FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

(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 1, 2000

                                       OR

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

               For the transition period from ________ to ________

                                      ----

                        Commission File Number 333-57609

                                      ----
                               GROVE HOLDINGS LLC
             (Exact name of registrant as specified in its charter)
                                    Delaware
         (State or other jurisdiction of incorporation or organization)

                                      ----
                                   52-2089667
                                (I.R.S. Employer
                             Identification Number)

                                      ----
                            1565 Buchanan Trail East
                         Shady Grove, Pennsylvania 17256
                                 (717) 597-8121
       (Address, including zip code, and telephone number, including area
               code, of registrant's principal executive offices)

                                      ----
Indicate by check mark whether the registrant (1) has filed all the reports
required to be filed by section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding twelve 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 ninety days. Yes |X| No |_|

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by sections 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court. Yes |_| No |_|

                      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.
<PAGE>

                               Grove Holdings LLC
                     Index to Quarterly Report on Form 10-Q
                   For the Quarterly Period Ended July 1, 2000

                                                                            Page
                                                                            ----
                                     Part I

Item 1   Financial statements
            Condensed Consolidated Balance Sheets as of
            October 2, 1999 and July 1, 2000...................................1

            Condensed Consolidated Statements of Operations for
            the three and nine months ended July 3, 1999 and July 1, 2000......2

            Condensed Consolidated Statements of Comprehensive
            Loss for the three and nine months ended July 3, 1999
            and July 1, 2000...................................................3

            Condensed Consolidated Statements of Cash Flows
            for the nine months ended July 3, 1999 and July 1, 2000............4

            Notes to Condensed Consolidated Financial
            Statements.........................................................5


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

Item 1   Legal proceedings....................................................15

Item 2   Changes in securities................................................15

Item 3   Defaults upon senior securities......................................15

Item 4   Submission of matters to a vote of security holders..................15

Item 5   Other information....................................................15

Item 6   Exhibits and reports on form 8-K.....................................15


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


                                        i
<PAGE>

The results of operations for nine months ended July 3, 1999 have been restated.
See note 1 to the Condensed Consolidated Financial Statements and the Company's
quarterly reports on form 10Q/A filed with the Securities and Exchange
Commission on May 16, 2000.

Unless otherwise noted, the "Company" or "Grove" refers to Grove Worldwide LLC
and its subsidiaries. Grove Holdings LLC ("Holdings") assets consist only of
membership interests of the Company and capital stock of Grove Holdings Capital.
Holdings conducts all of its business through the Company. The Company's fiscal
year ends on the Saturday closest to the last day of September. References to
the (i) three months ended July 3, 1999 means the period from April 4, 1999 to
July 3, 1999; (ii) three months ended July 1, 2000 means the period from April
2, 2000 to July 1, 2000; (iii) nine months ended July 3, 1999 means the period
from October 3, 1998 to July 3, 1999; and (iv) nine months ended July 1, 2000
means the period from October 2, 1999 to July 1, 2000. References to historical
financial information are to the historical consolidated financial statements of
Holdings. See "Item 2, Management's Discussion and Analysis of Financial
Condition and Results of Operations."

No separate financial statements of Grove Holdings Capital, Inc. ("Grove
Holdings Capital") are included herein. The Company considers that such
financial statements would not be material to holders of the Senior Discount
Debentures. As of July 1, 2000, Grove Holdings Capital had nominal assets, no
liabilities (other than its co-obligation under the Senior Discount Debentures)
and no operations.


