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

                                    FORM 10-Q
                                    ---------

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

                  For the quarterly period ended June 30, 2002

                                       OR

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

For the transition period from           to

                         Commission File Number: 1-6620

                               GRIFFON CORPORATION
             (Exact name of registrant as specified in its charter)

          DELAWARE                                   11-1893410
(State or other jurisdiction of                   (I.R.S. Employer
incorporation or organization)                   Identification No.)

100 JERICHO QUADRANGLE, JERICHO, NEW YORK                11753
(Address of principal executive offices)              (Zip Code)

                                 (516) 938-5544
              (Registrant's telephone number, including area code)

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

                                            [X]   Yes            [  ]   No

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest  practicable  date.  33,188,407  shares of Common
Stock as of July 31, 2002.

FORM 10-Q --------- CONTENTS -------- PAGE ---- PART I - FINANCIAL INFORMATION (Unaudited) --------------------- Condensed Consolidated Balance Sheets at June 30, 2002 and September 30, 2001........................................ 1 Condensed Consolidated Statements of Operations for the Three Months and Nine Months Ended June 30, 2002 and 2001 .......... 3 Condensed Consolidated Statements of Cash Flows for the Nine Months Ended June 30, 2002 and 2001 ..................... 5 Notes to Condensed Consolidated Financial Statements.......... 6 Management's Discussion and Analysis of Financial Condition and Results of Operations........................... 10 Quantitative and Qualitative Disclosure about Market Risk..... 14 PART II - OTHER INFORMATION ----------------- Item 1: Legal Proceedings .................................... 15 Item 2: Changes in Securities ................................ 15 Item 3: Defaults upon Senior Securities ...................... 15 Item 4: Submission of Matters to a Vote of Security Holders... 15 Item 5: Other Information .................................... 15 Item 6: Exhibits and Reports on Form 8-K ..................... 15 Signature .................................................... 16

GRIFFON CORPORATION AND SUBSIDIARIES ------------------------------------ CONDENSED CONSOLIDATED BALANCE SHEETS ------------------------------------- June 30, September 30, 2002 2001 --------- -------------- (Unaudited) (Note 1) ASSETS - ------ CURRENT ASSETS: Cash and cash equivalents $ 41,776,000 $ 40,096,000 Accounts receivable, less allowance for doubtful accounts 138,588,000 146,425,000 Contract costs and recognized income not yet billed 58,681,000 66,116,000 Inventories (Note 2) 102,967,000 98,044,000 Prepaid expenses and other current assets 22,271,000 18,148,000 ------------ ------------ Total current assets 364,283,000 368,829,000 ------------ ------------ PROPERTY, PLANT AND EQUIPMENT at cost, less accumulated depreciation and amortization of $121,082,000 at June 30, 2002 and $104,231,000 at September 30, 2001 152,071,000 145,931,000 ------------ ------------ OTHER ASSETS: Costs in excess of fair value of net assets of businesses acquired (Note 5) 49,339,000 60,232,000 Other 12,610,000 10,001,000 ------------ ------------ 61,949,000 70,233,000 ------------ ------------ $578,303,000 $584,993,000 ============ ============ See notes to condensed consolidated financial statements. 1

GRIFFON CORPORATION AND SUBSIDIARIES ------------------------------------ CONDENSED CONSOLIDATED BALANCE SHEETS ------------------------------------- June 30, September 30, 2002 2001 --------- -------------- (Unaudited) (Note 1) LIABILITIES AND SHAREHOLDERS' EQUITY - ------------------------------------ CURRENT LIABILITIES: Accounts and notes payable $ 62,672,000 $ 63,740,000 Other current liabilities 115,323,000 99,211,000 ------------ ------------ Total current liabilities 177,995,000 162,951,000 ------------ ------------ LONG-TERM DEBT 82,230,000 108,615,000 ------------ ------------ MINORITY INTEREST AND OTHER 22,735,000 19,574,000 ------------ ------------ SHAREHOLDERS' EQUITY: Preferred Stock, par value $.25 per share, authorized 3,000,000 shares, no shares issued --- --- Common Stock, par value $.25 per share, authorized 85,000,000 shares, issued 36,322,842 shares at June 30, 2002 and 35,023,437 shares at September 30, 2001; 3,128,785 shares and 2,284,802 shares in treasury at June 30, 2002 and September 30, 2001, respectively 9,081,000 8,756,000 Other shareholders' equity 286,262,000 285,097,000 ------------ ------------ Total shareholders' equity 295,343,000 293,853,000 ------------ ------------ $578,303,000 $584,993,000 ============ ============ See notes to condensed consolidated financial statements. 2

