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                December 23, 2001
                              --------------------------------------------------
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.)


                    907 West Fifth Street, Dayton, Ohio 45407
--------------------------------------------------------------------------------
               (Address of principal executive offices) (Zip Code)


                                 (937) 586-5600
--------------------------------------------------------------------------------
              (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 February 1, 2002 was 10,387,274.






DT INDUSTRIES, INC.

INDEX
PAGE 1
--------------------------------------------------------------------------------




                                                                                                    Page
                                                                                                   Number
                                                                                          
Part I       Financial Information

             Item 1.       Financial Statements (Unaudited)

                           Consolidated Balance Sheets at December 23, 2001
                              and June 24, 2001                                                        2

                           Consolidated Statement of Operations for the three and
                              six months ended December 23, 2001 and December
                              24, 2000                                                                 3

                           Consolidated Statement of Changes in Stockholders'
                              Equity for the six months ended December 23,
                              2001                                                                     4

                           Consolidated Statement of Cash Flows for the six
                              months ended December 23, 2001 and December
                              24, 2000                                                                 5

                           Notes to Consolidated Financial Statements                               6-13

             Item 2.       Management's Discussion and Analysis of Financial
                              Condition and Results of Operations                                  14-24

             Item 3.       Quantitative and Qualitative Disclosures About Market
                              Risk                                                                    24

Part II      Other Information

             Item 1.       Legal Proceedings                                                          25

             Item 3.       Defaults upon Senior Securities                                            25

             Item 4.       Submission of Matters to Vote of Security Holders                          25

             Item 6.       Exhibits and Reports on Form 8-K                                           26

Signature







DT INDUSTRIES, INC.

PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
CONSOLIDATED BALANCE SHEETS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 2
--------------------------------------------------------------------------------



                                                                         December 23,     June 24,
                                                                             2001          2001
                                                                         ------------    ---------
                                                                                   
ASSETS

Current assets:

     Cash and cash equivalents                                           $      5,575    $   5,505

     Accounts receivable, net                                                  83,691       70,774

     Costs and estimated earnings in excess of amounts
      billed on uncompleted contracts                                          56,615       92,000

     Inventories, net                                                          30,881       40,865

     Prepaid expenses and other                                                11,015       12,497
                                                                         ------------    ---------

          Total current assets                                                187,777      221,641

Property, plant and equipment, net                                             47,051       62,463

Goodwill, net                                                                 124,001      123,767

Other assets, net                                                               9,720        6,830
                                                                         ------------    ---------

                                                                         $    368,549    $ 414,701
                                                                         ============    =========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

     Senior secured term and revolving credit facility (Note 4)          $     97,213    $  35,500

     Current portion of other long-term debt                                      425          651

     Accounts payable                                                          20,063       40,917

     Customer advances                                                         34,011       25,651

     Accrued liabilities                                                       28,516       37,143
                                                                         ------------    ---------

          Total current liabilities                                           180,228      139,862
                                                                         ------------    ---------

Senior secured term and revolving credit facility (Note 4)                         --       89,643

Other long-term debt                                                            6,515        6,928

Other long-term liabilities                                                     4,395        3,778
                                                                         ------------    ---------

          Total long-term obligations                                          10,910      100,349
                                                                         ------------    ---------

Commitments and contingencies (See Note 10)

Company-obligated, mandatorily redeemable convertible
preferred securities of subsidiary DT Capital Trust holding solely
convertible junior subordinated debentures of the Company                      83,557       80,652
                                                                         ------------    ---------

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;
          10,387,274 and 10,337,274 shares issued and outstanding at
          December 23, 2001 and June 24, 2001, respectively                       113          113

     Additional paid-in capital                                               126,820      127,853

     Accumulated deficit                                                       (7,214)      (6,965)

     Cumulative translation adjustment                                         (2,057)      (2,058)

     Unearned portion of restricted stock                                        (740)        (661)

     Less -
          Treasury stock (988,488 and 1,038,488 shares at December
             23, 2001 and June 24, 2001, respectively), at cost
                                                                              (23,068)     (24,444)
                                                                         ------------    ---------

          Total stockholders' equity                                           93,854       93,838
                                                                         ------------    ---------

                                                                         $    368,549    $ 414,701
                                                                         ============    =========


          See accompanying Notes to Consolidated Financial Statements.





DT INDUSTRIES, INC.

ITEM 1. FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF OPERATIONS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 3
--------------------------------------------------------------------------------



                                           Three months ended              Six months ended
                                      December 23,    December 24,    December 23,    December 24,
                                          2001            2000            2001            2000
                                      ------------    ------------    ------------    ------------
                                                                          
Net sales                             $     88,104    $    131,425    $    188,588    $    247,876

Cost of sales                               70,488         106,750         149,989         203,197
                                      ------------    ------------    ------------    ------------

Gross profit                                17,616          24,675          38,599          44,679

Selling, general and
   administrative expenses                  13,176          19,875          28,192          39,596

Restructuring charges (Note 11)              1,521              --           1,521              --
                                      ------------    ------------    ------------    ------------

Operating income                             2,919           4,800           8,886           5,083

Interest expense                             3,198           4,218           6,365           7,679

Accrued dividends on Company-
   obligated, mandatorily
   redeemable convertible preferred
   securities of subsidiary DT
   Capital Trust holding solely
   convertible junior
   subordinated debentures of the
   Company, at 7.16% per annum               1,465           1,365           2,905           2,707
                                      ------------    ------------    ------------    ------------

Loss before provision (benefit) for
   income taxes                             (1,744)           (783)           (384)         (5,303)

Provision (benefit) for income
   taxes                                      (636)            146            (135)         (1,250)
                                      ------------    ------------    ------------    ------------

Net loss                              $     (1,108)   $       (929)   $       (249)   $     (4,053)
                                      ============    ============    ============    ============

Net loss per common share:

   Basic                              $      (0.11)   $      (0.09)   $      (0.02)   $      (0.40)

   Diluted                            $      (0.11)   $      (0.09)   $      (0.02)   $      (0.40)
                                      ============    ============    ============    ============

Weighted average common
 shares outstanding:

      Basic                             10,387,274      10,107,274      10,363,922      10,107,274

      Diluted                           10,387,274      10,107,274      10,363,922      10,107,274
                                      ============    ============    ============    ============



          See accompanying Notes to Consolidated Financial Statements.






DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
FOR THE SIX MONTHS ENDED DECEMBER 23, 2001
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 4
--------------------------------------------------------------------------------




                                                   Accumulated                                    Unearned
                                                      other                Additional             portion of
                                   Accumulated    comprehensive   Common    paid-in    Treasury   restricted
                                     deficit           loss        stock    capital      stock       stock       Total
                                   -----------    -------------   -------  ----------  --------   ----------   ----------
                                                                                          
Balance, June 24, 2001             $    (6,965)   $      (2,058)  $   113  $  127,853  $(24,444)  $     (661)  $   93,838

Comprehensive loss:

   Net loss                               (249)

   Foreign currency translation                               1

      Total comprehensive loss                                                                                       (248)

Issuance of 50,000 shares of
   restricted stock                                                            (1,064)    1,376         (312)          --

Amortization of earned portion
   of restricted stock                                                                                   233          233

Payment on stock subscriptions
   receivable                                                                      31                                  31
                                   -----------    -------------   -------  ----------  --------   ----------   ----------
Balance, December 23, 2001         $    (7,214)   $      (2,057)  $   113  $  126,820  $(23,068)  $     (740)  $   93,854
                                   ===========    =============   =======  ==========  ========   ==========   ==========




          See accompanying Notes to Consolidated Financial Statements.




DT INDUSTRIES, INC.