                                       ii
<PAGE>

SPECIAL NOTE REGARDING FORWARD LOOKING STATEMENTS

Certain statements in this report constitute "forward looking statements" within
the meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as amended. Any statements
that express, or involve discussions as to, expectations, beliefs, plans,
objectives, assumptions of future events or performance (often, but not always,
through the use of words or phrases such as "will likely result," "are expected
to," "will continue," "anticipates," "expects," "estimates," "intends," "plans,"
"projects," and "outlook") are not historical facts and may be forward-looking.
Such forward-looking statements involve known and unknown risks, uncertainties
and other factors that may cause the actual results, levels of activity, cost
savings, performance or achievements of the Company, or industry results, to be
materially different from any future results, levels of activity, cost savings,
performance or achievements expressed or implied by such forward-looking
statements, and accordingly, such statements should be read in conjunction with
and are qualified in their entirety by reference to, such risks, uncertainties
and other factors, which are discussed throughout this report. Such factors
include, among others, the following: (i) substantial leverage, ability to
service debt, and compliance with financial covenants in the Company's Bank
Credit Agreement; (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 or substantial recession; (iv) the
ability of the Company to implement its business strategy and maintain and
enhance its competitive strengths; (v) the ability of the Company to implement
operational improvements; (vi) the ability of the Company to obtain financing
for general corporate purposes; (vii) competition; (viii) availability of key
personnel; (ix) industry overcapacity; and (x) changes in, or the failure to
comply with, government regulations. As a result of the foregoing and other
factors, no assurance can be given as to future results, levels of activity and
achievements, and neither the Company nor any other person assumes
responsibility for the accuracy and completeness of these forward-looking
statements. Any forward-looking statements contained herein speak solely as of
the date on which such statements are made, and the Company undertakes no
obligation to update any forward-looking statements to reflect events or
circumstances after the date on which such statements were made or to reflect
the occurrence of unanticipated events.


                                       iii
<PAGE>

                                     PART I

Item 1.    Financial Statements

GROVE HOLDINGS LLC AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
As of October 2, 1999 and July 1, 2000
(Unaudited and in thousands)

                                                           1999 *       2000
                                                         ---------    ---------
Assets
Current assets:
    Cash and cash equivalents                            $  16,864    $     745
    Trade receivables, net                                 142,271      127,115
    Notes receivable                                         5,425        4,590
    Inventories                                            193,123      228,772
    Prepaid expenses and other current assets                7,405        9,850
                                                         ---------    ---------

           Total current assets                            365,088      371,072

Property, plant and equipment, net                         213,731      180,029
Goodwill, net                                              269,556      259,943
Other assets                                                14,998       15,413
                                                         ---------    ---------

                                                         $ 863,373    $ 826,457
                                                         =========    =========

Liabilities and Member's Equity
Current liabilities:
    Current maturities of long-term debt                 $  12,000    $  22,000
    Short-term borrowings                                   19,108       22,635
    Accounts payable                                        75,370       84,674
    Accrued expenses and other current liabilities          84,946       90,663
                                                         ---------    ---------

           Total current liabilities                       191,424      219,972

Deferred revenue                                            74,368       50,633
Long-term debt                                             459,892      463,063
Other liabilities                                           90,127       89,081
                                                         ---------    ---------

           Total liabilities                               815,811      822,749
                                                         ---------    ---------

Member's equity:
    Invested capital                                       115,886      116,453
    Accumulated deficit                                    (58,659)     (91,439)
    Accumulated other comprehensive loss                    (9,665)     (21,306)
                                                         ---------    ---------

           Total member's equity                            47,562        3,708
                                                         ---------    ---------

                                                         $ 863,373    $ 826,457
                                                         =========    =========

See accompanying notes to condensed consolidated financial statements.

*  Amounts have been derived from the Company's audited consolidated balance
   sheet


                                       1
<PAGE>

GROVE HOLDINGS LLC AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
For the three and nine months ended July 3, 1999 and July 1, 2000
(unaudited and in thousands)

                                   Three Months Ended       Nine Months Ended
                                    1999        2000        1999        2000
                                  --------    --------    --------    --------
                                                         (Restated)

Net sales                         $207,364    $223,662    $557,733    $606,684
Cost of goods sold                 168,259     186,231     453,154     503,774
                                  --------    --------    --------    --------

    Gross profit                    39,105      37,431     104,579     102,910

Selling, engineering, general
    and administrative expenses     30,109      27,679      89,673      82,330
Amortization of goodwill             1,663       1,766       5,149       5,286
Restructuring charges                   --          --          --       5,895
                                  --------    --------    --------    --------

    Income from operations           7,333       7,986       9,757       9,399

Interest expense, net              (10,853)    (12,963)    (32,234)    (37,655)
Other expense, net                    (326)       (522)       (380)       (816)
                                  --------    --------    --------    --------

    Loss before
      income taxes                  (3,846)     (5,499)    (22,857)    (29,072)

Income taxes                         1,895       1,859       4,716       4,010
                                  --------    --------    --------    --------

    Loss before cumulative
      effect of change in
      accounting principle          (5,741)     (7,358)    (27,573)    (33,082)

Cumulative effect of
    a change in accounting
    principle (note 7)                  --          --          --         302
                                  --------    --------    --------    --------

         Net loss                 $ (5,741)   $ (7,358)   $(27,573)   $(32,780)
                                  ========    ========    ========    ========

See accompanying notes to condensed consolidated financial statements.