GRIFFON CORPORATION AND SUBSIDIARIES ------------------------------------ CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS ----------------------------------------------- (Unaudited) THREE MONTHS ENDED JUNE 30, --------------------------- 2002 2001 ---- ---- Net sales $297,335,000 $289,384,000 Cost of sales 212,227,000 213,468,000 ------------ ------------ Gross profit 85,108,000 75,916,000 Selling, general and administrative expenses 68,189,000 58,153,000 ------------ ------------ Income from operations 16,919,000 17,763,000 ------------ ------------ Other income (expense): Interest expense (1,185,000) (2,494,000) Interest income 311,000 434,000 Other, net 1,063,000 (256,000) ------------ ------------ 189,000 (2,316,000) ------------ ------------ Income before income taxes 17,108,000 15,447,000 Provision for income taxes (Note 8) 3,920,000 6,333,000 ------------ ------------ Income before minority interest 13,188,000 9,114,000 Minority interest (1,751,000) (1,383,000) ------------ ------------ Net income $ 11,437,000 $ 7,731,000 ============ ============ Basic earnings per share of common stock (Note 3) $ .34 $ .23 ============ ============ Diluted earnings per share of common stock (Note 3)$ .32 $ .23 ============ ============ See notes to condensed consolidated financial statements. 3

GRIFFON CORPORATION AND SUBSIDIARIES ------------------------------------ CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS ----------------------------------------------- (Unaudited) NINE MONTHS ENDED JUNE 30, -------------------------- 2002 2001 ---- ---- Net sales $866,545,000 $841,768,000 Cost of sales 622,822,000 623,332,000 ------------ ------------ Gross profit 243,723,000 218,436,000 Selling, general and administrative expenses 193,849,000 172,011,000 ------------ ------------ Income from operations (Note 6) 49,874,000 46,425,000 ------------ ------------ Other income (expense): Interest expense (3,723,000) (9,217,000) Interest income 889,000 1,602,000 Other, net 807,000 (625,000) ------------ ------------ (2,027,000) (8,240,000) ------------ ------------ Income before income taxes 47,847,000 38,185,000 Provision for income taxes (Note 8) 16,215,000 15,656,000 ------------ ------------ Income before minority interest and cumulative effect of a change in accounting principle 31,632,000 22,529,000 Minority interest (4,798,000) (4,318,000) ------------ ------------ Income before cumulative effect of a change in accounting principle 26,834,000 18,211,000 Cumulative effect of a change in accounting principle, net of income taxes of $2,457,000 (Note 5) (24,118,000) --- ------------ ------------ Net income $ 2,716,000 $ 18,211,000 ============ ============ Basic earnings per share of common stock (Note 3): Income before cumulative effect of a change in accounting principle $ .81 $ .55 Cumulative effect of a change in accounting principle (.73) --- ------------ ------------ $ .08 $ .55 ============ ============ Diluted earnings per share of common stock (Note 3): Income before cumulative effect of a change in accounting principle $ .76 $ .55 Cumulative effect of a change in accounting principle (.68) --- ------------ ------------ $ .08 $ .55 ============ ============ See notes to condensed consolidated financial statements. 4

