SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    ---------

                                    FORM 10-Q/A

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

                   For the quarterly period ended July 3, 1999

                        Commission file number 333-77103

(MARK ONE)

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

                   For the quarterly period ended July 3, 1999

                                       OR

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

                     For the transition period from       to

                               GROVE INVESTORS LLC
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

             DELAWARE                                        52-2089466
-------------------------------                         ----------------------
(State or other jurisdiction of                         (I.R.S. Employer
incorporation or organization)                          Identification Number)

1565 Buchanan Trail East
Shady Grove, PA                                                 17256
---------------------                                        ----------
(Address of principal                                        (Zip Code)
executive offices)

Registrant's telephone number, including area code: (717) 597-8121

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 |_|   NO |X|

      APPLICABLE ONLY TO CORPORATE ISSUERS:
Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as of the latest practicable date. None.


                                       1
<PAGE>

                               GROVE INVESTORS LLC

                                      INDEX

                                                                            Page
                                                                            ----

Part I. Financial Information

      Item 1. Financial Statements

              Condensed Consolidated Statements of Operations and
              Comprehensive Income (Loss) - For the nine week period
              ended June 27, 1998, thirteen week period ended July 3,
              1999, and the thirty-nine week period ended July 3, 1999
              and the four week period ended April 28, 1998, and the
              thirty week period ended April 28, 1998.......................   4

              Condensed Consolidated Balance Sheets as of July 3, 1999
              and October 3, 1998...........................................   5

              Condensed Consolidated Statements of Cash
              Flows-Thirty-nine week period ended July 3, 1999, nine
              week period ended June 27, 1998, and thirty week period
              ended April 28, 1998..........................................   6

              Notes to Condensed Consolidated Financial Statements..........   7

      Item 2. Management's Discussion and Analysis of Financial
              Condition and Results of Operations...........................   9

      Item 3. Quantitative and Qualitative Disclosures About Market
              Risk..........................................................  14

Part II. Other Information..................................................  15

              Exhibit List..................................................  15

              Signatures....................................................  16


                                       2
<PAGE>

The results of operations for the nine months ended July 3, 1999 have been
restated. See Note 6 to the condensed consolidated financial statements.

      UNLESS OTHERWISE NOTED, "GROVE INVESTORS LLC" REFERS TO GROVE INVESTORS
LLC AND ITS SUBSIDIARIES AND INCLUDES THE ACQUIRED BUSINESS (AS DEFINED). GROVE
INVESTORS LLC'S FISCAL YEAR ENDS ON THE SATURDAY CLOSEST TO THE LAST DAY OF
SEPTEMBER. REFERENCE TO THE (i) THIRD QUARTER 1999 MEANS THE PERIOD FROM APRIL
4, 1999 TO JULY 3, 1999 AND (ii) THIRD QUARTER 1998 MEANS THE PERIOD FROM MARCH
29, 1998 TO JUNE 27, 1998. REFERENCES TO HISTORICAL FINANCIAL INFORMATION ARE TO
THE HISTORICAL COMBINED AND CONSOLIDATED FINANCIAL RESULTS OF THE ACQUIRED
BUSINESS. SEE "ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS."

NO SEPARATE FINANCIAL STATEMENTS OF GROVE INVESTORS CAPITAL, INC. ("INVESTORS
CAPITAL") ARE INCLUDED HEREIN. GROVE INVESTORS LLC CONSIDERS THAT SUCH FINANCIAL
STATEMENTS WOULD NOT BE MATERIAL TO INVESTORS.

SPECIAL NOTE REGARDING FORWARD LOOKING STATEMENTS

      With the exception of the historical information contained in this report,
the matters described herein contain forward looking information based on Grove
Investors LLC's current expectations. Forward looking statements involve a
number of risks, uncertainties, or other factors which may cause the actual
results of Grove Investors LLC to be materially different from any future
results expressed or implied by such forward looking statements. The factors
include, but are not limited to: (i) substantial leverage and ability to service
debt, (ii) changing market trends in the mobile hydraulic crane, aerial work
platform, and truck mounted crane industries, (iii) general economic and
business conditions, including a prolonged and substantial recession, (iv) the
ability of Grove Investors LLC to implement its business strategy and maintain
and enhance its competitive strengths, (v) the ability of Grove Investors LLC to
implement its efficiency and cost-savings program, (vi) the ability of Grove
Investors LLC to obtain financing for general corporate purpose, (vii)
competition, (viii) availability of key personnel, (ix) industry over capacity,
(x) changes in or failure to comply with government regulations, and (xi) other
factors detailed in Grove Investors LLC's other reports filed with the
Securities and Exchange Commission. Readers are cautioned not to place undue
reliance on these forward looking statements, which speak only as of the date
hereof. Grove Investors LLC assumes no obligation to update such forward looking
statements to reflect events or circumstances after the date on which such
statements were made or to reflect the occurrences of unanticipated events.