                                       2
<PAGE>

GROVE HOLDINGS LLC AND SUBSIDIARIES
Condensed Consolidated Statements of Comprehensive Loss
For the three and nine months ended July 3, 1999 and July 1, 2000
(unaudited and in thousands)

<TABLE>
<CAPTION>
                                          Three Months Ended       Nine Months Ended
                                           1999        2000        1999        2000
                                         --------    --------    --------    --------
                                                                (Restated)
<S>                                      <C>         <C>         <C>         <C>
Net loss                                 $ (5,741)   $ (7,358)   $(27,573)   $(32,780)

Unrealized net losses on cash
    flow hedges of forecasted foreign
    currency transactions                      --         560          --        (688)

Change in foreign currency translation
    adjustment                             (4,151)     (3,639)    (14,005)    (10,953)
                                         --------    --------    --------    --------
           Comprehensive loss            $ (9,892)   $(10,437)   $(41,578)   $(44,421)
                                         ========    ========    ========    ========
</TABLE>

See accompanying notes to condensed consolidated financial statements.


                                       3
<PAGE>

GROVE HOLDINGS LLC AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
For the nine months ended July 3, 1999 and July 1, 2000
(unaudited and in thousands)

                                                              1999       2000
                                                            --------   --------
                                                           (Restated)
Cash flows from operating activities:
   Net loss                                                 $(27,573)  $(32,780)
   Adjustments to reconcile to net loss to net
    cash provided by operating activities:
     Depreciation and amortization                            13,859     14,781
     Depreciation of equipment held for rent                  12,648     10,275
     Amortization of deferred financing costs                  1,591      1,632
     Accretion of interest on senior discount debentures       5,208      5,171
     Loss on sales of property, plant
       and equipment                                              --         13
     Deferred income tax expense (benefit)                       125       (305)
     Changes in operating assets and liabilities:
       Trade receivables, net                                 (7,893)     6,834
       Notes receivable                                        5,719        754
       Inventories                                           (18,200)   (43,474)
       Trade accounts payable                                 12,404     15,644
       Other assets and liabilities, net                         500      6,021
                                                            --------   --------
       Net cash provided by operating activities              (1,612)   (15,434)
                                                            --------   --------

Cash flows from investing activities:
   Additions to property, plant and equipment                 (6,088)    (5,842)
   Investment in equipment held for rent                     (25,174)    (6,060)
   Proceeds from sale of property, plant and equipment           779         --
   Cash received from Hanson PLC                              10,500         --
                                                            --------   --------
       Net cash used in investing activities                 (19,983)   (11,902)
                                                            --------   --------

Cash flows from financing activities:
   Net short-term borrowings                                    (513)     3,472
   Repayments of long-term debt, net                          (2,000)     8,000
   Other                                                          --         27
                                                            --------   --------
       Net cash (used in) provided by financing activities    (2,513)    11,499
                                                            --------   --------

Effect of exchange rate changes on cash                         (214)      (282)
                                                            --------   --------

       Net change in cash and cash equivalents               (24,322)   (16,119)

Cash and cash equivalents, beginning of period                34,289     16,864
                                                            --------   --------
Cash and cash equivalents, end of period                    $  9,967   $    745
                                                            ========   ========

See accompanying notes to condensed consolidated financial statements.


                                       4
<PAGE>

(1)   Basis of Presentation

      The accompanying unaudited condensed consolidated financial statements
      have been prepared in accordance with generally accepted accounting
      principles for interim financial information. Accordingly, these financial
      statements do not include all the information and notes required by
      generally accepted accounting principles for complete financial
      statements. In the opinion of management, the unaudited consolidated
      financial statements include all adjustments (consisting of normal
      recurring accruals) considered necessary for a fair presentation of the
      financial position and results of operations.

      Grove Holdings LLC ("Holdings") is a sole member limited liability company
      formed pursuant to the provisions of the Delaware Limited Liability
      Company Act. Holdings is a sole member limited liability company that is
      owned by Grove Investors LLC ("Investors"). Holdings conducts all of its
      business through Grove Worldwide LLC (the "Company"). All earnings of
      Holdings are available for distribution to Investors subject to
      restrictions contained in Holdings' debt agreements.

      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 restatement has no effect on the full year results for fiscal 1999.

      Interim results for the nine month period ended July 1, 2000 are not
      necessarily indicative of the results that may be expected for a full
      fiscal year. For further information, refer to the consolidated financial
      statements and notes for the year ended October 2, 1999.