GRIFFON CORPORATION AND SUBSIDIARIES ------------------------------------ CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS ----------------------------------------------- (Unaudited) NINE MONTHS ENDED JUNE 30, -------------------------- 2002 2001 ---- ---- CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 2,716,000 $18,211,000 ------------ ------------ Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 16,510,000 18,270,000 Gain on sale of real estate (1,974,000) --- Pension curtailment gain --- (3,156,000) Minority interest 4,798,000 4,318,000 Cumulative effect of a change in accounting principle 24,118,000 --- Provision for losses on accounts receivable 1,996,000 2,469,000 Change in assets and liabilities: Decrease in accounts receivable and contract costs and recognized income not yet billed 15,132,000 29,192,000 (Increase) decrease in inventories (3,913,000) 1,581,000 (Increase) decrease in prepaid expenses and other assets 502,000 (2,274,000) Decrease in accounts payable, accrued liabilities and income taxes (3,652,000) (1,131,000) Other changes, net 3,092,000 5,016,000 ------------ ------------ Total adjustments 56,609,000 54,285,000 ------------ ------------ Net cash provided by operating activities 59,325,000 72,496,000 ------------ ------------ CASH FLOWS FROM INVESTING ACTIVITIES: Acquisition of property, plant and equipment (18,681,000) (19,560,000) Acquired business (Note 7) (4,598,000) --- Proceeds from sale of real estate 2,638,000 --- (Increase) decrease in equipment lease deposits and other (434,000) 231,000 ------------ ------------ Net cash used in investing activities (21,075,000) (19,329,000) ------------ ------------ CASH FLOWS FROM FINANCING ACTIVITIES: Purchase of treasury shares (10,142,000) --- Proceeds from issuance of long-term debt 4,000,000 1,406,000 Payments of long-term debt (31,633,000) (28,665,000) Decrease in short-term borrowings (1,271,000) (4,260,000) Exercise of stock options 6,695,000 152,000 Other, net (4,219,000) (4,907,000) ------------ ------------ Net cash used in financing activities (36,570,000) (36,274,000) ------------ ------------ NET INCREASE IN CASH AND CASH EQUIVALENTS 1,680,000 16,893,000 CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 40,096,000 26,616,000 ------------ ------------ CASH AND CASH EQUIVALENTS AT END OF PERIOD $41,776,000 $43,509,000 ============ ============ See notes to condensed consolidated financial statements. 5

GRIFFON CORPORATION AND SUBSIDIARIES ------------------------------------ NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS ---------------------------------------------------- (Unaudited) (1) Basis of Presentation - --------------------- The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the three-month and nine-month periods ended June 30, 2002 are not necessarily indicative of the results that may be expected for the year ending September 30, 2002. The balance sheet at September 30, 2001 has been derived from the audited financial statements at that date. For further information, refer to the consolidated financial statements and footnotes thereto included in the company's annual report to shareholders for the year ended September 30, 2001. (2) Inventories - ----------- Inventories, stated at the lower of cost (first-in, first-out or average) or market, are comprised of the following: June 30, September 30, 2002 2001 -------- ------------- Finished goods......................... $ 47,623,000 $53,613,000 Work in process........................ 34,555,000 27,809,000 Raw materials and supplies............. 20,789,000 16,622,000 ------------ ----------- $102,967,000 $98,044,000 ============ =========== (3) Earnings per share (EPS) - ------------------------ Earnings per share amounts and the weighted average number of shares used in their calculation for the three-month and nine-month periods ended June 30, 2001 have been restated to reflect the effect of a 10% Common Stock dividend paid in September 2001. Basic EPS is calculated by dividing income by the weighted average number of shares of common stock outstanding during the period. The weighted average number of shares of common stock used in determining basic EPS was 33,428,000 and 33,007,000 for the three months ended June 30, 2002 and 2001, respectively, and 33,231,000 and 32,988,000 for the nine months ended June 30, 2002 and 2001, respectively. Diluted EPS is calculated by dividing income by the weighted average number of shares of common stock outstanding plus additional common shares that could be issued in connection with potentially dilutive securities. The weighted average number of shares of common stock used in determining diluted EPS was 35,514,000 and 33,505,000 for the three months ended June 30, 2002 and 2001, respectively, and 35,121,000 and 33,276,000 for the nine months ended June 30, 2002 and 2001, respectively, and reflects additional shares issuable in connection with stock option and other stock-based compensation plans. 6