                                       3
<PAGE>

PART I.  FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS

                               GROVE INVESTORS LLC
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
          AND COMPREHENSIVE INCOME (LOSS) (unaudited and in thousands)

<TABLE>
<CAPTION>
                                                                                     Predecessor
                                                                              ----------------------
                                         9 Week       13 Week      39 Week       4 Week      30 Week
                                         Period       Period       Period        Period      Period
                                         Ended        Ended        Ended         Ended       Ended
                                        --------    ---------    ---------   -----------------------
                                         June 27,     July 3,      July 3,       April 28,   April 28,
                                         1998         1999         1999          1998        1998
                                        --------    ---------    ---------   -----------------------
                                                                 (restated)
<S>                                    <C>          <C>          <C>          <C>          <C>
Net Sales                              $ 154,780    $ 207,364    $ 557,733    $  70,297    $ 476,200

Cost of Goods Sold                       122,063      168,259      453,154       56,000      377,337

Write-off of amount assigned to
   inventory in excess of historical
   costs resulting from purchase
   accounting adjustments                 10,000         --           --           --           --
----------------------------------------------------------------------------------------------------
Gross Profit                              22,717       39,105      104,579       14,297       98,863

Selling, Engineering, General and
 Administrative Expenses                  24,503       31,790       94,863       12,364       79,041
----------------------------------------------------------------------------------------------------

Income (Loss) from Operations             (1,786)       7,315        9,716        1,933       19,822

Interest and Debt Issuance Expense         9,544       13,911       41,611          569        2,437

Other Income (Expense), net                2,865          779        3,315       (4,440)      (6,039)
----------------------------------------------------------------------------------------------------

Income (Loss) before Provision
for Income Taxes                          (8,465)      (5,817)     (28,580)      (3,076)      11,346

Provision for Income Taxes                   423        1,895        4,716          567       11,741
----------------------------------------------------------------------------------------------------

Net Income (Loss)                         (8,888)      (7,712)     (33,296)      (3,643)        (395)

Foreign Currency Translation              (2,043)      (4,151)     (14,005)      (5,582)      (5,647)
----------------------------------------------------------------------------------------------------

Comprehensive Income (Loss)            $ (10,931)   $ (11,863)   $ (47,301)   $  (9,225)   $  (6,042)
-----------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------
</TABLE>

          The accompanying notes are an integral part of the condensed
                       consolidated financial statements.


                                       4
<PAGE>

                               GROVE INVESTORS LLC
       CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED AND IN THOUSANDS)

                                                          July 3,     October 3,
                                                           1999          1998
                                                        ---------     ---------
                                                        (restated)

ASSETS
CURRENT ASSETS:
   Cash and cash equivalents                            $  11,282     $  34,289
   Trade receivables, net                                 129,583       129,833
   Due from Hanson PLC                                         --        10,500
   Notes receivable                                           167         5,887
   Inventories                                            214,998       207,248
   Other current assets                                     9,827         8,893
--------------------------------------------------------------------------------
          Total current assets                            365,857       396,650

Property, plant and equipment, net                        216,641       207,175
Goodwill, net                                             276,324       288,499
Other non-current assets                                   21,140        22,919
--------------------------------------------------------------------------------

TOTAL ASSETS                                            $ 879,962     $ 915,243

--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

LIABILITIES AND MEMBER'S EQUITY
CURRENT LIABILITIES:
   Short-term borrowings                                $  14,514     $  15,027
   Current maturities of long-term debt                    12,000         7,000
   Trade accounts payable                                  77,941        79,470
   Other payables and accrued liabilities                 105,202       106,211
--------------------------------------------------------------------------------
          Total current liabilites                        209,657       207,708

Long-term debt, less current maturities                   513,893       509,665
Deferred revenue                                           79,967        67,306
Other non-current liabilities                              76,509        82,729
--------------------------------------------------------------------------------
          Total liabilities                               880,026       867,408
--------------------------------------------------------------------------------

Member's equity:
   Member's equity                                         75,000        75,000
   Notes receivable from members                           (3,307)       (2,783)
   Accumulated deficit                                    (63,034)      (29,664)
   Accumulated other comprehensive income (loss)           (8,723)        5,282
--------------------------------------------------------------------------------
          Total member's equity                               (64)       47,835
--------------------------------------------------------------------------------
TOTAL LIABILITIES AND MEMBER'S EQUITY                   $ 879,962     $ 915,243
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

          The accompanying notes are an integral part of the condensed
                       consolidated financial statements.


                                       5
<PAGE>

                               GROVE INVESTORS LLC
       CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED AND IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                          Predecessor
                                                                                          -----------
                                                                  39 Week       9 Week      30 Week
                                                                  Period        Period       Period
                                                                   End          Ended        Ended
                                                                 ------------------------------------
                                                                   July 3,      June 27,   April 28,
                                                                    1999         1998        1998
                                                                 ------------------------------------
                                                                 (restated)
<S>                                                              <C>          <C>          <C>
OPERATING ACTIVITIES:
   Net income (loss)                                             $ (33,296)   $  (8,888)   $    (395)
   Adjustments to reconcile net income (loss) to net cash
      provided by (used for) operating activities:
      Depreciation and amortization                                 13,859        2,749       11,399
      Depreciation of equipment held for rent                       12,648        2,529        5,501
      Accretion of interest on Senior Discount Notes                 4,856          969           --
      Amortization of deferred financing costs                       1,345          301           --
      Write-off of amount assigned to inventory
          in purchase accounting                                        --       10,000           --
      Loss on sale of fixed assets                                      --           --        6,256
      Deferred tax expense                                             125           11        2,358
      Notes receivable                                                  --           --       28,409
      Changes in operating assets and liabilities, net                 (48)     (26,627)      39,569
----------------------------------------------------------------------------------------------------