(2)   Inventory

      Inventories consist of the following as of October 2, 1999 and July 1,
      2000:

                                                     1999             2000
                                                 --------         --------
      Raw materials                              $ 61,340         $ 65,408
      Work in process                              79,232           89,453
      Finished goods                               52,551           73,911
                                                 --------         --------
                                                 $193,123         $228,772
                                                 ========         ========

      Inventories are valued at the lower of cost or market, as determined
      primarily under the first-in, first-out method.


                                       5
<PAGE>

(3)   Income Taxes

      A significant portion of the Company's business is operated as a limited
      liability company organized under the laws of Delaware. Accordingly,
      earnings of the Company's U.S. mobile hydraulic crane and aerial work
      platform businesses, as well as, earnings from its foreign subsidiaries
      will not be directly subject to U.S. income taxes. Such taxable income
      will be allocated to the equity holders of Investors and they will be
      responsible for U.S. income taxes on such taxable income. The Company
      intends to make distributions, in the form of dividends, to enable the
      equity holders of Investors to meet their tax obligations with respect to
      income allocated to them by the Company. No distributions were made for
      taxes in the year ended October 2, 1999 or the nine months ended July 1,
      2000.

      The difference between the Company's reported tax provision for the nine
      months ended July 1, 2000 and the tax provision computed based on U.S.
      statutory rates is primarily attributed to the Company's structure as a
      limited liability company.

(4)   Restructuring

      During the nine months ended July 1, 2000, the Company adopted and
      executed two restructuring plans that resulted in the termination of
      approximately 210 employees principally in its US operations. In
      connection with the terminations, the Company accrued severance costs of
      $5,895. As of July 1, 2000, the Company has paid $3,282, and expects to
      pay the remainder of the accrual through October 2001 in accordance with
      separation agreements.

(5)   Accumulated Other Comprehensive Loss

      Accumulated other comprehensive loss as of October 2, 1999 and July 1,
      2000 consists of the following:

                                                         1999        2000
                                                     --------    --------
      Foreign currency translation adjustment        ($ 1,697)   ($12,650)
      Unrealized net losses on cash flow
         hedges of foreign currency transactions           --    (    688)
      Minimum pension liability                      (  7,968)   (  7,968)
                                                     --------    --------
                                                     ($ 9,665)   ($21,306)
                                                     ========    ========

(6)   Segment Information

      The Company is an international designer, manufacturer and marketer of a
      comprehensive line of mobile hydraulic cranes, aerial work platforms and
      truck-mounted cranes. The Company markets its products through three
      operating divisions; Grove Crane, Grove Manlift and National Crane. Grove
      Crane manufactures mobile hydraulic cranes in its Shady Grove,
      Pennsylvania and Wilhelmshaven, Germany manufacturing facilities. Grove
      Manlift manufactures aerial work platforms in its Shady Grove,
      Pennsylvania and Tonneins, France manufacturing facilities. National Crane
      manufactures truck-mounted cranes in its Waverly, Nebraska manufacturing
      facility. Information for each of the Company's operating division's
      follows:


                                       6
<PAGE>

<TABLE>
<CAPTION>
                                                                         Corporate,
                                      Grove       Grove      National  eliminations,
                                      Crane      Manlift       Crane     and other      Total
                                      -----      -------       -----   -------------    -----
<S>                                 <C>         <C>          <C>         <C>          <C>
For the three months
   ended July 1, 2000
    Net sales                       $ 155,376   $  41,926    $  26,370   $     (10)   $ 223,662
    Depreciation and amortization       2,275         107          221       2,272        4,875
    Income (loss) from operations      14,723      (4,227)       4,288      (6,798)       7,986
    Capital expenditures                2,858         112           53          --        3,023

For the three months
   ended July 3, 1999
    Net sales                       $ 135,490   $  47,916    $  24,219   $    (261)   $ 207,364
    Depreciation and amortization       2,275         107          221       1,623        4,226
    Income (loss) from operations      10,419       2,059        4,199      (9,344)       7,333
    Capital expenditures                1,733          38          234          --        2,005

As of and for the nine months
   ended July 1, 2000
    Net sales                       $ 427,378   $ 109,296    $  70,012   $      (2)   $ 606,684
    Depreciation and amortization       8,369         332          792       5,288       14,781
    Income (loss) from operations      32,774      (8,597)       8,994     (23,772)       9,399
    Total assets                      430,535      80,187       41,182     274,553      826,457
    Capital expenditures                5,043         382          417          --        5,842