Options to purchase approximately 3,296,000 shares of common stock were not included in the computation of diluted earnings per share for the three months ended June 30, 2001, and options to purchase approximately 3,806,000 shares of common stock were not included in the computation of diluted earnings per share for the nine months ended June 30, 2001, because the effects would have been antidilutive. (4) Business segments - ----------------- The company's reportable business segments are as follows - Garage Doors (manufacture and sale of residential and commercial/industrial garage doors, and related products); Installation Services (sale and installation of building products primarily for new construction, such as garage doors, garage door openers, manufactured fireplaces and surrounds, and cabinets); Electronic Information and Communication Systems (communication and information systems for government and commercial markets); and Specialty Plastic Films (manufacture and sale of plastic films and film laminates for baby diapers, adult incontinence care products, disposable surgical and patient care products and plastic packaging). Information on the company's business segments is as follows: Electronic Information Specialty and Garage Installation Plastic Communication Doors Services Films Systems Totals ------ ------------- ---------- ---------------- ------ Revenues from external customers - Three months ended June 30, 2002 $103,902,000 $ 70,596,000 $ 74,830,000 $ 48,007,000 $297,335,000 June 30, 2001 102,758,000 68,213,000 75,709,000 42,704,000 289,384,000 Nine months ended June 30, 2002 304,738,000 205,094,000 216,344,000 140,369,000 866,545,000 June 30, 2001 287,735,000 198,419,000 225,463,000 130,151,000 841,768,000 Intersegment revenues - Three months ended June 30, 2002 $ 6,307,000 $ 50,000 $ --- $ --- $ 6,357,000 June 30, 2001 6,469,000 78,000 --- --- 6,547,000 Nine months ended June 30, 2002 18,510,000 182,000 --- --- 18,692,000 June 30, 2001 18,717,000 212,000 --- --- 18,929,000 Segment profit - Three months ended June 30, 2002 $ 6,420,000 $ 2,181,000 $ 8,722,000 $ 3,433,000 $ 20,756,000 June 30, 2001 5,766,000 2,030,000 9,076,000 2,931,000 19,803,000 Nine months ended June 30, 2002 16,001,000 5,286,000 28,606,000 8,959,000 58,852,000 June 30, 2001 9,266,000 3,945,000 30,702,000 9,059,000 52,972,000 7

Following is a reconciliation of segment profit to amounts reported in the consolidated financial statements: Three Months Ended June 30, Nine Months Ended June 30, --------------------------- -------------------------- 2002 2001 2002 2001 ---- ---- ---- ---- Profit for all segments $20,756,000 $19,803,000 $58,852,000 $52,972,000 Unallocated amounts (2,774,000) (2,296,000) (8,171,000) (7,172,000) Interest expense, net (874,000) (2,060,000) (2,834,000) (7,615,000) ----------- ----------- ----------- ----------- Income before income taxes $17,108,000 $15,447,000 $47,847,000 $38,185,000 =========== =========== =========== =========== (5) Changes in accounting principles - -------------------------------- Effective October 1, 2001, the company adopted Statement of Financial Accounting Standards No. 142, "Goodwill and Other Intangible Assets," (SFAS 142). SFAS 142 addresses accounting and reporting for acquired goodwill. It eliminates the previous requirement to amortize goodwill and establishes new requirements with respect to evaluating goodwill for impairment. With the assistance of a third-party valuation expert, the company ascertained the fair value of its reporting units as part of adopting SFAS 142 and determined that goodwill of the installation services segment was impaired pursuant to the new standard. The fair value of the installation services segment used in computing the impairment loss was determined through a combination of market based approaches and present value techniques. Results for the nine months ended June 30, 2002 include the related cumulative effect of a change in accounting principle in the amount of $24,118,000 (net of an income tax benefit of $2,457,000) to reflect the impairment. Had SFAS 142 been in effect for the three and nine months ended June 30, 2001, the related elimination of goodwill amortization would have increased the company's net income and earnings per share as follows: For the Three Months Ended For the Nine Months Ended June 30, 2001 June 30, 2001 -------------------------- -------------------------- As Reported Increase Pro Forma As Reported Increase Pro Forma ----------- -------- --------- ----------- -------- --------- Net income $ 7,731,000 $414,000 $8,145,000 $18,211,000 $1,364,000 $19,575,000 ============ ======== ========== =========== ========== =========== Basic earnings per share of common stock $.23 $.25 $.55 $.59 ==== ==== ==== ==== Diluted earnings per share of common stock $.23 $.24 $.55 $.59 ==== ==== ==== ==== The Financial Accounting Standards Board has also issued Statement of Financial Accounting Standards Nos. 143, "Accounting for Asset Retirement Obligations" and 144, "Accounting for the Impairment or Disposal of Long-Lived Assets." SFAS 143 addresses accounting and reporting for obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs, and will become effective in fiscal 2003. SFAS 144 addresses accounting and reporting for the impairment or disposal of long-lived assets and also becomes effective in fiscal 2003. The company anticipates that adoption of these new standards will not have a material effect on its financial position and results of operations. 8