ITEM 1. FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF CASH FLOWS
(DOLLARS IN THOUSANDS)
(UNAUDITED)
PAGE 5
--------------------------------------------------------------------------------



                                                                       Six Months Ended
                                                                 December 23,    December 24,
                                                                     2001            2000
                                                                 ------------    ------------
                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES:

Net loss                                                         $       (249)   $     (4,053)

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

     Depreciation                                                       3,238           4,862

     Amortization                                                       1,655           3,452

     Other                                                                240              --

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

     Accounts receivable                                              (18,324)          5,404

     Costs and earnings in excess of amounts billed                    35,384         (23,526)

     Inventories                                                        4,063          (6,365)

     Prepaid expenses and other                                         1,641          (2,966)

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

     Accounts payable                                                 (16,976)         (3,966)

     Customer advances                                                  8,439          12,251

     Accrued liabilities                                               (8,115)         (4,289)

     Other                                                                 --             149
                                                                 ------------    ------------

     Net cash provided (used) by operating activities                  10,996         (19,047)
                                                                 ------------    ------------

CASH FLOWS FROM INVESTING ACTIVITIES:

     Proceeds from the sale of assets                                  18,811              --

     Capital expenditures                                                (930)         (1,799)
                                                                 ------------    ------------

     Net cash provided (used) by investing activities                  17,881          (1,799)
                                                                 ------------    ------------

CASH FLOWS FROM FINANCING ACTIVITIES:

     Net borrowings (paydowns) on revolving loans                     (26,578)         19,460

     Payments on borrowings                                            (2,848)           (717)

     Payment of financing costs                                        (2,795)           (808)

     Deferral of dividends on convertible preferred securities          2,905           2,707

     Net proceeds from equity transactions                                 31              72
                                                                 ------------    ------------

     Net cash provided (used) by financing activities                 (29,285)         20,714
                                                                 ------------    ------------

Effect of exchange rate changes                                           478             (29)
                                                                 ------------    ------------

Net increase (decrease) in cash                                            70            (161)

Cash and cash equivalents at beginning of period                        5,505           8,705
                                                                 ------------    ------------

Cash and cash equivalents at end of period                       $      5,575    $      8,544
                                                                 ============    ============



          See accompanying Notes to Consolidated Financial Statements.





DT INDUSTRIES, INC.

ITEM 1. FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 6
--------------------------------------------------------------------------------


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 accounting principles generally
         accepted in the United States for complete financial statements.
         However, in the opinion of management, the 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
         included in the Company's Form 10-K Annual Report for the fiscal year
         ended June 24, 2001.

         During the second quarter of fiscal 2002, the Company changed its
         policy regarding the classification of unpaid progress billings on the
         balance sheet. Under the new policy, unpaid progress billings are now
         included in accounts receivable but were previously included in costs
         and estimated earnings in excess of amounts billed on uncompleted
         contracts on the balance sheet. As a result of this change in policy, a
         reclassification of $25,859 was made to the June 24, 2001 balance sheet
         which increased accounts receivable and decreased costs and estimated
         earnings in excess of amounts billed on uncompleted contracts. Certain
         other reclassifications have been made to prior year financial
         statements for comparative purposes. These reclassifications had no
         effect on net income (loss).


2.       PRINCIPLES OF CONSOLIDATION

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

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

3.       ASSET SALES

         In the six months ended December 23, 2001, the Company sold
         substantially all of the assets of three business units. The following
         table summarizes certain information regarding these sales:



                                                                         NET
                                                                         CASH          LOSS
          DATE OF SALE                 BUSINESS                        PROCEEDS     ON DISPOSAL
         --------------   ---------------------------------------     ----------    -----------
                                                                           
         June 2001        Detroit Tool Metal Products Co. (DTMP)      $   14,250    $    (1,618)

         July 2001        Scheu & Kniss                                    3,939         (6,200)

         October 2001     Hansford Parts and Products (HPP)                  622             --
                                                                      ----------    -----------
                                                                      $   18,811    $    (7,818)
                                                                      ==========    ===========


         The losses associated with the sale of these business units were
         recognized in the fourth quarter of fiscal 2001. The combined net sales
         of DTMP and HPP (Other business segment) for the three and six months
         ended December 24, 2000 were $9,026 and $18,309, respectively. The





DT INDUSTRIES, INC.

ITEM 1. FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 7
--------------------------------------------------------------------------------

         combined operating profit for DTMP and HPP for the three and six months
         ended December 24, 2000 was $333 and $735, respectively. The net sales
         of Scheu & Kniss (Packaging business segment) for the three and six
         months ended December 24, 2000 were $1,471 and $2,896, respectively.
         The operating loss for Scheu & Kniss for the three and six months ended
         December 24, 2000 was $(43) and $(62), respectively.


4.       FINANCING

         As of December 23, 2001 and June 24, 2001, long-term debt consisted of
         the following:




                                                                         December 23,      June 24,
                                                                             2001           2001
                                                                         ------------    -----------
                                                                                   
         Term and revolving loans under senior secured credit facility:

              Term loan                                                  $      7,632    $     9,888

              Revolving loans                                                  89,581        115,255

         Foreign currency denominated debt                                      1,413          1,459

         Other long-term debt                                                   5,527          6,120
                                                                         ------------    -----------
                                                                              104,153        132,722

         Less - senior secured credit facility maturing July 2, 2002           97,213         35,500

         Less - current portion of other long-term debt                           425            651
                                                                         ------------    -----------
         Long-term debt                                                  $      6,515    $    96,571
                                                                         ============    ===========



         The Company's senior credit facility includes a $99,217 revolving
         credit facility and a $7,632 term credit facility and matures on July
         2, 2002. Borrowings under the credit facility were subject to interest
         at floating rates based on the prime rate plus 3% for domestic
         borrowings and the Eurodollar rate plus 6% on foreign currency
         borrowings through December 31, 2001. Effective December 31, 2001, the
         prime rate increment increased to 3.5% and the Eurodollar rate
         increment increased to 6.5%. Borrowings under the credit facility are
         secured by substantially all of the assets of DTI and its domestic
         subsidiaries. Total borrowing availability under the credit facility as
         of December 23, 2001 was $6,599.

         As a result of its financial performance in the second quarter of
         fiscal 2002, the Company is in default of the minimum trailing
         twelve-month EBITDA and maximum funded debt to EBITDA financial
         covenants under its senior credit agreement and another agreement. The
         Company has obtained a temporary waiver from its lenders of such
         defaults and expects to obtain from its lenders a permanent waiver of
         such defaults. If, however, the Company fails to obtain a permanent
         waiver of such defaults, the lenders could accelerate their debt, $80.3
         million of which was outstanding as of January 30, 2002 under the
         senior credit agreement, due to such defaults. If the lenders were to
         accelerate their indebtedness, there can be no assurance that the
         Company would be able to locate alternative sources of financing.

         In August 2001, the Company extended the senior credit facility, which
         was scheduled to mature on July 2, 2001, through an amendment to the
         term and revolving loan agreement. The amended agreement requires the
         following principal pre-payments on the term and revolving loan
         agreements:

             o    $35,500 in scheduled principal pre-payments from August 2001
                  through June 2002;






DT INDUSTRIES, INC.

ITEM 1. FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 8
--------------------------------------------------------------------------------

             o    the use of 80-100% of the proceeds from the sale of assets by
                  the Company or its subsidiaries to reduce the principal
                  balance of the term and revolving loan agreements; and

             o    the use of 30% of the cash receipts of a specified contract to
                  reduce the principal balance of the term and revolving loan
                  agreements, estimated to be approximately $8,500 assuming the
                  contract cash receipts are received in fiscal 2002.

         To date, the Company has made all required payments under the amended
         agreement. As of January 30, 2002, the Company's total commitment under
         the term and revolving senior credit facility that expires on July 2,
         2002 was approximately $101,000.

         Because the Company's senior credit facility matures on July 2, 2002,
         borrowings of $97,213 under this facility have been presented within
         current liabilities in the Company's December 23, 2001 consolidated
         balance sheet. To meet its liquidity needs, the Company is, as
         previously disclosed in the Company's most recent Form 10-K and
         previous Form 10-Q, engaged in active discussions to refinance its
         senior credit facility that expires on July 2, 2002. As part of this
         refinancing, the Company is also actively exploring restructuring its
         Company-obligated, Mandatorily Redeemable Convertible Preferred
         Securities of subsidiary DT Capital Trust holding solely Convertible
         Junior Subordinated Debentures of the Company (Convertible Preferred
         Securities) and raising additional equity. The Company expects to
         consummate this refinancing prior to the maturity of the senior credit
         facility on July 2, 2002. However, there can be no assurance that such
         refinancing will be completed by this date due to a number of factors,
         including the Company's operating performance, general economic
         conditions and market conditions. See Item 2, Management's Discussion
         and Analysis of Financial Condition and Results of Operations -
         Liquidity and Capital Resources.