As of and for the nine months
   ended July 3, 1999
    Net sales                       $ 382,734   $ 118,889    $  56,419   $    (309)   $ 557,733
    Depreciation and amortization       7,760         268          688       5,143       13,859
    Income (loss) from operations      29,282         166        7,353     (27,044)       9,757
    Total assets                      475,141      61,360       43,247     296,444      876,192
    Capital expenditures                5,302         135          651          --        6,088
</TABLE>

      Corporate, eliminations and other consist principally of corporate
      expenses, including the restructuring charge, and assets, goodwill and
      intercompany eliminations. Depreciation and amortization excludes
      depreciation of equipment held for rent.


                                       7
<PAGE>

(7)   Adoption of New Accounting Standards

      On October 3, 1999, the Company adopted SFAS No. 133, Accounting for
      Derivative Instruments and Hedging Activities. This statement establishes
      accounting and reporting standards for derivative instruments and for
      hedging activities. It requires that an entity recognize all derivatives
      as either assets or liabilities measured at fair value. The net impact of
      adopting SFAS 133 of $302 was presented as the cumulative effect of a
      change in accounting principle in the condensed consolidated statements of
      operations. A summary of the Company's hedging strategies and outstanding
      derivative instruments are as follows:

      Interest Rate Risk

      The Company assesses interest rate cash flow risk by monitoring changes in
      interest rate exposure that may adversely impact expected future cash
      flows and by evaluating hedging opportunities. At July 1, 2000, the
      Company had approximately $196 million of variable rate borrowings under
      its bank credit facility. Management believes it prudent to limit the
      variability of its interest payments. To meet this objective, the Company
      has an interest rate collar arrangement with a multinational bank to limit
      its exposure to rising interest rates on $100 million of its variable rate
      bank borrowings. Under the agreement the Company will receive, on a $100
      million notional amount, three-month LIBOR and pay 6.5% anytime LIBOR
      exceeds 6.5%, and will receive three-month LIBOR and pay 5.19% anytime
      LIBOR is below 5.19%. The contract does not require collateral.

      The estimated fair value (unrecognized gain) of the interest rate collar
      at October 3, 1999 and July 1, 2000 was $302 and $671, respectively.
      Management has concluded that the interest rate collar did not qualify as
      an effective hedge for accounting purposes as of October 3, 1999 and July
      1, 2000. Accordingly, the Company has recognized $369 as other income and
      $302 as the cumulative effect of a change in accounting principle in the
      condensed consolidated statement of operations for the nine months ended
      July 1, 2000.

      Foreign Currency Risk

      The Company has foreign operations in the U.K., France, Germany and
      Australia. Therefore its earnings, cash flows and financial position are
      exposed to foreign currency risk. In addition, the U.S. company regularly
      purchases mobile hydraulic cranes from its German factory to meet the
      demand of its U.S. customers. In order to protect profit margins the
      Company will purchase forward currency contracts and options to hedge
      future Deutsche mark payment obligations.

      At July 1, 2000 the Company had $26.1 million in outstanding forward
      contracts to purchase Deutsche marks with gross unrealized losses of $0.7
      million. The contracts will settle at various dates through November 2000
      and have been accounted for as cash flow hedges of forecasted foreign
      currency transactions under FAS 133. The unrealized loss has been included
      in the determination of other comprehensive loss for the nine months
      ended July 1, 2000. Such amounts will be realized in earnings upon
      completion of the forecasted transaction and sale of the related
      inventory.

      Currently the Company is not hedging any other foreign currency exposures
      but it may do so in the future.


                                       8
<PAGE>

Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

The following discussion should be read in conjunction with the more detailed
information and the historical consolidated financial statements included
elsewhere in this report.

Overview

Grove Holdings LLC ("Holdings") assets consist only of membership interests of
Grove Worldwide LLC and capital stock of Grove Holdings Capital. Holdings
conducts all of its business through Grove Worldwide LLC and its subsidiaries
(the "Company").