          Net cash provided by (used for) operating activities        (511)     (18,956)      93,097
----------------------------------------------------------------------------------------------------

INVESTING ACTIVITIES:
   Capital expenditures                                             (6,088)      (1,945)     (19,521)
   Investment in equipment held for rent                           (25,174)      (8,335)     (16,380)
   Acquisition of businesses from Hanson PLC, including
     transaction costs of $6,485, net of cash acquired of
     $9,242 and post-closing adjustment of $16,700                      --     (563,543)          --
    Cash received from Hanson PLC                                   10,500           --           --
   Other investing activities                                          779           --        2,071
----------------------------------------------------------------------------------------------------

          Net cash used for investing activities                   (19,983)    (573,823)     (33,830)
----------------------------------------------------------------------------------------------------

FINANCING ACTIVITIES:
   Net proceeds (repayments) from short-term borrowings               (513)           4        6,821
   Proceeds from issuance of long-term debt                             --      547,560           --
   Proceeds from revolving line of credit                           10,000           --           --
   Equity investment                                                    --       75,000           --
   Deferred financing costs                                             --      (16,825)          --
   Repayment of long-term debt                                     (12,000)          --           --
   Other financing activities                                           --        1,213      (61,870)
----------------------------------------------------------------------------------------------------

          Net cash provided by (used for) financing activities      (2,513)     606,952      (55,049)
----------------------------------------------------------------------------------------------------

Net increase (decrease) in cash and cash equivalents               (23,007)      14,173        4,218

Cash and Cash Equivalents at Beginning of Period                    34,289           --        5,024
----------------------------------------------------------------------------------------------------
Cash and Cash Equivalents at End of Period                       $  11,282    $  14,173    $   9,242
----------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------
</TABLE>

          The accompanying notes are an integral part of the condensed
                       consolidated financial statements.


                                       6
<PAGE>

                               GROVE INVESTORS LLC
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.    CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

      Grove Investors LLC's condensed consolidated balance sheet as of October
3, 1998 has been condensed from the audited consolidated balance sheet at that
date. The condensed consolidated balance sheet as of July 3, 1999, the condensed
consolidated statements of operations for the four week period ended April 28,
1998, thirty week period ended April 28, 1998, thirteen week period ended July
3, 1999, and the thirty-nine week period ended July 3, 1999, and the condensed
consolidated statements of cash flows for the thirty week period ended April 28,
1998, nine week period ended June 27, 1998, and thirty-nine week period ended
July 3, 1999, have been prepared by Grove Investors LLC and have not been
audited by Grove Investors LLC's independent accountants. Financial information
for periods prior to April 29, 1998 relates to Grove Investors LLC prior to the
Acquisition ("the Predecessor") (See note 2). Financial information subsequent
to April 29, 1998 relates to Grove Investors LLC and the Acquired Business. The
Acquisition created a new basis of accounting and a different capital structure;
therefore, the operating results and cash flows, for 1999 and 1998 are not
directly comparable. In the opinion of management, all adjustments, consisting
only of normal recurring adjustments, considered necessary for a fair
presentation of the financial position, results of operations and cash flows,
have been included.

      Grove Investors LLC, through its indirectly wholly-owned subsidiary Grove
Worldwide LLC, (the "Company") primarily manufactures and sells new mobile
hydraulic cranes, aerial work platforms, and truck mounted cranes. In addition,
the Company has net sales from parts, service, and used equipment of the
products it manufactures. Sales of used equipment are not material and are
generally limited to trade-ins on new equipment through distributors in France,
Germany, and the United Kingdom.

      The separate financial statements of Grove Investors Capital, Inc.
("Investors Capital") are not included since Grove Investors LLC considers that
such financial statements would not be material. Grove Investors LLC formed
Investors Capital as a direct wholly owned subsidiary to act as a co-issuer of
the Senior Debentures. At July 3, 1999, Investors Capital had one hundred
dollars in cash and total assets, and no current or long-term liabilities other
than its contingent co-obligation with respect to the Senior Debentures. For the
thirty-nine week period ended July 3, 1999 Investors Capital had no income or
loss and no revenues. Investors Capital has no subsidiaries and no operations
and is prohibited from engaging in any business activities.

      Interim results for the thirteen and thirty-nine week periods ended July
3, 1999 are not necessarily indicative of the results that may be expected for a
full fiscal year.

      Certain information and note disclosures normally included in the
financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted in accordance with the rules and
regulations of the Securities and Exchange Commission. These condensed
consolidated financial statements should be read in conjunction with Grove
Investors LLC's consolidated financial statements and notes for the fiscal year
ended October 3, 1998 as set forth in Grove Investors LLC's Form S-4 filed with
the Securities and Exchange Commission on August 13, 1999.