5.       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 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 by the Trust
         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, are redeemable at DTI's option after June 1, 2000 and are
         mandatorily redeemable in 2012. The net proceeds of the offering of
         approximately $67,750 were used by DTI to retire indebtedness. The
         Company elected in September 1999 to defer interest payments on the
         Convertible Junior Subordinated Debentures for up to five years. As a
         result, quarterly distributions on the Convertible Preferred Securities
         have also been deferred and DTI will not declare or pay dividends on
         its common stock. Dividends on the Convertible Preferred Securities in
         the amount of $13,557 have been deferred and accrued as of December 23,
         2001 and are included in the principal amount of the securities. As
         part of its refinancing efforts, the Company is actively exploring
         restructuring the Convertible Preferred Securities. See Note 4,
         Financing, above and Item 2. Management's Discussion and Analysis of
         Financial Condition and Results of Operations - Liquidity and Capital
         Resources.






DT INDUSTRIES, INC.

ITEM 1. FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 9
--------------------------------------------------------------------------------

6.       BUSINESS SEGMENTS

         Financial information for the Company's reportable segments consisted
         of the following:



                                Three Months Ended              Six Months Ended
                            December 23,   December 24,   December 23,   December 24,
                                2001           2000           2001           2000
                            ------------   ------------   ------------   ------------
                                                             
Net sales

   Automation               $     72,633   $     97,511   $    154,139   $    181,868

   Packaging                      15,241         24,888         33,657         47,699

   Other                             230          9,026            792         18,309
                            ------------   ------------   ------------   ------------

       Consolidated total   $     88,104   $    131,425   $    188,588   $    247,876
                            ============   ============   ============   ============





                                        December 23, 2001    June 24, 2001
                                        -----------------    -------------
                                                       
         Total assets

            Automation                     $   270,674         $ 298,020

            Packaging                           83,704            80,998

            Other                                   --            23,401

            Corporate                           14,171            12,282
                                           -----------         ---------
               Consolidated total          $   368,549         $ 414,701
                                           ===========         =========


         In the six months ended December 23, 2001, the Company sold
         substantially all of the assets of the Scheu & Kniss division in the
         Packaging segment and DTMP and HPP in the Other business segment. See
         Note 3.

         The reconciliation of segment operating income (loss) to consolidated
         income (loss) before income taxes consisted of the following:



                                            Three Months Ended              Six Months Ended
                                       December 23,   December 24,   December 23,   December 24,
                                           2001           2000           2001           2000
                                       ------------   ------------   ------------   ------------
                                                                        
         Automation                    $      4,126   $      9,309   $     11,275   $     12,324

         Packaging                           (1,085)        (1,458)          (547)        (2,564)
                                       ------------   ------------   ------------   ------------

            Operating income for
               reportable segments            3,041          7,851         10,728          9,760

         Operating income for
               other businesses                 (37)           333           (106)           735

         Corporate                              (85)        (3,384)        (1,736)        (5,412)

         Interest expense                    (3,198)        (4,218)        (6,365)        (7,679)

         Accrued dividends on
            Company-obligated,
            mandatorily redeemable
            convertible preferred
            securities                       (1,465)        (1,365)        (2,905)        (2,707)
                                       ------------   ------------   ------------   ------------
         Consolidated loss before
         income taxes                  $     (1,744)  $       (783)  $       (384)  $     (5,303)
                                       ============   ============   ============   ============


Corporate operating loss in both the three and six months ended December 24,
2000 includes approximately $1,800 of non-recurring legal, professional and
severance costs as a result of the accounting errors discovered in fiscal 2000
at Kalish and Sencorp.





DT INDUSTRIES, INC.

ITEM 1. FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 10
--------------------------------------------------------------------------------

7.       SUPPLEMENTAL BALANCE SHEET INFORMATION




                                                                   December 23, 2001       June 24, 2001
                                                                  --------------------    -----------------
                                                                                    
         Inventories, net:

              Raw materials                                            $    22,594           $    26,778

              Work in process                                               11,992                18,549

              Finished goods                                                 4,799                 6,090

              Less provision for excess and obsolete inventories            (8,504)              (10,552)
                                                                       -----------           -----------
                                                                       $    30,881           $    40,865
                                                                       ===========           ===========




                                                                   December 23, 2001       June 24, 2001
                                                                  --------------------    -----------------
                                                                                    
         Accrued liabilities:

              Accrued employee compensation and benefits               $    10,164           $    13,570

              Accrued warranty                                               3,021                 3,244

              Restructuring accrual                                          2,262                 2,879

              Other                                                         13,069                17,450
                                                                       -----------           -----------
                                                                       $    28,516           $    37,143
                                                                       ===========           ===========



8.       STOCK PLANS

         During the first quarter of fiscal 2002, the Company issued 50,000
         shares of restricted common stock of the Company with four-year vesting
         periods. Upon issuance of the restricted shares, unearned compensation
         expense equivalent to the market value at the date of grant was charged
         to Stockholders' Equity and will be amortized to expense over the
         vesting period. The lapsing of restrictions on these shares will be
         accelerated in certain circumstances, one of which is a change in
         control of the Company.

9.       ACCOUNTING PRONOUNCEMENTS

         In June 2001, the FASB approved Statement of Financial Accounting
         Standards No. 141, "Business Combinations" (SFAS 141) and Statement of
         Financial Accounting Standards No. 142, "Goodwill and Other Intangible
         Assets" (SFAS 142).

         SFAS 141 addresses financial accounting and reporting for business
         combinations. The most significant impact of SFAS 141 is that the
         purchase method of accounting must be used for all business
         combinations initiated after June 30, 2001 and that specific criteria
         are provided for recognizing intangible assets apart from goodwill.
         SFAS 141 is effective for all fiscal years beginning after June 30,
         2001. Adoption of SFAS 141 will not have a material impact on the
         Company's financial position or results of operation.

         SFAS 142 addresses the financial accounting and reporting for goodwill
         and other intangible assets subsequent to their initial recognition.
         Among the new requirements of SFAS 142 are:

      o  Goodwill and indefinite-lived intangible assets will no longer be
         amortized;

      o  Goodwill and indefinite-lived intangible assets will be tested for
         impairment at the reporting unit level annually;

      o  The amortization period of intangible assets that have finite lives
         will no longer be limited to 40 years; and

      o  Additional financial statement disclosures about goodwill and
         intangible assets will be required.






DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 11
--------------------------------------------------------------------------------

         SFAS 142 is effective for fiscal years beginning after December 15,
         2001, however, early adoption is permitted in certain instances.

         In the first quarter of 2002 the Company elected to early adopt the
         provisions of SFAS 142.

         The following tables summarizes the Company's intangible assets at
         December 23, 2001:



                                                Gross
                                               Carrying    Accumulated
                                                Amount     Amortization
                                               --------    ------------
                                                     
        AMORTIZED INTANGIBLE ASSET

        Unpatented technology                  $    582    $        252


         The amortization expense related to the intangible asset was $29 and
         $58 for the three and six months ended December 23, 2001, respectively,
         as well as for the three and six months ended December 24, 2000.
         Amortization expense is expected to be $116 for each of the fiscal
         years 2002, 2003, 2004 and $44 for fiscal year 2005. The intangible
         asset is held by a foreign subsidiary and the gross carrying amount,
         accumulated amortization and amortization expense will vary depending
         on the prevailing foreign currency exchange rate.