The Company generates most of its net sales from the manufacture and sale of new
mobile hydraulic cranes, aerial work platforms and truck-mounted cranes. The
Company markets its products through three operating divisions; Grove Crane,
Grove Manlift and National Crane. Grove Crane manufactures mobile hydraulic
cranes in its Shady Grove, Pennsylvania and Wilhelmshaven, Germany manufacturing
facilities. Grove Manlift manufactures aerial work platforms in its Shady Grove,
Pennsylvania and Tonneins, France manufacturing facilities. National Crane
manufactures truck-mounted cranes in its Waverly, Nebraska manufacturing
facility. The Company also generates a portion of its net sales from
after-market sales (parts and service) of the products it manufactures. Sales of
used equipment, included in other, are not material and are generally limited to
trade-ins on new equipment through Company-owned distributors in France,
Germany, and the United Kingdom.

Operating results for the first three quarters of fiscal 2000 have not improved
to the extent expected at the beginning of the fiscal year. This trend appears
likely to continue during the fourth quarter. As a result, management believes
it is likely that the Company will fail to meet certain financial covenants
required by the Company's bank credit facility in the fourth quarter. In this
event, the Company will be required to negotiate amendments to its loan
agreement. Management has held preliminary discussions with its lenders and
believes it should be able to obtain the required consents; however no assurance
can be given that the Company will acquire such consents. In addition, while
management cannot predict the outcome of these negotiations, an amended bank
agreement could result in lower credit availability, higher fees, further
covenant restrictions and requirements to dispose of certain assets.

Management continues to evaluate the recovery of its long-lived assets including
goodwill. While it currently believes the Company can recover these amounts on
an undiscounted cash flow basis, results of any credit agreement negotiations
and any other actions which management may take to improve operating results
could require a write-down of the value of certain long-lived assets through
impairment charges.

The results of operations for the nine months ended July 3, 1999 have been
restated. See note 1 to the Condensed Consolidated Financial Statements and the
Company's quarterly reports on form 10Q/A filed with the Securities and Exchange
Commission on May 16, 2000.

The following is a summary of net sales for the periods indicated (dollars in
millions).

                                        Three months ended    Nine months ended
                                        ------------------    -----------------
                                        July 3,    July 1,    July 3,    July 1,
                                          1999       2000       1999       2000
                                        ------     ------     ------     ------
New equipment sold                      $164.1     $180.9     $434.9     $474.4
After-market                              23.3       22.2       71.2       65.4
Other                                     20.0       20.6       51.6       66.9
                                        ------     ------     ------     ------
Net sales                               $207.4     $223.7     $557.7     $606.7
                                        ======     ======     ======     ======


                                       9
<PAGE>

Results of Operations

Three months ended July 1, 2000 (the "fiscal 2000 three months") compared to the
three months ended July 3, 1999 (the "fiscal 1999 three months")

Net Sales. Net sales increased $16.3 million, or 7.9%, to $223.7 million for the
fiscal 2000 three months from $207.4 million for the fiscal 1999 three months.
The increase in net sales is principally the result of increased Crane unit
sales partially offset by lower Manlift unit sales.

Net sales for the Grove Crane division increased $19.9 million, or 14.7%, to
$155.4 million for the fiscal 2000 three months from $135.5 million for the
fiscal 1999 three months. The increase in net sales is primarily the result of
higher unit sales. Net sales increased to both North American and European
customers.

Net sales for the Grove Manlift division decreased $6.0 million, or 12.5%, to
$41.9 million for the fiscal 2000 three months from $47.9 million in the fiscal
1999 three months. The decrease was primarily a result of lower unit sales and
decreased pricing in North America and Europe.

Net sales for the National Crane division increased $2.2 million, or 8.9%, to
$26.4 million for the fiscal 2000 three months from $24.2 million for the fiscal
1999 three months. Net sales increased as the result of higher unit sales and
increased demand for higher priced models.

After-market sales decreased $1.1 million, or 4.7%, to $22.2 million in the
fiscal 2000 three months from $23.3 million in the fiscal 1999 three months. Net
sales decreased in both the North American and European markets.

Other sales increased by $0.6 million to $20.6 million in the fiscal 2000 three
months from $20.0 million in the fiscal 1999 three months. The increase was
primarily due to higher government and used equipment sales volumes.

Gross Profit. Gross profit decreased $1.7 million, or 4.3%, to $37.4 million in
the fiscal 2000 three months from $39.1 million in the fiscal 1999 three months.
The decrease in gross profit was attributable primarily to a decline in Manlift
volumes and pricing and manufacturing inefficiencies in the Company's US
operation partially offset by stronger Crane margins. The manufacturing
inefficiencies were caused, in part, by a failed attempt by a labor union to
organize US employees. The Crane margin increase is a result of stronger unit
volumes partially offset by softer parts volumes. Gross profit as a percent of
sales decreased to 16.7% in the fiscal 2000 three months from 18.9% in the
fiscal 1999 three months primarily as the result of lower Manlift prices.