2.    THE ACQUISITION

      On April 29, 1998, the Company acquired from Hanson Funding (G) PLC and
certain of its subsidiaries ("Hanson") substantially all of the net assets of
Hanson's United States mobile hydraulic crane and aerial work platform
operations, the capital stock of Hanson's United States truck-mounted crane
operation and the capital stock of Hanson's British, French, German, and
Australian crane and aerial work platform subsidiaries ("Acquired Business") for
an aggregate purchase price of $583.0 million (the " Acquisition"). The purchase
price was subject to a post closing adjustment for which the Company received
$27.3 million from Hanson.

      The Acquisition was accounted for as a purchase and the operations of the
Acquisition are included in the consolidated statements of operations and cash
flows from the date of acquisition. The cost of the Acquisition has been
allocated on the basis of the fair value of the assets acquired and the
liabilities assumed. The excess of the purchase price over the estimated fair
value of the net assets acquired is being amortized using the straight-line
method over forty years. The allocation of the purchase price for the
Acquisition was based on appraisals, valuations, and other studies of the fair
value of the acquired assets and liabilities.


                                       7
<PAGE>

                               GROVE INVESTORS LLC
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

3.    INVENTORIES

Inventories consist of:                                 JULY 3,       OCTOBER 3,
                                                         1999            1998
                                                       --------        --------
                                                              (thousands)

Raw materials and supplies                             $ 67,777        $ 61,910
Work-in-process                                          80,749          72,299
Finished goods                                           66,472          73,039
                                                       --------        --------

Total                                                  $214,998        $207,248
                                                       --------        --------
                                                       --------        --------

4.    INCOME TAXES

      Following the Acquisition, a significant portion of the Company's business
was operated as a Delaware limited liability company and is not subject to
federal and certain state income taxes. The taxable income of the limited
liability company in the United States is allocated to the equity holders of the
Company who are responsible for the applicable federal and state income taxes.
The Company expects to make cash distributions to the equity holders for their
tax obligations associated with the Company's taxable income. Foreign and
certain domestic income taxes will continue to be the responsibility of the
Company.

      The primary difference between the Company's effective income tax rate and
the United States statutory rate is due to the Company's structure as a limited
liability company. Therefore, income taxes included on the condensed
consolidated statement of operations and comprehensive income (loss) relate to
foreign and certain domestic operations.

5.    CLOSURE OF SUNDERLAND MANUFACTURING FACILITY

      As the result of recurring operating losses, the Company closed its
Sunderland, U.K. manufacturing facility on November 27, 1998. Management
believes closing the facility will eventually improve operating earnings as well
as provide the opportunity for additional cost reductions through product
rationalization, reduced selling, general and administrative expenses and
reduced manufacturing costs. Management has estimated total closure costs to be
approximately $18.5 million. Such amount consists of $11.5 million in severance
and related costs for 683 plant employees, $5.6 million for dismantlement and
disposal of plant equipment and $1.4 million for cleanup and closure of the
leased facility. Through July 3, 1999, the Company has expended $9.2 million of
severance and related costs for 633 employees. As of July 3, 1999, $2.3 million
of severance and related costs for 50 plant employees, $2.4 million of equipment
disposal, and $0.5 million of plant cleanup costs remain to be expended.

6.    Restatement

      Selling, engineering, general and administrative expenses for the nine
      months ended July 3, 1999 have been restated for a non-recurring $925 gain
      resulting from the remeasurement of the Company's pension obligation as a
      result of employee terminations during the second quarter of fiscal 1999.
      This gain was previously included in the Company's fourth quarter results
      for fiscal 1999. Management believes the gain is more appropriately
      recognized in the second quarter of fiscal 1999. The effect of the
      restatement was to decrease the net loss for the nine months ended July 3,
      1999 and increase the net loss for the three months ended October 2, 1999.
      The adjustment has no effect on the audited results for fiscal 1999.


                                       8
<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE FINANCIAL CONDITION AN
                              RESULTS OF OPERATIONS

      The following discussion should be read in conjunction with the condensed
consolidated financial statements and related notes thereto of the Company
included in this report.

INTRODUCTION

      Grove Investors LLC assets consist solely of membership interests of Grove
Holdings LLC and the capital stock of Investors Capital. Grove Holdings assets
consists primarily of membership interests in the Company. The Company primarily
manufactures and sells new mobile hydraulic cranes, aerial work platforms, and
truck mounted cranes. In addition, the Company has net sales from parts,
service, and used equipment of the products it manufactures. Sales of used
equipment are not material and generally limited to trade-ins on new equipment
through distributors in France, Germany, and the United Kingdom.

      In April 1998, the Company acquired from Hanson Funding (G) PLC and
certain of its subsidiaries ("Hanson") all of the assets of Hanson's United
States mobile hydraulic crane and aerial work platform operations, the capital
stock of Hanson's United States truck-mounted crane operation and the capital
stock of Hanson's British, French, German and Australian crane and aerial work
platform subsidiaries (the "Acquisition") for an aggregate purchase price of
approximately $583.0 million. The purchase price was subject to a post closing
adjustment for which the Company received $27.3 million from Hanson.