         The changes in the carrying amount of goodwill for the six months ended
         December 23, 2001 are as follows:



                                                Automation           Packaging
                    Goodwill                     Segment              Segment               Total
        ----------------------------------    -------------        -------------        -------------
                                                                               
        Balance as of June 24, 2001           $      95,458        $      28,309        $     123,767

        Foreign currency translation                    103                  131                  234
                                              -------------        -------------        -------------
        Balance as of December 23, 2001       $      95,561        $      28,440        $     124,001
                                              =============        =============        =============


         The carrying value of goodwill is assessed for recoverability by
         management based on an analysis of future expected cash flows from the
         underlying operations of the Company. During the fourth quarter of the
         fiscal year ended June 24, 2001, management determined that the
         goodwill recorded for certain subsidiaries had been impaired and
         recorded an impairment charge of $38,219. The write-down of goodwill
         was primarily a result of a continued decline in the financial results
         of certain subsidiaries and management assumptions regarding future
         performance and strategic planning. The Company calculated the present
         value of expected cash flows to determine the fair value of the
         subsidiaries using a discount rate of 12%, which represents the
         weighted cost of capital. Included in the goodwill write-down was a
         full impairment charge of $5,943 related to the Stokes division. This
         charge was based on a sales price outlined in a letter of intent to
         sell such division, which established fair value of the division based
         on a current transaction. The net loss on the disposal of Scheu & Kniss
         included a full impairment of the related goodwill of $5,018.
         Management will continue to assess the recoverability of the carrying
         value of goodwill on an annual basis.




DT INDUSTRIES, INC.

ITEM 1. FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 12
--------------------------------------------------------------------------------

         The following table summarizes the effect of adoption of SFAS 142 on
         net income (loss) and earnings (loss) per share:



                                                                For the three months ended
                                                          December 23, 2001    December 24, 2000
                                                          -----------------    -----------------
                                                                         
        Reported net loss                                 $          (1,108)   $            (929)
        Add back: Goodwill amortization (net of tax)                     --                1,166
                                                          -----------------    -----------------
        Adjusted net income (loss)                        $          (1,108)   $             237
                                                          =================    =================

        BASIC AND DILUTED LOSS PER SHARE:
        Reported net loss                                 $           (0.11)   $           (0.09)
        Add back:  Goodwill amortization (net of tax)                    --                 0.12
                                                          -----------------    -----------------
        Adjusted net income (loss)                        $           (0.11)   $            0.03
                                                          =================    =================





                                                                   For the six months ended
                                                          December 23, 2001    December 24, 2000
                                                          -----------------    -----------------
                                                                         
        Reported net loss                                 $            (249)   $          (4,053)
        Add back:  Goodwill amortization (net of tax)                    --                2,370
                                                          -----------------    -----------------
        Adjusted net loss                                 $            (249)   $          (1,683)
                                                          =================    =================

        BASIC AND DILUTED LOSS PER SHARE:
        Reported net loss                                 $           (0.02)   $           (0.40)
        Add back:  Goodwill amortization (net of tax)                    --                 0.24
                                                          -----------------    -----------------
        Adjusted net loss                                 $           (0.02)   $           (0.16)
                                                          =================    =================



10.      COMMITMENTS AND CONTINGENCIES

         The Company is involved in legal proceedings, including a Securities
         Action, as previously described in Part 1, "Item 3. Legal Proceedings"
         of the Company's Annual Report on Form 10-K for the fiscal year ended
         June 24, 2001.

         Since the end of the fiscal year ended June 24, 2001, there have been
         no material developments in previously reported legal proceedings other
         than as follows:

         On October 4, 2001, the Federal District Court for the Western District
         of Missouri granted the Company's motion to dismiss the Securities
         Action, without prejudice. Pursuant to the Court's dismissal order, all
         defendants were dismissed, but the plaintiffs were granted the right to
         amend their complaint. On January 25, 2002, the plaintiffs filed their
         Second Consolidated Class Action Complaint thereby reviving the
         Securities Action.

         The Company intends to defend the Securities Action vigorously. While
         it is not feasible to predict or determine the final outcome of the
         Securities Action or similar proceedings, or to estimate the amounts or
         potential range of loss with respect to these matters, management
         believes the Company and its officers and directors have adequate
         liability insurance to cover the liabilities, costs and expenses
         arising out of the Securities Action, although there can be no
         assurance that the insurance proceeds will be adequate to cover any
         such losses. Further, there can be no assurance that an adverse outcome
         with respect to the Securities Action will not have a material adverse
         impact on the Company's financial condition, results of operations or
         cash flow.

         In addition to the above-described items, the Company is from time to
         time subject to claims and suits arising in the ordinary course of
         business. Although the ultimate disposition of such proceedings is not
         presently determinable, management does not believe that the ultimate






DT INDUSTRIES, INC.

ITEM 1. FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 13
--------------------------------------------------------------------------------

         resolution of these matters will have a material adverse effect on the
         Company's financial condition, results of operations or cash flows. The
         Company maintains comprehensive general liability insurance that it
         believes to be adequate for the continued operation of its business.

11.      RESTRUCTURING RESERVE

         In the fourth quarter of fiscal 2001, a restructuring charge of $3,694
         was established for severance costs associated with management changes
         and workforce reductions, idle facility costs and personnel relocation
         costs resulting from the Corporate office move and the closure of four
         Packaging segment sales offices and non-cash asset write-downs. During
         the fourth quarter of fiscal 2001, $815 of this reserve was used
         resulting in a restructuring reserve accrual of $2,879 at June 24,
         2001.

         In the second quarter of fiscal 2002, an additional restructuring
         charge of $1,521 was recognized for additional severance costs
         associated with management changes and workforce reductions at several
         divisions as well as idle facility costs resulting from the
         consolidation of two Packaging segment divisions.

         The breakdown of the restructuring reserve as of June 24, 2001 and
         December 23, 2001 was as follows:



                                               AS OF JUNE 24,     ADDITIONAL     CHARGES TO   AS OF DECEMBER 23,
                                                    2001            RESERVE        ACCRUAL          2001
                                               --------------     ----------     ----------   ------------------
                                                                                  
       Severance costs                         $        1,277     $    1,221     $   (1,222)  $           1 ,276

       Idle facility costs                                685            300           (186)                 799

       Relocation costs                                   544             --           (544)                  --

       Other                                              373             --           (186)                 187
                                               --------------     ----------     ----------   ------------------
                                               $        2,879     $    1,521     $   (2,138)  $            2,262
                                               ==============     ==========     ==========   ==================


         The Company has utilized $2,138 of the restructuring accrual as of
         December 23, 2001 resulting in a remaining accrual of $2,262 expected
         to be substantially used during fiscal 2002.

         Additionally in January 2002, the Company announced the integration of
         three automation segment divisions into the newly formed Precision
         Assembly division. As part of the integration of these divisions, the
         Company will close its Hansford division in Rochester, New York. The
         closure is expected to be completed by the end of April 2002 and result
         in a $4,000 restructuring charge in the third quarter of fiscal 2002.
         The Company continues to review current operations with a goal of
         further cost cuts and other measures to streamline operations and
         enhance profitability.




DT INDUSTRIES, INC.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 14
--------------------------------------------------------------------------------

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 six months ended December 23, 2001
compared to the three and six months ended December 24, 2000. This discussion
should be read in conjunction with the consolidated financial statements and
notes to the consolidated financial statements included in the Company's Annual
Report on Form 10-K for the fiscal year ended June 24, 2001.

The Company primarily operates in two business segments, Automation and
Packaging. The Automation segment designs and builds integrated systems for the
assembly, test and handling of discrete products. The Packaging segment
manufactures tablet processing, counting and liquid filling systems and plastics
processing equipment, including thermoforming, blister packaging and
heat-sealing systems.

The percentage of completion method of accounting is used by the Company 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. For contracts not accounted for under the percentage of completion
method, revenue is recognized upon shipment to unaffiliated customers. All
invoices that have been billed to customers, including progress billings under
the terms of the customer contracts, are recorded as accounts receivable.

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

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

Certain information contained in this report, particularly the information
appearing in Part I, Item 1 under Note 4. "Financing," and Note 10. "Commitments
and Contingencies;" in Part I, Item 2 under the headings "Results of
Operations", "Liquidity and Capital Resources", "Backlog", and "Seasonality and
Fluctuations in Quarterly Results"; and in Part II, Item 1 under the heading
"Legal Proceedings", includes forward-looking statements. These statements,
comprising all statements which are not historical, are based upon the Company's
current expectations about the Company's future results, performance, liquidity,
financial condition, prospects and opportunities and are based on information
currently available to the Company. These statements are made pursuant to the
safe harbor provisions of the Private Securities Litigation Reform Act of 1995.
The words "anticipate", "believe", "expect", and similar expressions used herein
indicate such forward-looking statements. The Company's actual results,
performance, liquidity, financial condition, prospects and opportunities could
differ materially from those expressed in or implied by any forward-looking
statements as a result of various factors, including economic downturns in
industries or markets served, delays or cancellations of customer orders, delays
in shipping dates of products, availability of financing when needed on
acceptable terms, including the Company's ability to successfully negotiate with
lenders to refinance its senior bank debt prior to its maturity on July 2, 2002,
the terms of any refinanced bank debt, restructured convertible preferred
securities and/or newly issued equity, significant cost overruns on projects,
excess product warranty expenses, collectability of past due customer
receivables, significant restructuring or other special, non-recurring charges,
foreign currency exchange rate fluctuations, delays in achieving anticipated
cost savings or in fully implementing project management systems, changes in
interest rates, increased inflation, the outcome of pending litigation related
to the previously announced restated financial statements, and the Company's
ability to implement operational and financial systems to manage the Company's
decentralized operations.