Selling, Engineering, General and Administrative Expenses. Selling, engineering,
general and administrative expenses ("SG&A") decreased $2.4 million, or 8.1%, to
$27.7 million in the fiscal 2000 three months from $30.1 million in the fiscal
1999 three months. The strength of the dollar against the German mark resulted
in a $0.8 million decline in reported SG&A for the fiscal 2000 three months.
SG&A for the fiscal 1999 three months includes approximately $1.6 million of
consulting fees paid to the George Group in connection with the Company's
operational improvement program. As a percentage of net sales, SG&A was 12.4% in
the fiscal 2000 three months and 14.5% in the fiscal 1999 three months.

Interest expense. Interest expense increased $2.1 million to $13.0 million for
the fiscal 2000 three months from $10.9 million in the fiscal 1999 three months
primarily as the result of higher borrowings on the Company's line of credit and
higher rates on those borrowings.


                                       10
<PAGE>

Backlog. The Company's backlog consists of firm orders for new equipment and
replacement parts. Total backlog as of July 1, 2000 was approximately $172.7
million compared with total backlog as of July 3, 1999 of approximately $225.8
million. Substantially all of the Company's backlog orders are expected to be
filled within one year, although there can be no assurance that all such backlog
orders will be filled within that time period. Parts orders are generally filled
on an as-ordered basis.

Nine months ended July 1, 2000 (the "fiscal 2000 nine months") compared to the
nine months ended July 3, 1999 (the "fiscal 1999 nine months")

Net Sales. Net sales increased $49.0 million, or 8.8%, to $606.7 million for the
fiscal 2000 nine months from $557.7 million for the fiscal 1999 nine months. The
increase in net sales is principally the result of increased new equipment unit
sales.

Net sales for the Grove Crane division increased $44.7 million, or 11.7%, to
$427.4 million for the fiscal 2000 nine months from $382.7 million for the
fiscal 1999 nine months. The increase in net sales is primarily the result of
higher unit sales. Net sales increased to both North American and European
customers.

Net sales for the Grove Manlift division decreased $9.6 million, or 8.1%, to
$109.3 million for the fiscal 2000 nine months from $118.9 million in the fiscal
1999 nine months. The decrease was a result of lower units sales in North
America and decreased pricing partially offset by higher unit sales in Europe.

Net sales for the National Crane division increased $13.6 million, or 24.1%, to
$70.0 million for the fiscal 2000 nine months from $56.4 million for the fiscal
1999 nine months. Net sales increased as the result of higher unit sales and
increased demand for higher priced models.

After-market sales decreased $5.8 million, or 8.1%, to $65.4 million in the
fiscal 2000 nine months from $71.2 million in the fiscal 1999 nine months
predominantly due to a decline in parts and service sales in Europe.

Other sales increased by $15.3 million to $66.9 million in the fiscal 2000 nine
months from $51.6 million in the fiscal 1999 nine months. The increase was
primarily due to higher government and used equipment sales volumes.

Gross Profit. Gross profit decreased $1.7 million, or 1.6%, to $102.9 million in
the fiscal 2000 nine months from $104.6 million in the fiscal 1999 nine months.
The decrease in gross profit was attributable primarily to a decline in Manlift
volumes and pricing and manufacturing inefficiencies in the Company's US
operation partially offset by stronger Crane margins. The manufacturing
inefficiencies were caused, in part, by a failed attempt by a labor union to
organize US employees. The Crane margin increase is a result of stronger unit
volumes partially offset by softer parts volumes. Gross profit as a percent of
sales decreased to 17.0% in the fiscal 2000 nine months from 18.8% in the fiscal
1999 nine months primarily as the result of lower Manlift pricing.

Selling, Engineering, General and Administrative Expenses. Selling, engineering,
general and administrative expenses ("SG&A") decreased $7.4 million, or 8.2%, to
$82.3 million in the fiscal 2000 nine months from $89.7 million (restated) in
the fiscal 1999 nine months. Cost reductions in the US facility contributed $0.8
million to the decline. The strength of the US dollar against the German mark
contributed $2.1 million to the decline in reported SG&A. Included in SG&A are
approximately $0.9 million and $5.4 million of consulting fees, for the fiscal
2000 and fiscal 1999


                                       11
<PAGE>

nine months, respectively, paid to the George Group in connection with the
Company's operational improvement program. In addition, the fiscal 1999 nine
months includes a $0.9 million non-recurring gain related to remeasurement of
the Company's pension obligation following a restructuring of the US workforce
in the second quarter of fiscal 1999. As a percentage of net sales, SG&A was
13.6% in the fiscal 2000 nine months and 16.1% (restated) in the fiscal 1999
nine months.