      Following the Acquisition, a significant portion of the Company's business
is operated as a limited liability company organized under the laws of Delaware,
as a result of which (i) the Company is not subject to income tax, (ii) the
taxable income of the mobile hydraulic crane and the aerial work platform
businesses in the United States is allocated to the equity holders, and (iii)
such equity holders are responsible for income taxes on such taxable income.
Grove Investors LLC intends to make distributions in the form of dividends to
equity holders to enable them to meet their tax obligations with respect to
income allocated to them by Grove Investors LLC.

      The following discussion covers periods of operations of Grove Investors
LLC prior to and subsequent to the Acquisition. The thirteen week period ended
June 27, 1998 includes the four week period ended June 27, 1998 (subsequent to
the Acquisition) and the nine week period ended April 28, 1998 (prior to the
Acquisition). The thirty-nine week period ended June 27, 1998 includes the nine
week period ended June 27, 1998 (subsequent to the Acquisition) and the thirty
week period ended April 28, 1998 (prior to the Acquisition). Results of
operations following the Acquisition are significantly different principally as
the result of (i) changes in the amounts of depreciation and amortization caused
by purchase accounting adjustments, (ii) increased interest expense in respect
of amounts borrowed to consummate the Acquisition and (iii) reductions in income
tax caused by changes in corporate structure.

      Operating results for fiscal 1999 are expected to be influenced by various
internal and external factors. These factors include, among other things, (i)
continued improvement in sales volume, (ii) continued implementation of cost
savings program designed to improve profitability, and (iii) fluctuations in
interest rates.

The results of operations for the nine months ended July 3, 1999 have been
restated. See Note 7 to the condensed consolidated financial statements.

RESULTS OF OPERATIONS

THIRTEEN WEEK PERIOD ENDED JULY 3, 1999 COMPARED TO THE THIRTEEN WEEK PERIOD
ENDED JUNE 27, 1998.

      Net sales for the thirteen week period ended July 3, 1999 were $207.4
million as compared to $225.1 million to the thirteen week period ended June 27,
1998, a decrease of $17.7 million or 7.9%. This decrease was primarily
associated with reduced unit sales compared to 1998. Although net sales
decreased as compared to 1998, sales backlog at July 3,1999 was higher than at
April 3, 1999. Management believes this increase in backlog was associated with
a strong market and new products introduced at the CONEXPO Trade Show.

      Gross profit as a percentage of net sales decreased to 18.9% for the
thirteen week period ended July 3,1999 from 20.9% for the thirteen week period
ended June 27,1998 after excluding a $10.0 million charge in 1998 for the
write-off of purchase accounting adjustments related to inventory recorded in
the Acquisition. This decrease


                                       9
<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE FINANCIAL CONDITION AND
            RESULTS OF OPERATIONS (CONTINUED)

primarily resulted from the reduced unit sales and inefficiencies associated
with our new business systems offset by benefits received from our cost savings
program.

      Selling, engineering, general and administrative expenses for the thirteen
week period ended July 3,1999 were $31.8 million compared to $36.9 million for
the thirteen week period ended June 27,1998. This decrease was primarily
associated with reductions from our cost savings program offset by approximately
$1.6 million of consulting costs in 1999, and approximately $0.9 million of
consulting costs in 1998. Also, selling, engineering, general and administrative
expenses decreased as a percentage of net sales to 15.3% in 1999 from 16.4% in
1998. This decrease was primarily attributable to the cost savings program,
offset by the reduced unit sales.

      Income from operations decreased $2.8 million to $7.3 million for the
thirteen week period ended July 3, 1999 from $10.0 million in thirteen week
period ended June 27, 1998 after excluding the 1998 $10.0 million inventory
charge described above. This decrease is primarily due to the reduction in unit
sales discussed above.

      Interest and debt issuance expense increased to $13.9 million for the
thirteen week period ended July 3, 1999 from $10.1 million for the thirteen wee
period ended June 27, 1998. This increase was primarily due to the debt incurred
to finance the Acquisition and the change in the Company's capital structure.
See notes 1 and 2 to the condensed consolidated financial statements.

      Other income (expense), net increased to income of $0.8 million for the
thirteen week period ended July 3, 1999 from an expense of $1.6 million for the
thirteen week period ended June 27, 1998.

      Income taxes were $1.9 million for the thirteen week period ended July 3,
1999 as compared to $1.0 million for the thirteen week period ended June 27,
1998. This increase was primarily due to the improved operations of our foreign
subsidiaries.

THIRTY-NINE WEEK PERIOD ENDED JULY 3, 1999 COMPARED TO THE THIRTY-NINE WEEK
PERIOD ENDED JUNE 27, 1998

      Net sales for the thirty-nine week period ended July 3, 1999 were $557.7
million as compared to $631.0 million for the thirty-nine week period ended June
27, 1998, a decrease of $73.3 million or 11.6%. This reduction primarily
resulted from reduced unit sales during 1999 and the repositioning of certain
aerial work platform manufacturing operations from the Sunderland U.K. facility
to our United States facility during the first half of fiscal year 1999.
However, as previously discussed, sales backlog has increased at the end of July
3, 1999 as compared to April 3,1999. Management believes this increased backlog
was associated with a strong market and new products introduced at the CONEXPO
Trade Show.