DT INDUSTRIES, INC.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 15
--------------------------------------------------------------------------------


RESULTS OF OPERATIONS

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



                                                 Three Months Ended                Six Months Ended
                                             December 23,    December 24,     December 23,    December 24,
                                                 2001            2000             2001           2000
                                             ------------    ------------     ------------    ------------
                                                                                  
Net sales                                       100.0%           100.0%           100.0%          100.0%

Cost of sales                                    80.0             81.2             79.5            82.0
                                             ------------    ------------     ------------    ------------
Gross profit                                     20.0             18.8             20.5            18.0

Operating expenses                               16.7             15.1             15.8            15.9
                                             ------------    ------------     ------------    ------------
Operating income                                  3.3              3.7              4.7             2.1

Interest expense                                  3.6              3.3              3.4             3.1

Dividends on Company-obligated,
mandatorily redeemable convertible
preferred securities of subsidiary DT
Capital Trust                                     1.7              1.0              1.5             1.1
                                             ------------    ------------     ------------    ------------

Loss before provision (benefit) for
income taxes                                     (2.0)            (0.6)            (0.2)           (2.1)

Provision (benefit) for income taxes             (0.7)             0.1             (0.1)           (0.5)
                                             ------------    ------------     ------------    ------------

Net loss                                         (1.3)%           (0.7)%           (0.1)%          (1.6)%
                                             ============    ============     ============    ============



                      THREE MONTHS ENDED DECEMBER 23, 2001
                COMPARED TO THREE MONTHS ENDED DECEMBER 24, 2000

The comparability of the operating results for the second quarters of fiscal
2002 and 2001 was affected by the sale of substantially all of the assets of
Vanguard Technical Solutions in the third quarter of fiscal 2001, Detroit Tool
Metal Products Co. (DTMP) and Scheu & Kniss in the first quarter of fiscal 2002,
and Hansford Parts and Products (HPP) in the second quarter of fiscal 2002. The
following table summarizes second quarter results for fiscal 2002, fiscal 2001
as reported, and fiscal 2001 pro forma, excluding the operating results of the
divisions sold (in millions):




                                                      Three Months Ended
                            ----------------------------------------------------------------------
                                                December 24,                           Pro forma
                             December 23,           2000            Pro forma         December 24,
                                 2001           as reported        adjustments            2000
                             ------------       ------------       -----------        ------------
                                                                          
Net sales                    $       88.1       $      131.4       $     (10.9)       $      120.5

Gross profit                 $       17.6       $       24.7       $      (1.6)       $       23.1

Gross margin                         20.0%              18.8%             14.7%               19.2%

Operating expenses           $       14.7       $       19.9       $      (1.2)       $       18.7

Operating income             $        2.9       $        4.8       $      (0.4)       $        4.4

Operating margin                      3.3%               3.7%              3.7%                3.6%







DT INDUSTRIES, INC.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 16
--------------------------------------------------------------------------------

Consolidated net sales for the three months ended December 23, 2001 were $88.1
million, a decrease of $43.3 million, or 33.0%, from $131.4 million for the
three months ended December 24, 2000. Net sales by segment were as follows (in
millions):



                            Three Months Ended    Three Months Ended
                             December 23, 2001    December 24, 2000     Decrease
                            ------------------    ------------------    --------
                                                               
     Automation                  $   72.6             $    97.5         $  (24.9)

     Packaging                       15.2                  24.9             (9.7)

     Other                            0.3                   9.0             (8.7)
                                 --------             ---------         --------
                                 $   88.1             $   131.4         $  (43.3)
                                 ========             =========         ========


Automation segment sales decreased $24.9 million, or 25.5%, to $72.6 million
during the three months ended December 23, 2001. The decrease in sales is a
result of the softness in order activity across all markets over the prior 12-15
months. Automotive related sales decreased by approximately $24.0 million, or
54%, from the second quarter of fiscal 2001. Revenue related to a large capital
spending program initiated in fiscal 2000 for the automotive related tire market
was primarily recognized during fiscal 2000 and fiscal 2001 resulting in a $10.1
million decrease in automotive related sales in the second quarter of fiscal
2002. The remainder of the decline in automotive related sales can be attributed
to the general softness in the economy that has restrained customer capital
spending. Sales to the electronics market decreased approximately $11.0 million,
or 28%, from the second quarter of 2001. The decrease in sales to the
electronics market is a result of the unusually high level of capital programs
recognized in revenues in fiscal 2001 within the electronics market. Partially
offsetting the decreases in sales to our automotive related and electronics
markets was an increase in sales recognized in the second quarter of fiscal 2002
to the heavy trucking and consumer products market.

Packaging segment sales decreased $9.7 million, or 38.8%, to $15.2 million
during the three months ended December 23, 2001. The decrease relates primarily
to lower sales of tablet packaging equipment to the pharmaceutical and
nutritional markets and thermoforming equipment to the plastics packaging market
attributable to reduced capital spending in these markets as a result of the
economic downturn. Additionally, the sale of Scheu & Kniss in the first quarter
of 2002 also contributed to a $1.5 million decrease in sales from the second
quarter of fiscal 2001.

Sales from the Company's other businesses decreased $8.7 million as a result of
the sale of substantially all of the assets of DTMP in the first quarter of
fiscal 2002 and of HPP in the second quarter of fiscal 2002.

Gross profit decreased $7.1 million, or 28.6%, to $17.6 million for the three
months ended December 23, 2001 from $24.7 million for the three months ended
December 24, 2000. The gross margin increased to 20.0% from 18.8%. The decrease
in gross profit reflects the effect of the $43.3 million decrease in sales. The
increase in gross margin reflects steady margins in the Automation segment and
improved gross margins in the Packaging segment. The gross margins in the
Automation segment remained steady at 19.9% in the second quarter of fiscal 2002
as compared to 20.3% in the second quarter of fiscal 2001. Improved project
performance was offset by unfavorable manufacturing overhead variances from the
lower activity levels. Automation segment margins are expected to be impacted
for the remainder of fiscal 2002 by lower capacity utilization. The Packaging
segment margins increased to 19.9% in the second quarter of fiscal 2002 as
compared to 16.6% in the second quarter of fiscal 2001. This improvement in
gross margin in the second quarter of fiscal 2002 is a result of the fiscal 2001
restructurings, which reduced headcount and overhead costs, and a more favorable
product mix.





DT INDUSTRIES, INC.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 17
--------------------------------------------------------------------------------

Selling, general and administrative (SG&A) expenses were $13.2 million for the
three months ended December 23, 2001 compared to $19.9 million for the three
months ended December 24, 2000. The $6.7 million decrease in SG&A expenses is
primarily a result of the following items:

     o   $1.8 million in non-recurring legal, professional, consulting and
         severance related expenses which were included in SG&A during the
         second quarter of fiscal 2001. These expenses were related to the
         investigations into the accounting errors discovered in fiscal 2000 at
         Kalish and Sencorp;

     o   $1.3 million decrease in amortization as a result of the discontinuance
         of goodwill amortization in fiscal 2002. See discussion below regarding
         the adoption of the new accounting standard related to goodwill and
         intangible assets;

     o   $1.2 million decrease in SG&A expenses in the second quarter of fiscal
         2002 resulting from the sale of Vanguard, Scheu & Kniss, DTMP and HPP;
         and

     o   $0.7 million recovery of accounts receivable in the second quarter of
         fiscal 2002. These receivables had been fully reserved in the fourth
         quarter of fiscal 2001.

