to limit or modify the terms of the Loan Documents or this Amendment:

     ORAL  AGREEMENTS OR COMMITMENTS TO LOAN MONEY,  EXTEND CREDIT OR TO FORBEAR
     FROM ENFORCING  REPAYMENT OF A DEBT  INCLUDING  

                                       3
<PAGE>

     PROMISES TO EXTEND OR RENEW SUCH DEBT ARE NOT  ENFORCEABLE.  TO PROTECT YOU
     (BORROWER(S)) AND US (CREDITOR) FROM  MISUNDERSTANDING  OR  DISAPPOINTMENT,
     ANY  AGREEMENTS  WE REACH  COVERING  SUCH  MATTERS  ARE  CONTAINED  IN THIS
     WRITING,  WHICH IS THE COMPLETE AND  EXCLUSIVE  STATEMENT OF THE  AGREEMENT
     BETWEEN US, EXCEPT AS WE MAY LATER AGREE IN WRITING TO MODIFY IT.

BORROWER  AND  LENDERS  HEREBY  AFFIRM  THAT THERE IS NO  UNWRITTEN  ORAL CREDIT
AGREEMENT  BETWEEN  BORROWER AND LENDERS  WITH RESPECT TO THE SUBJECT  MATTER OF
THIS AMENDMENT.

     IN WITNESS  WHEREOF,  this  Amendment has been duly executed as of the date
first above written.


                                        
DT INDUSTRIES, INC. a Delaware             KALISH CANADA INC., a New Brunswick,
Corporation                                Canada corporation


By: /s/ Bruce P. Erdel                     By: /s/ Bruce P. Erdel
   ----------------------------------          ---------------------------------
   Bruce P. Erdel, Vice President -            Bruce P. Erdel, Vice President,
   Finance and Secretary                       Treasurer, and Secretary



DT CANADA INC. a New Brunswick,            ASSEMBLY TECHNOLOGIE & AUTOMATION
Canada corporation                         GMBH, a German limited liability 
                                           company


By: /s/ Bruce P. Erdel                     By: /s/ Bruce P. Erdel
   ----------------------------------          ---------------------------------
   Bruce P. Erdel, Vice President,             Bruce P. Erdel, 
   Treasurer and Secretary                     Geschaftsfuhrer



DT INDUSTRIES (UK) II LIMITED, a 
corporation of England and Wales


By: /s/ Bruce P. Erdel
   ----------------------------------
   Bruce P. Erdel, Director

                                       4
<PAGE>

NATIONSBANK, N.A., as Administrative       DRESDNER BANK AG NEW YORK AND
Agent and a Lender                         GRAND CAYMAN BRANCHES


By: /s/ Juan A. Cazorla                    By: /s/ Brigitte Sacin
   ----------------------------------          ---------------------------------
   Juan A. Cazorla                             Brigitte Sacin
   Vice President                              Assistant Treasurer


                                           By: /s/ John W. Sweeney
                                               ---------------------------------
                                               John W. Sweeney
                                               V.P.



THE BANK OF NEW YORK                       THE BANK OF NOVA SCOTIA


By: /s/ William O'Daly                     By: /s/ F.C.H. Ashby  
   ----------------------------------          ---------------------------------
   William O'Daly                              F.C.H. Ashby  
   Vice President                              Senior Manager Loan Operations



THE SAKURA BANK, LIMITED                   BANK OF TOKYO-MITSUBISHI
                                           NEW YORK BRANCH


By: /s/ Yukiharu Sakumoto                  By: /s/ Friedrich N. Wilms
   ----------------------------------          ---------------------------------
   Yukiharu Sakumoto                           Friedrich N. Wilms
   Joint General Manager                       Attorney In Fact



THE LONG-TERM CREDIT BANK OF               THE SUMITOMO BANK, LIMITED
JAPAN, LTD.


By: /s/ Armund J. Schoen, Jr.              By: /s/ Teresa A. Lekich
   ----------------------------------          ---------------------------------
   Armund J. Schoen, Jr.                       Teresa A. Lekich
   Senior Vice President                       Vice President


                                           By: /s/ Michael F. Murphy
                                               ---------------------------------
                                               Michael F. Murphy
                                               Vice President & Manager

                                       5
<PAGE>

NATIONAL CITY BANK


By: /s/ Barry C. Robinson
   ----------------------------------
   Barry C. Robinson
   Vice President





                                       6

<PAGE>

                                    Exhibit A


I.  Minimum Net Worth (Section 15.2)

    A.  Total Assets                                                $___________

    B.  Total Liabilities (Excludes Convertible Preferred 
        Securities)                                                 $___________

    C.  Net Worth (Item 1.A. minus 1.B)                             $___________

    D.  Minimum Net Worth Required

        1.  Net Worth at June 29, 1997                              $255,267,000

        2.  Total expended by Domestic Borrower since June 29, 
            1997 in Permitted Stock Repurchases                     $___________

        3.  Adjusted Net Worth (D.1 minus D.2)                      $___________

        4.  Minimum percentage to maintain                                   90%

        5.  Minimum Net Worth Required Prior to
            Adjustment for Net Income  (D.3*D.4)                    $___________

        6.  Adjustments for Net Income

            (i)   50% of  Net Income in Prior Fiscal Years          $___________

            (ii)  50% of  Net Income in Current Fiscal Year         $___________

            (iii) Total Adjustments for Net Income (D.6.(i) 
                  plus D.6.(ii))                                    $___________