      Gross profit as a percentage of net sales decreased to 18.8% for the
thirty-nine week period ended July 3, 1999 from 20.8% in the thirty-nine week
period ended June 27,1998, after excluding the 1998 $10.0 million inventory
charge discussed above. This decrease was primarily due to the reduced unit
sales and inefficiencies associated with implementation of the new management
information systems.

      Selling, engineering, general and administrative expenses for the
thirty-nine week period ended July 3, 1999 were $94.9 million (restated)
compared to $103.5 million for the thirty-nine week period ended June 27, 1998.
This decrease was primarily associated with reductions from our cost savings
program, offset by increased consulting costs of approximately $5.4 million in
1999 as compared to $0.9 million of consulting costs in 1998. However, selling,
engineering, general and administrative expenses increased as a percentage of
net sales to 17.0% (restated) in 1999 from 16.4% in 1998. This increase was
primarily attributable to the reduced unit sales offset by our cost savings
program.

      Income from operations decreased to $9.7 million (restated) for the
thirty-nine week period ended July 3, 1999 from $28.0 million in the thirty-nine
week period ended June 27, 1998 after excluding the 1998 $10.0 million inventory
charge discussed above. In addition, the reduced unit sales decreased income
from operations.

      Interest and debt issuance expense increased to $41.6 million for the
thirty-nine week period ended July 3, 1999 from $12.0 million for the
thirty-nine week period ended June 27,1998. This increase was primarily due to


                                       10
<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS (CONTINUED)

the debt incurred to finance the Acquisition and the change in the Company's
capital structure. See notes 1 and 2 to the condensed consolidated financial
statements.

      Other income (expense), net increased to income of $3.3 million for
thirty-nine week period ended July 3, 1999 from an expense of $3.2 million for
the thirty-nine week period ended June 27, 1998 primarily due to a loss in 1998
on the sale of land and buildings prior to the Acquisition. Immediately after
the sale, Hanson leased the property back to the Company.

      Income taxes were $4.7 million for the thirty-nine week period ended July
3, 1999 as compared to $12.2 million for the thirty-nine week period ended June
27, 1998. This decrease was primarily related to the Company's structure as a
limited liability company following the Acquisition.

BACKLOG

      Net sales backlog as of July 31, 1999 was $212.4 million as compared to
$231.4 million at August 1, 1998.

LIQUIDITY AND CAPITAL RESOURCES

      Grove Investors LLC is a holding company whose operations are conducted
through its domestic and foreign subsidiaries. The liquidity requirements of the
Company consist primarily of debt related payments and operating cash
requirements.

      The debt related payments consist principally of principal and interest on
outstanding indebtedness. The operating cash requirements of the Company consist
principally of working capital requirements and capital expenditures. The
Company believes that cash flow from operating activities, cash on hand and
periodic borrowings under the Company's revolving credit facility, if necessary,
will be adequate to meet liquidity requirements. The ability to meet such
liquidity requirements could be impaired if the Company were to fail to comply
with any covenants contained in (i) its credit agreement and such noncompliance
was not cured or waived by the lenders or (ii) in its indenture. The Company was
in compliance with covenants set forth in the credit agreement as of July 3,
1999.

      Cash and cash equivalents decreased $23.0 million during 1999 to $11.3
million at July 3, 1999 from $34.3 million at October 3, 1998 primarily due to
cash used for net operating assets associated with the reduced operating
results. Working capital decreased $32.8 million during 1999 to $156.2 million
at July 3, 1999 from $189.0 million at October 3, 1998 primarily due to the
reduction in cash as discussed above. Net operating assets and liabilities
(comprised of accounts receivable, inventories and accounts payable) increased
$9.0 million during 1999 to $266.6 million at July 3, 1999 from $257.6 million
at October 3, 1998 primarily due to an increase in inventories and a decrease in
accounts payable. The increase in inventories is primarily due to inventory part
shortages that the Company has experienced and the increased sales backlog at
July 3, 1999. The decrease in accounts payable is primarily due to the timing of
cash payments.

      Cash flow provided by operating activities decreased to a use of $0.5
million for the thirty-nine week period ended July 3, 1999 as compared to cash
provided of $74.1 million for the thirty-nine week period ended June 27, 1998,
primarily due to the reduced 1999 operating results and the sale of notes
receivable in 1998.

      During the thirty-nine weeks ended July 3, 1999, the Company received a
payment from Hanson of $10.5 million in final settlement of the purchase price,
made $12.0 million of payments on its bank loan and borrowed $10.0 million in
short-term borrowings. Capital expenditures were approximately $6.1 million for
the thirty - nine weeks ended July 3. 1999 and are expected to be approximately
$10.0 million for fiscal 1999.