The remaining variance can be primarily attributed to the savings resulting from
the fiscal 2001 restructurings, including the sale of the corporate airplane and
the reduction of administrative headcount.

SG&A expenses as a percentage of sales decreased slightly to 15.0% from 15.1% in
the second quarter of fiscal 2002 and 2001, respectively.

During the second quarter of fiscal 2002, a restructuring charge of $1.5 million
was recognized for additional severance costs associated with management changes
and workforce reductions at several of our divisions as well as idle facility
costs resulting from the consolidation of two Packaging segment divisions.

Operating income was $2.9 million for the three months ended December 23, 2001
versus $4.8 million for the three months ended December 24, 2000, as a result of
the factors noted above.

Interest expense decreased $1.0 million, or 24.1%, to $3.2 million for the three
months ended December 23, 2001 versus $4.2 million for the three months ended
December 24, 2000. The decrease resulted from the lower outstanding borrowings
as a result of the divestiture proceeds and lower working capital requirements.
Dividends on the convertible preferred securities were $1.5 million and $1.4
million for the three months ended December 23, 2001 and December 24, 2000,
respectively. The dividends are currently being deferred and accrued.

The income tax benefit for the three months ended December 23, 2001 reflected an
effective tax rate of approximately 36%. The provision for income taxes for the
three months ended December 24, 2000 reflected book income plus permanent
differences, primarily non-deductible goodwill amortization related to certain
acquisitions, multiplied by statutory federal and applicable state tax rates.

Net loss was $1.1 million for the three months ended December 23, 2001 compared
to a net loss of $0.9 million for the three months ended December 24, 2000.
Basic and diluted losses per share were $(0.11) for the three months ended
December 23, 2001 and $(0.09) for the three months ended December 24, 2000.
Basic and diluted weighted average shares outstanding were 10.4 million shares
for the three months ended December 23, 2001 and 10.1 million for the three
months ended December 24, 2000.






DT INDUSTRIES, INC.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 18
--------------------------------------------------------------------------------

The Company adopted Statement of Financial Accounting Standard No. 142 (SFAS
142), "Goodwill and Other Intangible Assets" in the first quarter of fiscal
2002. Under SFAS 142, goodwill and indefinite lived intangible assets are not
amortized but are tested annually for impairment.

The following table summarizes the effect of adoption of SFAS 142 on net income
(loss) and earnings (loss) per share (EPS):



                                                                For the three months ended
                                                          December 23, 2001    December 24, 2000
                                                          -----------------    -----------------
                                                                         
        Reported net loss                                 $          (1,108)   $            (929)
        Add back:  Goodwill amortization (net of tax)                    --                1,166
                                                          -----------------    -----------------
        Adjusted net income (loss)                        $          (1,108)   $             237
                                                          =================    =================

        BASIC AND DILUTED LOSS PER SHARE:
        Reported net loss                                 $           (0.11)   $           (0.09)
        Add back:  Goodwill amortization (net of tax)                    --                 0.12
                                                          -----------------    -----------------
        Adjusted net income (loss)                        $           (0.11)   $            0.03
                                                          =================    =================


                       SIX MONTHS ENDED DECEMBER 23, 2001
                 COMPARED TO SIX MONTHS ENDED DECEMBER 24, 2000

The comparability of the operating results for the six months ended December 23,
2001 and the six months ended December 24, 2000 was affected by the sale of
substantially all of the assets of Vanguard Technical Solutions, Scheu & Kniss,
DTMP and HPP. The following table summarizes results for the six months ended
December 23, 2001, results for the six months ended December 24, 2000 as
reported, and the results for the six months ended December 24, 2000 pro forma,
excluding the operating results of the divisions sold (in millions):




                                                      Six Months Ended
                            ----------------------------------------------------------------------
                                                December 24,                           Pro forma
                             December 23,           2000            Pro forma         December 24,
                                 2001           as reported        adjustments            2000
                             ------------       ------------       -----------        ------------
                                                                          
Net sales                    $      188.6       $      247.9       $     (21.8)       $      226.1

Gross profit                 $       38.6       $       44.7       $      (2.4)       $       42.3

Gross margin                         20.5%              18.0%             11.0%               18.7%

Operating expenses           $       29.7       $       39.6       $      (2.4)       $       37.2

Operating income             $        8.9       $        5.1       $        --        $        5.1

Operating margin                      4.7%               2.1%               --%                2.3%







DT INDUSTRIES, INC.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 19
--------------------------------------------------------------------------------

Consolidated net sales for the six months ended December 23, 2001 were $188.6
million, a decrease of $59.3 million, or 23.9%, from $247.9 million for the six
months ended December 24, 2000. Net sales by segment were as follows (in
millions):



                             Six Months Ended      Six Months Ended
                             December 23, 2001    December 24, 2000     Decrease
                            ------------------    ------------------    --------
                                                               

     Automation                 $    154.1              $  181.9        $  (27.8)

     Packaging                        33.7                  47.7           (14.0)

     Other                             0.8                  18.3           (17.5)
                                ----------              --------        --------
                                $    188.6              $  247.9        $  (59.3)
                                ==========              ========        ========


Automation segment sales decreased $27.8 million, or 15.2%, to $154.1 million
during the six months ended December 23, 2001. The decrease in sales is a result
of the softness in order activity over the prior 12-15 months. Automotive
related sales decreased by approximately $36.0 million, or 43%, from the six
months ended December 24, 2000. Revenue related to a large capital spending
program initiated in fiscal 2000 for the automotive related tire market was
primarily recognized during fiscal 2000 and fiscal 2001 resulting in a $16.0
million decrease in automotive related sales in the six months of fiscal 2002.
The remainder of the decline in automotive related sales can be attributed to
the general softness in the economy that has restrained customer capital
spending. Sales to the electronics market decreased approximately $9.0 million,
or 14%, from the first six months of 2001. The decrease in sales to the
electronics market is a result of the unusually high level of capital programs
recognized in revenues in fiscal 2001 within the electronics market. Partially
offsetting the decreases in sales to our automotive related and electronics
market was a large order in the heavy trucking market, which generated
approximately $15.0 million in sales and a $10.0 million increase in sales in
our consumer products market.

Packaging segment sales decreased $14.0 million, or 29.4%, to $33.7 million
during the six months ended December 23, 2001. The decrease relates primarily to
lower sales of tablet packaging equipment to the pharmaceutical and nutritional
markets and thermoforming equipment to the plastics packaging market
attributable to reduced capital spending in these markets as a result of the
economic downturn. The sale of Scheu and Kniss in the first quarter of fiscal
2002 resulted in a $2.9 million decrease in the Packaging segment sales.

Sales from the Company's other businesses decreased $17.5 million as a result of
the sale of substantially all of the assets of DTMP in the first quarter of
fiscal 2002 and of HPP in the second quarter of fiscal 2002.

Gross profit decreased $6.1 million, or 13.6%, to $38.6 million for the six
months ended December 23, 2001 from $44.7 million for the six months ended
December 24, 2000. The gross margin increased to 20.5% from 18.0%. The decrease
in gross profit reflects the effect of the $59.3 million decrease in sales. The
increase in gross margin reflects improved margins in both the Automation and
Packaging segments. The gross margins in the Automation segment improved to
20.1% for the six months ended December 23, 2001 versus 18.8% for the six months
ended December 24, 2000. Improved project performance was partially offset by
unfavorable manufacturing overhead variances from the lower activity levels. The
improved project performance resulted from higher margins in the electronics
market gained from manufacturing efficiencies in the production of duplicate
systems. Automation segment margins are expected to be impacted for the
remainder of fiscal 2002 by lower capacity utilization. The Packaging segment
margins increased to 22.2% for the six months ended December 23, 2001 versus
18.2% for the six months ended December 24, 2000. This improvement in gross
margin for the six months of fiscal 2002 is a result the fiscal 2001
restructurings which reduced headcount and overhead costs and a more favorable
product mix.