(6) Pension curtailment gain - ------------------------ Pursuant to the provisions of Statement of Financial Accounting Standards No. 88, "Accounting for Settlements and Curtailments of Defined Benefit Pension Plans and for Termination Benefits," modifications to certain employee benefits and related benefit freezes resulted in the recognition of a pretax curtailment gain of approximately $3,100,000 in the nine months ended June 30, 2001. (7) Acquisition - ----------- In June 2002, the company acquired a 60% interest in a Brazilian manufacturer of plastic hygienic and specialty films. The unpaid balance of the purchase price, approximately $13 million, is expected to be settled in fiscal 2003. The acquired company's sales in the most recent year were approximately $15 million. (8) Income taxes - ------------ The provision for income taxes for the three and nine month periods ended June 30, 2002 includes a $2.0 million tax benefit to reflect the resolution of certain previously recorded tax liabilities. (9) Comprehensive income - -------------------- Comprehensive income, which consists of net income and foreign currency translation adjustments, was $13.0 million and $7.3 million for the three month periods ended June 30, 2002 and 2001, respectively, and $3.1 million and $18.3 million for the nine month periods ended June 30, 2002 and 2001, respectively. (10) Subsequent event - ---------------- In August 2002 the company adopted a plan to divest a peripheral operation that sells slatted steel coiling doors and related products for commercial users. A loss on disposal of this discontinued operation, estimated at $6 - $7 million after income tax effect, will be reflected in fourth quarter results. This unprofitable operation, which was included in the garage door segment, had revenues of $21.5 million for the nine months ended June 30, 2002, $28.3 million in 2001 and $25.9 million in 2000. 9

MANAGEMENT'S DISCUSSION AND ANALYSIS OF --------------------------------------- FINANCIAL CONDITION AND RESULTS OF OPERATIONS --------------------------------------------- RESULTS OF OPERATIONS Operating results for the nine month period ended June 30, 2001 included a pretax pension curtailment gain of approximately $3.1 million, which was evenly divided between the specialty plastic films and garage doors segments. Prior year operating results also included goodwill amortization of $.6 million and $1.8 million for the three and nine month periods. THREE MONTHS ENDED JUNE 30, 2002 Following are operating results (in thousands) by business segment for the three-month periods ended June 30: Segment Net Sales Operating Profit --------- ---------------- 2002 2001 2002 2001 ---- ---- ---- ---- Garage doors $110,209 $109,227 $ 6,420 $ 5,766 Installation services 70,646 68,291 2,181 2,030 Specialty plastic films 74,830 75,709 8,722 9,076 Electronic information and communication systems 48,007 42,704 3,433 2,931 Intersegment revenues (6,357) (6,547) - - -------- -------- -------- -------- $297,335 $289,384 $20,756 $19,803 ======== ======== ======== ======== Garage Doors - ------------ Net sales of the garage doors segment increased by $1.0 million compared to last year. Favorable product mix and improved service levels resulted in the sales increase. Operating profit of the garage doors segment increased $0.7 million compared to last year. Gross margin percentage increased to approximately 31.6% in 2002 from 27.2% last year. The increased margin was due primarily to lower raw material costs and increased manufacturing efficiencies. Selling, general and administrative expenses increased as a percentage of sales to 25.8% from 21.9% last year. Freight costs billed to customers were included in net sales; previously such recoverable costs were treated as a reduction of freight expense. This change in classification had no effect on segment operating profit. Excluding the classification of recoverable freight costs, higher selling, general and administrative expense levels reflected increased distribution and product development costs. Steel suppliers to the garage doors segment have begun to raise prices. It is anticipated that such increases will not have a significant effect on fiscal 2002 operating profit; at this time, we cannot predict the impact that raw material price increases and any related selling price adjustments will have on operating results thereafter. In August 2002 the company adopted a plan to divest a peripheral operation that sells slatted steel coiling doors and related products for commercial users. A loss on disposal of this discontinued operation, estimated at $6 - $7 million after income tax effect, will be reflected in fourth quarter results. This unprofitable operation, which was included in the garage door segment, had revenues of $21.5 million for the nine months ended June 30, 2002, $28.3 million in 2001 and $25.9 million in 2000. Installation Services - --------------------- Net sales of the installation services segment increased by $2.4 million compared to last year. The increase was principally due to the segment's expanded product offering and stronger new construction markets. 10