CERTAIN SUBSIDIARIES OF GROVE INVESTORS LLC

      In connection with the Acquisition, Grove Investors LLC and its wholly
owned subsidiary, Investors Capital, a Delaware corporation, issued the Senior
Debentures. Investors Capital was organized as a direct wholly owned subsidiary
of Grove Investors LLC for the purpose of acting as a co-issuer of the Senior
Debentures and


                                       11
<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS (CONTINUED)

was also a co-registrant of the registration statement for the Senior
Debentures. This was done so that certain institutional investors to which the
Senior Debentures were marketed, that might otherwise have been restricted in
their ability to purchase debt securities issued by a limited liability company,
such as Grove Investors LLC, by reason of the legal investment laws of their
states of organization or their charter documents, would be able to invest in
the Senior Debentures. Investors Capital has no assets, no liabilities (other
than the Senior Debentures), and no operations. Investors Capital does not have
any revenues and is prohibited from engaging in any business activities. As a
result, holders of the Senior Debentures should not expect Investors Capital to
participate in servicing the interest and principal obligations on the Senior
Debentures.

      No separate financial statements of Investors Capital are included in this
report. Grove Investors LLC considers that such financial statements and would
not be material to investors.

      The ability of Grove Investors LLC's subsidiaries to make cash
distributions and loans to Grove Investors LLC is not significantly restricted
under the terms of the Senior Debentures, or the Indenture governing the Senior
Debentures.

MANAGEMENT INFORMATION SYSTEMS AND THE IMPACT OF YEAR 2000

      Many computer programs and microprocessors use two digits rather than four
to define the applicable year. Computer programs that have date-sensitive
software and microprocessors may recognize a date using "00" as the year 1900
rather than the year 2000. This phenomenon could cause a disruption of
operations, including, among other things, a temporary inability to use
manufacturing equipment, send invoices or engage in similar normal business
activities.

      In fiscal 1995, the Company conducted a Year-2000 assessment of all
management information systems used at its crane and aerial work platform
facilities in the Untied States, United Kingdom and Germany. Upon completing
this review in October 1995, the Company launched the Year-2000 project, a
campaign designed to replace all existing software and hardware that was not
Year-2000 compliant. In addition to replacing all business application software
and hardware, the Year-2000 project was designed to provide improved business
processes and procedures.

      The Company determined that it did not need to implement the Year-2000
project at our National Crane facility in Waverly, Nebraska. Instead, National
Crane upgraded all of its existing hardware and software and converted all of
its data. Management believes the completion of this upgrade has rendered all of
National Crane's major computer systems Year-2000 compliant.

      The Company also polled the manufacturers of its computerized numerical
control manufacturing/production equipment. These manufacturers have informed us
that there are no Year-2000 issues with respect to these computerized numerical
control equipment at the Shady Grove, Pennsylvania and Waverly, Nebraska
facilities. The Company is also conducting an internal review of its
computerized numerical control equipment to confirm the equipments' Year-2000
readiness. Although the Company believes that the Year-2000 issue will not have
a material adverse impact on its computerized numerical control equipment, there
can be no assurance that it will not.

      The Company has also evaluated all of its non-information technology
systems for their state of readiness for proper operation in the year 2000. The
Company believes that the majority of its non-information technology systems are
Year-2000 compliant. The Company expects that all non-information technology
systems that are not yet Year-2000 compliant will be compliant by September
1999.

      In addition, the Company initiated communications with suppliers and
customers to determine the extent to which the Company may be vulnerable to
their failure to remediate their own Year-2000 issues. There can be no guarantee
that the systems of other companies on which the Company systems rely will be
timely converted, or that a failure to convert by another company, or a
conversion that is incompatible with our systems, would not have a material
adverse effect on the Company. However, based on its current assessment, the
Company believes that the Year-2000 issue will not have a material adverse
impact on our future results of operations or financial


                                       12
<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS (CONTINUED)

conditions, although there can be no assurance that this will be the case.

      The Company is in the process of developing a business contingency plan to
address Year-2000 risks. Although the Company expects to complete the plan by
fall 1999, the Company will continue to enhance and revise the plan, as
appropriate, throughout the remainder of 1999 and into the year 2000. The
contingency plan will include identification of critical processes, risk
assessment and response techniques in the event of a system failure. The
Company's planned response to "worst case scenario" system failure includes
designating emergency response personnel to address and correct any unforeseen
problems, identification of alternate sources of supply, manual processing of
transactions, manual control of production processes and where practical, the
stockpiling of raw materials and finished goods in those instances where a high
risk of a supply failure is suspected. In addition, the Company is considering
obtaining back-up power sources to keep core computer systems functioning in the
event local utility companies are no longer operational. In certain cases,
especially global infrastructure failures, there may be not practical
alternative courses of action available to the Company that will permit
resumption of an interrupted business activity.

      The Company expects to complete the Year-2000 project in September 1999.
The Company expects the project will have a total cost of approximately $38.0
million, of which approximately $36.0 million had been spent as of July 3, 1999.
If the Year-2000 project is delayed, the Company will have to shorten its
planning horizons and replace certain computerized functions, like inventory and
work-in-process tracking, billing and order processing, with manual systems. Any
delay in completing the project could result in part shortages and slow the
delivery of products to our customers. The Company believes that all of our
major computer systems will be rendered Year-2000 complaint. If the Company does
not complete the modifications and conversions in a timely manner, the Year-2000
issue could have a material impact on the Company's operations.