DT INDUSTRIES, INC.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 20
--------------------------------------------------------------------------------


SG&A expenses decreased to $28.2 million for the six months ended December 23,
2001 from $39.6 million for the six months ended December 24, 2000. The $11.4
million decrease in SG&A expenses is primarily a result of the following items:

      o  $2.6 million decrease in amortization as a result of the discontinuance
         of goodwill amortization in fiscal 2002. See discussion below regarding
         the adoption of the new accounting standard related to goodwill and
         intangible assets;

      o  $2.4 million decrease in SG&A expenses resulting from the sale of
         Vanguard in the third quarter of fiscal 2001, Scheu & Kniss and DTMP in
         the first quarter of fiscal 2002 and HPP in the second quarter of
         fiscal 2002.

      o  $0.7 million recovery of accounts receivable in the second quarter of
         fiscal 2002. These receivables had been fully reserved in the fourth
         quarter of fiscal 2001;and

      o  $1.8 million in non-recurring legal, professional, consulting and
         severance related expenses, which were included SG&A in the first six
         months of fiscal 2001 related to the investigations into the accounting
         errors discovered in fiscal 2000 at Kalish and Sencorp.

The remaining variance can be primarily attributed to the savings resulting from
the fiscal 2001 restructurings, including the sale of the corporate airplane and
the reduction of administrative headcount.

SG&A expenses as a percentage of sales decreased to 14.9% for the six months
ended December 23, 2001 from 16.0% for the six months ended December 24, 2000,
due to the reasons set forth above.

During the second quarter of fiscal 2002, a restructuring charge of $1.5 million
was recognized for additional severance costs associated with management changes
and workforce reductions at several of our divisions as well as idle facility
costs resulting from the consolidation of two Packaging segment divisions.

Operating income increased $3.8 million, or 74.8%, to $8.9 million for the six
months ended December 23, 2001 from $5.1 million for the six months ended
December 24, 2000, as a result of the factors noted above.

Interest expense decreased $1.3 million, or 17.1%, to $6.4 million for the six
months ended December 23, 2001 from $7.7 million for the six months ended
December 24, 2000. The decrease resulted from the lower outstanding borrowings
as a result of the divestiture proceeds and additional debt paydowns. Dividends
on the convertible preferred securities were $2.9 million and $2.7 million for
the six months ended December 23, 2001 and December 24, 2000, respectively. The
dividends are currently being deferred and accrued.

The provision for income taxes for the six months ended December 23, 2001 and
December 24, 2000 reflected an effective tax rate of approximately 35% and 24%.
The provision for income taxes for the six months ended December 24, 2000
reflected book income plus permanent differences, primarily non-deductible
goodwill amortization related to certain acquisitions, multiplied by statutory
federal and applicable state tax rates.

Net loss decreased $3.9 million to $0.2 million for the six months ended
December 23, 2001 from $4.1 million for the six months ended December 24, 2000.
Basic and diluted losses per share were $(0.02) for the six months ended
December 23, 2001 compared to basic and diluted losses per share of $(0.40) for
the six months ended December 24, 2000, respectively. Basic and diluted weighted
average shares outstanding were 10.4 million for the six months ended December
23, 2001 and 10.1 million for the six months ended December 24, 2000.






DT INDUSTRIES, INC.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 21
--------------------------------------------------------------------------------


The Company adopted Statement of Financial Accounting Standard No. 142 (SFAS
142), "Goodwill and Other Intangible Assets" in the first quarter of fiscal
2002. Under SFAS 142, goodwill and indefinite lived intangible assets are not
amortized but are tested annually for impairment.

The following table summarizes the effect of adoption of SFAS 142 on net income
(loss) and earnings (loss) per share (EPS):



                                                                  For the six months ended
                                                          December 23, 2001     December 24, 2000
                                                          -----------------     -----------------
                                                                          
        Reported net loss                                 $      (249)          $     (4,053)
        Add back:  Goodwill amortization (net of tax)              --                  2,370
                                                          -----------------     -----------------
        Adjusted net loss                                 $      (249)          $     (1,683)
                                                          =================     =================

        BASIC AND DILUTED LOSS PER SHARE:
        Reported net loss                                 $     (0.02)          $      (0.40)
        Add back:  Goodwill amortization (net of tax)              --                   0.24
                                                          -----------------     -----------------
        Adjusted net loss                                 $     (0.02)          $      (0.16)
                                                          =================     =================



LIQUIDITY AND CAPITAL RESOURCES

Net cash provided by operating activities of $11.0 million for the six months
ended December 23, 2001 was primarily a result of net decreases in working
capital. The lower working capital balances primarily reflect decreased costs
and earnings in excess of amounts billed (CIE), decreased inventories and higher
customer advances, partially offset by increased accounts receivable and lower
accounts payable. The working capital balances generally reflect the lower
business levels and the later stages of completion for projects currently being
manufactured. The decrease in CIE and inventories is primarily in the Automation
segment and reflects the overall decreased project activity. The higher accounts
receivable balances are caused by the timing of customer progress billings.
Accounts payable decreased from the balance at June 24, 2001 largely due to the
decrease in Automation segment work in process in the first six months of fiscal
2002.

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, and the amounts and timing of customer advances or progress payments
associated with certain contracts.

During the six months ended December 23, 2001, the Company made $26.6 million in
payments under its senior credit facility and other agreements. The proceeds
from the assets sales in fiscal 2002 of $18.8 million and the $6.1 million
decrease in working capital provided the funding for the reduction in
outstanding borrowings during the six months ended December 23, 2001. The
Company paid $2.8 million in financing costs during the six months ended
December 23, 2001 as a result of the extension of the credit facility in August
2001 and made capital expenditures of $0.9 million.

Management currently anticipates that capital expenditures in fiscal 2002 will
be in the range of $4 to $6 million. This primarily consists of recurring
replacement or refurbishment of machinery and equipment. Funding for capital
expenditures is expected to be provided by cash from operating activities and
through the Company's credit facilities.

During the six months ended December 24, 2000 the Company borrowed $19.5 million
on its revolving credit facility. The funds were used primarily for working
capital requirements, capital expenditures of $1.8 million and financing costs
of $0.8 million.






DT INDUSTRIES, INC.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 22
--------------------------------------------------------------------------------

The Company's senior credit facility includes a $99.2 million revolving credit
facility and a $7.6 million term credit facility and matures on July 2, 2002.
Borrowings under the credit facility were subject to interest at floating rates
based on the prime rate plus 3% for domestic borrowings and the Eurodollar rate
plus 6% on foreign currency borrowings through December 31, 2001. Effective
December 31, 2001, the prime rate increment increased to 3.5% and the Eurodollar
rate increment increased to 6.5%. Borrowings under the credit facility are
secured by substantially all of the assets of DTI and its domestic subsidiaries.
Total borrowing availability under the credit facility as of December 23, 2001
was $6.6 million.

As a result of its financial performance in the second quarter of fiscal 2002,
the Company is in default of the minimum trailing twelve-month EBITDA and
maximum funded debt to EBITDA financial covenants under its senior credit
agreement and another agreement. The Company has obtained a temporary waiver
from its lenders of such defaults and expects to obtain from its lenders a
permanent waiver of such defaults. If, however, the Company fails to obtain a
permanent waiver of such defaults, the lenders could accelerate their debt,
$80.3 million of which was outstanding as of January 30, 2002 under the senior
credit agreement, due to such defaults. If the lenders were to accelerate their
indebtedness, there can be no assurance that the Company would be able to locate
alternative sources of financing.

In August 2001, the Company extended the senior credit facility to July 2, 2002
through an amendment to the term and revolving loan agreements. The amended
agreement requires the following principal pre-payments on the term and
revolving loan agreements:

      o  $35.5 million in scheduled principal pre-payments from August 2001
         through June 2002;

      o  the use of 80-100% of the proceeds from the sale of assets by the
         Company's or its subsidiaries to reduce the principal balance of the
         term and revolving loan agreements; and

      o  the use of 30% of the cash receipts of a specified contract to reduce
         the principal balance of the term and revolving loan agreements,
         estimated to be approximately $8.5 million assuming the contract cash
         receipts are received in fiscal 2002.

To date, the Company has made all required payments under the amended agreement.
As of January 30, 2002, the Company's total commitment under the term and
revolving senior credit facility that expires on July 2, 2002 was approximately
$101.0 million.