Operating profit of the installation services segment was approximately the same as last year. Gross margin percentage increased to 27.6% from 26.2% last year. Selling, general and administrative expenses as a percentage of sales increased to 24.6% from 23.3% last year to support the sales growth and due to costs associated with systems upgrades. Specialty Plastic Films - ----------------------- Net sales of the specialty plastic films segment decreased $0.9 million compared to last year. Lower selling prices ($5.0 million), including selling price adjustments to pass through raw material cost decreases to customers, were partly offset by higher unit volumes ($1.6 million), the impact of a weaker U.S. dollar on translated foreign sales ($1.7 million) and sales of an acquired company ($0.5 million). Operating profit of the specialty plastic films segment decreased by $0.4 million compared to last year. Gross margin percentage increased to 24.6% from 23.5% last year, reflecting lower raw material costs and the effect of selling price adjustments. Selling, general and administrative expenses as a percentage of sales increased to 13.8% from 11.3% last year due to the effect of the sales decrease, costs associated with settled litigation and increased distribution and information technology costs. This segment is now experiencing upward pressure on raw material (resin) costs. The segment is generally able to pass price increases on to some of its customers. Although there could be some impact on future operating results due to the extent of raw material price increases and the timing and amount of resultant selling price adjustments, we do not expect such impact to be significant. Electronic Information and Communication Systems - ------------------------------------------------ Net sales of the electronic information and communication systems segment increased $5.3 million compared to last year. The increase was primarily due to increased sales in connection with defense communications and systems integration programs, partly offset by lower sales in the segment's integrated circuit business. Operating profit of the electronic information and communication systems segment increased $0.5 million compared to last year. The increase is principally attributable to the effect of higher sales, partly offset by increased expenditures of approximately $0.5 million associated with its previously announced technology initiatives. These development initiatives are expected to aggregate $5-6 million for 2002 with the objective of generating incremental revenue commencing in the latter part of 2003. Gross margin percentage increased to 25.2% from 24.1% last year due primarily to higher sales and margins in connection with certain defense programs. Net Interest Expense - -------------------- Net interest expense decreased by $1.2 million compared to last year due to the effect of debt repayments and lower interest rates. Debt levels were reduced considerably compared to last year, with outstanding borrowings declining approximately $48 million from June 30, 2001 to June 30, 2002. Other Income (Expense) - --------------------- Other, net included a $1,974,000 gain on sale of real property, substantially offset by a $1.6 million charge to reflect estimated liabilities associated with the bankruptcy of a freight claims administrator. Income Tax Expense - ------------------ The company's provision for income taxes in the three months ended June 30, 2002 includes a $2.0 million tax benefit to reflect the resolution of certain previously recorded tax liabilities. 11