NEW ACCOUNTING STANDARDS

      Statement of Financial Accounting Standards No. 131 ("SFAS No. 131"),
"Disclosures about Segments of an Enterprise and Restated Information," was
issued by the Financial Accounting Standards Board in June 1997. This statement
establishes standards for reporting information about operating segments in
annual financial statements and requires reporting of selected financial
information about operating segments in interim financial reports issued to
stockholders. It also establishes standards for related disclosures about
products and services, geographic areas, and major customers. The Company will
adopt SFAS No. 131 for the year ended 1999 reporting. The Company is evaluating
the impact, if any, the standard will have on its present segment reporting.

      In February 1998 the Financial Accounting Standards Board issued SFAS No.
132, "Employers' Disclosures about Pension and Other Postretirement Benefits"
("SFAS No. 132"), which is effective for fiscal years beginning after December
15, 1997. SFAS No. 132 revised the required disclosures about pension and other
postretirement benefit plans. The Company will adopt SFAS No.132 for the year
ended October 2, 1999 reporting.

      In June 1998 the Financial Accounting Standards Board issued SFAS No. 133
("SFAS No. 133"), "Accounting for Derivative Instruments and Hedging
Activities." SFAS No. 133, as amended, established new procedures for accounting
for derivatives and hedging activities and supersedes and amends a number of
existing standards. The statement is effective for fiscal years beginning after
June 15, 2000. The Company will adopt the statement in fiscal year 2001.


                                       13
<PAGE>

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      The Company's principal market risk exposure is changing interest rates,
primarily changes in short term interest rates. The Company does not enter into
financial instruments for trading or speculative purposes. The Company's policy
is to manage interest rates through use of a combination of fixed and floating
rate debt. The Company may also use derivative financial instruments to manage
its exposure to interest rate risk.

      As of July 3, 1999, the Company had $178.0 million of term debt
outstanding under its credit facility which bears interest at LIBOR plus 2.50%
(7.69%) and $10.0 million of revolver debt under its credit facility which bears
interest at LIBOR plus 2.25% (7.44%). In addition, the Company has (i) $225.0
million of Senior Subordinated Notes outstanding bearing interest at a fixed
rate of 9.25%, (ii) $57.1 million of Senior Discount Debentures outstanding
bearing interest at a fixed rate of 11.625% and (iii) $54.7 million of Senior
Debentures outstanding bearing interest at a fixed rate of 14.5%.

      The Company has an interest rate collar to manage exposure to fluctuations
in interest rates on $100.0 million of its floating rate long-term debt through
September 2001. Under the agreement, the Company will receive on a $100.0
million notional amount, three month LIBOR and be paid 6.5% anytime LIBOR
exceeds 6.5%, and will receive three month LIBOR and pay 5.19% anytime LIBOR is
below 5.19%. The agreement effectively caps the Company's exposure on $100.0
million of its floating rate debt at 6.5% plus the applicable margin.

      Movement in foreign currency exchange rates creates risk to the Company's
operations to the extent of sales made and costs incurred in foreign currencies.
The major foreign currencies, among others, in which the Company does business
are the British pound sterling, German mark and French franc. In addition,
changes in currency exchange rates can affect the competitiveness of the
Company's products and could result in management reconsidering pricing
strategies to maintain market share. Specifically, the Company is most sensitive
to changes in the German mark. During the past three fiscal years, the impact of
currency fluctuations has not had a significant impact on the Company's results
of operations.

      In order to manage currency risk, the Company's practice is to contract
for purchases and sales of goods and services in the functional currency of the
Company's subsidiary executing the transaction. To the extent purchases or sales
are in currencies other than the functional currency of the subsidiary, the
Company will generally purchase forward contracts to hedge firm purchase and
sales commitments. As of July 3, 1999, the Company was party to 7 such contracts
with an aggregate value of $5.8 million. These forward contracts generally have
average maturities of less than three months. The Company has not taken any
action at this time to hedge its net investment in foreign subsidiaries but may
do so in the future.

      The Company does not have any commodity contracts.


                                       14
<PAGE>

PART II - OTHER INFORMATION

Item 1.     LEGAL PROCEEDINGS

      The Company is involved in various legal proceedings which have arisen in
the normal course of its operations. The outcome of these legal proceedings, if
determined adversely to the Company, is unlikely to have a material adverse
effect to the Company. The Company is also subject to product liability claims
for which it believes it has adequate insurance.

Item 2.     CHANGES IN SECURITIES

            None.

Item 3.     DEFAULTS UPON SENIOR SECURITIES

            None.

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

            None.

Item 5.     OTHER INFORMATION

            None.

Item 6.     EXHIBITS AND REPORTS ON FORM 8-K

            (a) Exhibits

27(a)     - Financial Data Schedule for the quarter ended July 3, 1999. (Filed
            herein).

----------

            (b) Grove Investors LLC has filed the following Current Reports on
Form 8-K:

                  None


                                       15
<PAGE>

                                   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.

                                             GROVE INVESTORS LLC

Date: May 16, 2000                      By:  /s/ Stephen L. Cripe
                                             -----------------------------------
                                             Stephen L. Cripe
                                             Senior Vice President and
                                             Chief Financial Officer
                                             (Principal Financial Officer)


                                       16