Because the Company's credit facility matures within twelve months, borrowings
of $97.2 million under this facility have been presented within current
liabilities in the Company's December 23, 2001 consolidated balance sheet. To
meet its liquidity needs, the Company is, as previously disclosed in the
Company's most recent Form 10-K and previous Form 10-Q, engaged in active
discussions to refinance its senior credit facility that expires on July 2,
2002. As part of this refinancing, the Company is also actively exploring
restructuring its Convertible Preferred Securities and raising additional
equity. The Company expects to consummate this refinancing prior to the maturity
of the senior credit facility on July 2, 2002. However, there can be no
assurance that such refinancing will be completed by this date due to a number
of factors, including the Company's operating performance, general economic
conditions and market conditions.

The Company has implemented various cash management initiatives, including,
among other things, a reduction in discretionary capital expenditures, increased
focus on collections of accounts receivable, and accelerated payment terms from
customers. As discussed earlier, the Company sold substantially all of the net
assets of Scheu & Kniss, DTMP, and HPP during the first two quarters of fiscal
2002 for aggregate net cash proceeds of $18.8 million. The Company was pursuing
the sale of the Stokes division, a product line of the Packaging segment, and
the possible sale/leaseback of various owned properties. Due primarily to the
current economic situation, the Company was not able to complete the planned
sale of the Stokes division and is no longer actively pursuing the sale of the
business. The Company continues to pursue the sale of the Packaging product line
and the sale/leaseback of various owned properties.







DT INDUSTRIES, INC.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 23
--------------------------------------------------------------------------------

In January 2002, the Company announced the integration of three automation
segment divisions into the newly formed Precision Assembly division. As part of
the integration of these divisions, the Company will close its Hansford facility
in Rochester, New York. The closure is expected to be completed by the end of
April 2002 and result in a $4.0 million restructuring charge in the third
quarter. Additionally, in the first quarter of fiscal 2002 the Company announced
the consolidation of two divisions within each of the Automation and Packaging
business segments. One of the packaging facilities was closed in the second
quarter of fiscal 2002. The integration of these complementary businesses
continues the Company's ongoing strategy to improve capacity utilization and
productivity and is expected to provide combined annual savings of approximately
$4.5 to $5.0 million.

In conjunction with an amendment to the credit facility in September 1999, the
Company elected to defer interest payments on its convertible junior
subordinated debentures. The credit facility requires that the deferral continue
until the maturity of the credit facility. As a result, quarterly distributions
on the Convertible Preferred Securities are also being deferred and DTI is not
declaring or paying any dividends on its common stock. Dividends on the
Convertible Preferred Securities in the amount of $13.6 million have been
deferred and accrued as of December 23, 2001 and are included in the principal
amount of the securities.

Based on its ability to generate funds from operations and thereby increase 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, capital expenditure, interest and debt pre-payment requirements
through the remainder of fiscal 2002 if it is able to avoid acceleration of the
maturity of its senior bank debt by obtaining a permanent waiver of its current
default under the financial covenants described above. If the Company is not
able to satisfy its liquidity needs by consummating a refinancing prior to
maturity of its senior bank debt on July 2, 2002, the Company will not be able
to conduct its business as currently anticipated after that date and there will
be a significant adverse impact on the Company's operating results and financial
condition.


BACKLOG

The Company's backlog is based upon customer purchase orders that the Company
believes are firm. As of December 23, 2001, the Company had $151.4 million of
orders in backlog, which compares to a backlog of approximately $306.5 million
as of December 24, 2000.

The backlog for the Automation segment at December 23, 2001 was $128.1 million,
which decreased $136.3 million, or 51.5%, from a year ago. The decrease in
backlog reflects the unusually high backlog of orders of automation systems at
December 24, 2000 from key electronics and tire markets. The Company has not
been able to replace this work with the current economic conditions affecting
most of its other markets. The Company remains cautious about order expectations
for the remainder of fiscal 2002. Backlog for the Packaging segment was $23.3
million, a decrease of $9.2 million, or 28.4%, over the comparable period in
fiscal 2001. The decrease in backlog is primarily due to the soft order activity
for tablet packaging equipment and plastics thermoforming equipment in the first
six months of fiscal 2002 and the sale of Scheu & Kniss. The sales of DTMP and
HPP also resulted in a $9.6 million decrease in backlog for Other businesses.

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 that a majority of the orders in the backlog
will be recognized as sales during the current fiscal year.





DT INDUSTRIES, INC.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 24
--------------------------------------------------------------------------------

SEASONALITY AND FLUCTUATIONS IN QUARTERLY RESULTS

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

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

See Management's Discussion and Analysis of Financial Condition and Results of
Operations - Market Risk of the Company's Annual Report on Form 10-K for the
year ended June 24, 2001. There has been no material change to that information
that is required to be disclosed in this Quarterly Report on Form 10-Q.







DT INDUSTRIES, INC.

PART II. OTHER INFORMATION
PAGE 25
--------------------------------------------------------------------------------

ITEM 1. LEGAL PROCEEDINGS

The Company is involved in legal proceedings, including a Securities Action, as
previously described in Part 1, "Item 3. Legal Proceedings" of the Company's
Annual Report on Form 10-K for the fiscal year ended June 24, 2001.

Since the end of the fiscal year ended June 24, 2001, there have been no
material developments in previously reported legal proceedings other than as
follows:

On October 4, 2001, the Federal District Court for the Western District of
Missouri granted the Company's motion to dismiss the Securities Action, without
prejudice. Pursuant to the Court's dismissal order, all defendants were
dismissed, but the plaintiffs were granted the right to amend their complaint.
On January 25, 2002, the plaintiffs filed their Second Consolidated Class Action
Complaint thereby reviving the Securities Action.

The Company intends to defend the Securities Action vigorously. While it is not
feasible to predict or determine the final outcome of the Securities Action or
similar proceedings, or to estimate the amounts or potential range of loss with
respect to these matters, management believes the Company and its officers and
directors have adequate liability insurance to cover the liabilities, costs and
expenses arising out of the Securities Action, although there can be no
assurance that the insurance proceeds will be adequate to cover any such losses.
Further, there can be no assurance that an adverse income with respect to the
Securities Action will not have a material adverse impact on the Company's
financial condition, results of operations or cash flow.

In addition to the above-described items, the Company is from time to time
subject to claims and suits arising in the ordinary course of business. Although
the ultimate disposition of such proceedings is not presently determinable,
management does not believe that the ultimate resolution of these matters will
have a material adverse effect on the Company's financial condition, results of
operations or cash flows. The Company maintains comprehensive general liability
insurance that it believes to be adequate for the continued operation of its
business.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

See Management's Discussion and Analysis of Financial Condition and Results of
Operations - Liquidity and Capital Resources, above.


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

On November 8, 2001, the Annual Meeting of the Stockholders of DTI was held, at
which the following matters were voted upon:

1.       Election of Directors. Each of the following nominees received the
         number of votes set forth opposite his name:



                                                           FOR         WITHHELD
                                                       -----------    ----------
                                                                
        Class II                Lee M. Liberman          6,616,161     3,145,228
        (term expires 2004)     Stephen J. Perkins       8,905,253       856,136


2.       Ratification of Appointment of Accountants for the fiscal year ending
         June 30, 2002. The vote to ratify the appointment of
         PricewaterhouseCoopers LLP as independent accountants for the fiscal
         year ending June 30, 2002 was 8,578,211 for, 1,178,802 against and
         4,376 abstaining.





DT INDUSTRIES, INC.

PART II. OTHER INFORMATION
PAGE 26
--------------------------------------------------------------------------------

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

         (a)      Exhibits:

                  None


         (b)      Reports on Form 8-K:

                  On November 6, 2001, a Current Report on Form 8-K was filed to
                  report, pursuant to Items 5 and 7 thereof, Regulation FD
                  Disclosure regarding guidance in connection with the Company's
                  expected financial performance.

                  On November 1, 2001, a Current Report on Form 8-K was filed to
                  report, pursuant to Items 5 and 7 thereof, the release of the
                  Company's earnings for the three months ended September 23,
                  2001.







                               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: February 6, 2002                        /s/ John M. Casper
                                       -----------------------------------
                                                   (Signature)
                                       John M. Casper
                                       Senior Vice President, Finance and Chief
                                       Financial Officer
                                       (Principal Financial and Accounting
                                       Officer)