        7.  75% of Cumulative Net Proceeds of Equity 
            Issuances Since Effective Date                          $___________

        8.  Minimum Net Worth Required by Section 15.2
            (Sum of Items I.D.5, I.D.6.(iii), and I.D.7)            $___________



                                      7 



<TABLE>
<CAPTION>


                                                                                                           Exhibit 11
                               DT INDUSTRIES, INC.
                        COMPUTATION OF EARNINGS PER SHARE
                    (In thousands, except per share amounts)
                                   (unaudited)

                                                         Three Months Ended                  Nine Months Ended
                                                  ----------------------------------    -----------------------------
<S>                                               <C>                  <C>              <C>              <C>   
                                                     March 29,          March 30,        March 29,        March 30,
                                                       1998                1997             1998            1997
                                                  ----------------     -------------    -------------    ------------

Income before extraordinary loss                  $       7,714         $   7,216       $    22,477      $    18,127

Extraordinary loss                                          ---               ---             1,200              324
                                                  ----------------     -------------    -------------    ------------
Net income                                        $       7,714         $   7,216       $    21,277      $    17,803
                                                  ----------------     -------------    -------------    ------------

Basic:
  Basic weighted average shares outstanding       $      11,341         $  11,268       $   11,322       $    10,034
                                                  ----------------     -------------    -------------    ------------
  Basic earnings per share before
    extraordinary loss                            $        0.68         $    0.64       $     1.99       $      1.81

  Extraordinary loss                                        ---               ---             0.11              0.03
                                                  ----------------     -------------    -------------    ------------
  Basic net income per share                      $        0.68        $     0.64       $     1.88       $      1.78
                                                  ----------------     -------------    -------------    ------------

Income before extraordinary loss                  $       7,714        $    7,216       $   22,477       $    18,127

Extraordinary loss                                          ---               ---            1,200               324
                                                  ----------------     -------------    -------------    ------------
Net income                                                7,714             7,216           21,277            17,803

Interest expense on mandatorily redeemable
     convertible preferred securities, net of
     applicable income taxes                                752               ---            2,256              ---
                                                  ----------------     -------------    -------------    ------------
Net income, adjusted                              $       8,466        $    7,216        $  23,533       $    17,803
                                                  ----------------     -------------    -------------    ------------

Diluted:

     Weighted average number of shares
       outstanding                                       11,341           11,268           11,322            10,034

     Add dilutive effect of stock options
       based on treasury stock method using
       average market price                                 456              485              421               470

     Add shares contingently issuable to the
         former owner of Kalish assuming
         maximum future earnings                            123              130              123               130

     Assumed conversion of convertible preferred
         securities                                       1,806              ---            1,806               ---
                                                  ----------------     -------------    -------------    ------------
                                                         13,726           11,883           13,672            10,634
                                                  ----------------     -------------    -------------    ------------

Diluted earnings per share before
     extraordinary loss                           $        0.62             0.61             1.81              1.70

Extraordinary loss                                          ---              ---             0.09              0.03
                                                  ----------------     -------------    -------------    ------------
Diluted net income per share                      $        0.62             0.61             1.72              1.67
                                                  ----------------     -------------    -------------    ------------
</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
The schedule  contains  summary  financial  information (in thousands except per
share data) extracted from the  Consolidated  Balance Sheet as of March 29, 1998
and the Consolidated Statement of Operations for the Nine Months Ended March 29,
1998 and is qualified in its entirety by reference to such financial statements.
</LEGEND>                     
<MULTIPLIER>                                   1,000
<CURRENCY>                                     US Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   9-mos
<FISCAL-YEAR-END>                              Jun-28-1998
<PERIOD-END>                                   Mar-29-1998
<EXCHANGE-RATE>                                1
<CASH>                                         4,543
<SECURITIES>                                   0
<RECEIVABLES>                                  70,864
<ALLOWANCES>                                   1,642
<INVENTORY>                                    60,708
<CURRENT-ASSETS>                               206,515
<PP&E>                                         89,445
<DEPRECIATION>                                 22,336
<TOTAL-ASSETS>                                 464,876
<CURRENT-LIABILITIES>                          108,810
<BONDS>                                        68,666
                          0
                                    0
<COMMON>                                       113
<OTHER-SE>                                     206,360
<TOTAL-LIABILITY-AND-EQUITY>                   464,876
<SALES>                                        380,756
<TOTAL-REVENUES>                               380,756
<CGS>                                          277,364
<TOTAL-COSTS>                                  277,364
<OTHER-EXPENSES>                               57,086
<LOSS-PROVISION>                               195
<INTEREST-EXPENSE>                             8,861
<INCOME-PRETAX>                                37,250
<INCOME-TAX>                                   14,773
<INCOME-CONTINUING>                            22,477
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                1,200
<CHANGES>                                      0
<NET-INCOME>                                   21,277
<EPS-PRIMARY>                                  1.88
<EPS-DILUTED>                                  1.72
        


</TABLE>


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