NINE MONTHS ENDED JUNE 30, 2002 Operating results (in thousands) by business segment were as follows for the nine-month periods ended June 30: Segment Net Sales Operating Profit --------- ---------------- 2002 2001 2002 2001 ---- ---- ---- ---- Garage doors $323,248 $306,452 $16,001 $ 9,266 Installation services 205,276 198,631 5,286 3,945 Specialty plastic films 216,344 225,463 28,606 30,702 Electronic information and communication systems 140,369 130,151 8,959 9,059 Intersegment revenues (18,692) (18,929) - - -------- -------- -------- -------- $866,545 $841,768 $58,852 $52,972 ======== ======== ======== ======== Garage Doors - ------------ Net sales of the garage doors segment increased by $16.8 million compared to last year primarily due to higher unit sales. The unit sales increase was attributable to service level improvements and mild weather conditions. Excluding the fiscal 2001 pension curtailment gain, operating profit of the garage doors segment increased approximately $8.2 million compared to last year. Gross margin percentage increased to 30.5% in 2002 from 26.1% last year. The increased margin was due primarily to the sales growth, lower raw material costs and increased manufacturing efficiencies. Selling, general and administrative expenses increased as a percentage of sales to 25.5% from 23.0% last year. Freight costs billed to customers were included in net sales; previously such recoverable costs were treated as a reduction of freight expense. This change in classification had no effect on segment operating profit. Installation Services - --------------------- Net sales of the installation services segment increased by $6.6 million compared to last year. The increase was principally due to the segment's expanded product offering, stronger new construction markets and increased market share. Operating profit of the installation services segment increased $1.3 million compared to last year. Gross margin percentage increased to 27.5% from approximately 26.4% last year. The increased margin was due to the sales increase and improved product mix compared to the prior year. Selling, general and administrative expenses as a percentage of sales was 24.5%, unchanged from last year. Specialty Plastic Films - ----------------------- Net sales of the specialty plastic films segment were $216.3 million compared to $225.5 million last year. Lower selling prices ($13.9 million), including selling price adjustments to pass through raw material cost decreases to customers, partly offset by higher unit volume ($3.9 million) were the principal reasons for the decrease. Excluding the fiscal 2001 pension curtailment gain, operating profit of the specialty plastic films segment decreased by $0.6 million compared to last year. Gross margin percentage increased to 25.5% from 24.7%, reflecting lower raw material costs and manufacturing efficiencies, partly offset by the effect of selling price adjustments and costs associated with a production line installed during the first quarter in one of our European operations. Selling, general and administrative expenses as a percentage of sales increased to approximately 12.4% from 10.8% due to the effect of the sales decrease; selling, general and administrative expenses were substantially the same as in the prior year. 12

Electronic Information and Communication Systems - ------------------------------------------------ Net sales of the electronic information and communication systems segment increased $10.2 million compared to last year. The increase was primarily due to increased sales in connection with defense communications and systems integration programs, partly offset by lower sales in the segment's integrated circuit business. Operating profit of the electronic information and communication systems segment was approximately the same as last year after increased expenditures of approximately $3.2 million associated with its previously announced technology initiatives. Gross margin percentage increased to 23.5% from 22.9% last year due primarily to higher margins in connection with the sales increase and manufacturing efficiencies. Net Interest Expense - -------------------- Net interest expense decreased by $4.8 million compared to last year due to the effect of debt repayments and lower interest rates. Other Income (Expense) - --------------------- Other, net included a $1,974,000 gain on sale of real property, substantially offset by a $1.6 million charge to reflect estimated liabilities associated with the bankruptcy of a freight claims administrator. Income Tax Expense - ------------------ The company's provision for income taxes for the nine months ended June 30, 2002 includes a $2.0 million tax benefit to reflect the resolution of certain previously recorded tax liabilities. LIQUIDITY AND CAPITAL RESOURCES Cash flow generated by operations for the nine months ended June 30, 2002 was $59.3 million compared to $72.5 million last year and working capital was $186.3 million at June 30, 2002. During the nine months ended June 30, 2002, the company had capital expenditures of approximately $18.7 million, principally made in connection with increasing production capacity. Capital expenditures for fiscal 2002 are expected to aggregate approximately $25 million; it is anticipated that fiscal 2003 capital expenditures will exceed $40 million. The increased capital expenditures are primarily in connection with new programs for the specialty plastic films segment. As described in Note 7 to the condensed consolidated financial statements, in June 2002, the company acquired a 60% interest in a Brazilian manufacturer of plastic hygienic and specialty films. The unpaid balance of the purchase price, approximately $13 million, is expected to be settled in fiscal 2003. Financing cash flows principally consisted of reductions of bank indebtedness of $28.9 million, treasury stock purchases of $10.1 million and proceeds from stock option exercises of $6.7 million. Additional purchases of the company's Common Stock under its stock buyback program will be made, depending upon market conditions, at prices deemed appropriate by management. 13

At June 30, 2002, future minimum payments under noncancellable operating leases and payments to be made for notes payable and maturities of long-term debt over the next five years are as follows (000's omitted): Operating Debt Year Leases Repayments Total ---- --------- ---------- ----- 2003 $20,700 $6,200 $26,900 2004 16,000 5,800 21,800 2005 11,500 6,600 18,100 2006 6,900 2,800 9,700 2007 4,200 9,300 13,500 Anticipated cash flows from operations, together with existing cash, bank lines of credit and lease line availability, should be adequate to finance presently anticipated working capital and capital expenditure requirements and to repay long-term debt as it matures. CHANGES IN ACCOUNTING PRINCIPLES See Note 5 of notes to condensed consolidated financial statements for a description of the effect of the company's adoption of Statement of Financial Accounting Standards No. 142, "Goodwill and Other Intangible Assets," and two other recently issued accounting standards. FORWARD-LOOKING STATEMENTS All statements other than statements of historical fact included in this report, including without limitation statements regarding the company's financial position, business strategy, and the plans and objectives of the company's management for future operations, are forward-looking statements. When used in this report, words such as "anticipate", "believe", "estimate", "expect", "intend", "objective" and similar expressions, as they relate to the company or its management, identify forward-looking statements. Such forward-looking statements are based on the beliefs of the company's management, as well as assumptions made by and information currently available to the company's management. Actual results could differ materially from those contemplated by the forward-looking statements as a result of certain factors, including but not limited to, business and economic conditions, competitive factors and pricing pressures, capacity and supply constraints. Such statements reflect the views of the company with respect to future events and are subject to these and other risks, uncertainties and assumptions relating to the operations, results of operations, growth strategy and liquidity of the company. Readers are cautioned not to place undue reliance on these forward-looking statements. The company does not undertake any obligation to release publicly any revisions to these forward-looking statements to reflect future events or circumstances or to reflect the occurrence of unanticipated events. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK Management does not believe that there is any material market risk exposure with respect to derivative or other financial instruments that is required to be disclosed. 14

PART II - OTHER INFORMATION --------------------------- Item 1 - Legal Proceedings ----------------- None Item 2 - Changes in Securities --------------------- None Item 3 - Defaults upon Senior Securities ------------------------------- None Item 4 - Submission of Matters to a Vote of Security Holders --------------------------------------------------- None Item 5 - Other Information ----------------- None Item 6 - Exhibits and Reports on Form 8-K -------------------------------- (a) Exhibit 99 - Certifications pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (b) Current report on Form 8-K dated April 30, 2002 reporting a change in the registrant's certifying accountants. 15

SIGNATURE --------- 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. GRIFFON CORPORATION By: /s/ Robert Balemian ------------------------------------ Robert Balemian President and Chief Financial Officer (Principal Financial Officer) Date: August 12, 2002 16


                           CERTIFICATIONS PURSUANT TO
                             18 U.S.C. SECTION 1350
                             AS ADOPTED PURSUANT TO
                 SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


     I, Harvey R. Blau, Chief Executive Officer of Griffon  Corporation,  hereby
certify that the Form 10-Q of Griffon  Corporation for the period ended June 30,
2002 fully  complies  with the  requirements  of  Section  13(a) or 15(d) of the
Securities  Exchange  Act of 1934 and the  information  contained in such report
fairly presents,  in all material respects,  the financial condition and results
of operations of Griffon Corporation.
                                                /s/ Harvey R. Blau
                                                ------------------------
                                                Name: Harvey R. Blau
                                                Date: August 13, 2002

     I, Robert Balemian, Chief Financial Officer of Griffon Corporation,  hereby
certify that the Form 10-Q of Griffon  Corporation for the period ended June 30,
2002 fully  complies  with the  requirements  of  Section  13(a) or 15(d) of the
Securities  Exchange  Act of 1934 and the  information  contained in such report
fairly presents,  in all material respects,  the financial condition and results
of operations of Griffon Corporation.

                                                /s/ Robert Balemian
                                                ------------------------
                                                Name: Robert Balemian
                                                Date: August 13, 2002

     These  certifications  are being  furnished  pursuant to Section 906 of the
Sarbanes-Oxley   Act  of  2002  and,  except  to  the  extent  required  by  the
Sarbanes-Oxley  Act,  shall not be  deemed  to be filed as part of the  periodic
report  described  herein nor shall they be deemed filed by Griffon  Corporation
for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.