Restructuring charges. During the nine months ended July 1, 2000, the Company
adopted and executed two restructuring plans that resulted in the termination of
approximately 210 employees principally in its US operations. In connection with
the terminations, the Company accrued severance costs of $5.9 million, of which
$3.3 million has been paid. The terminations were primarily general and
administrative personnel.

Interest expense. Interest expense increased $5.5 million to $37.7 million for
the fiscal 2000 nine months from $32.2 million in the fiscal 1999 nine months
primarily as the result of higher borrowings on the Company's line of credit and
higher rates on those borrowings.

Liquidity and Capital Resources

The Company's business is working capital-intensive, requiring significant
investments in receivables and inventory. In addition, the Company requires
capital for replacement and improvements of existing plant, equipment and
processes. During the nine months ended July 1, 2000, the Company used
approximately $15.4 million of cash in operating activities through a net
increase of $20.2 million in working capital assets.

During the fiscal 2000 nine months the Company made $2.0 million of payments on
its term loan, borrowed $10.0 million of the revolving line of credit and
obtained $3.5 million from short-term borrowings. Capital expenditures were $5.8
million for the fiscal 2000 nine months and are expected to be approximately
$11.0 million for fiscal 2000.

Management believes it is likely that the Company will fail to meet certain
financial covenants required by the Company's bank credit facility in the fourth
quarter. In this event, the Company will be required to negotiate amendments to
its loan agreement. Management has held preliminary discussions with its lenders
and believes it should be able to obtain the required consents, however no
assurance can be given that we will acquire such consents. In addition, while
management cannot reasonably predict the outcome of these negotiations, an
amended bank agreement could result in lower credit availability, higher fees,
further covenant restrictions and requirements to dispose of certain assets.

The Company expects that cash flows from foreign operations will be required to
meet its domestic debt service requirements. Such cash flows are expected to be
generated from intercompany interest expense on loans the Company made to
certain of its foreign subsidiaries to consummate the Acquisition. The loans
have been established with amounts and interest rates to allow for repatriation
without restriction or additional tax burden. However, there is no assurance
that the foreign subsidiaries will generate the cash flow required to service
the loans or that the laws in the foreign jurisdictions will not change to limit
repatriation or increase the tax burden of repatriation.

Grove Holdings Capital, Inc.

Holdings and its wholly owned subsidiary, Grove Holdings Capital, a Delaware
corporation, issued the Senior Discount Debentures. Grove Holdings Capital was
organized as a direct wholly owned subsidiary of Holdings for the purpose of
acting as a co-issuer of the Senior Discount Debentures and was also a
co-registrant of the Registration Statement for the Senior Discount Debentures.
This was done so that certain institutional investors to which the Senior
Discount Debentures were marketed that might otherwise have been restricted in
their ability to purchase debt securities issued by a limited liability company,
such as Holdings, by reason of the legal investment laws of their states of
organization or their charter documents, would be able to invest in the Senior
Subordinated Debentures. Grove Holdings Capital has no subsidiaries, nominal
assets, no liabilities (other than the co-obligation under the Senior Discount
Debentures) and no


                                       12
<PAGE>

operations. Grove Holdings Capital does not have any revenues and is prohibited
from engaging in any business activities. As a result, holders of the Senior
Discount Debentures should not expect Grove Holdings Capital to participate in
servicing the interest and principal obligations on the Senior Discount
Debentures.

No separate financial statements of Grove Holdings Capital are included in this
report. Holdings believes that such financial statements would not be material
to the holders of the Senior Discount Debentures.

The ability of Holdings' subsidiaries to make cash distributions and loans to
Holdings is significantly restricted under the terms of the Senior Subordinated
Notes, the Indenture governing the Senior Subordinated Notes and the bank credit
facility.


                                       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 1, 2000, $196.0 million of the Company's long-term debt, which is
outstanding under its bank term facility, bears interest at LIBOR plus 3.5%
(10.3%). In addition the Company has $225.0 million of Senior Subordinated Notes
outstanding bearing interest at a fixed rate of 9.25%. Holdings has $88.0
million face value of Senior Discount Debentures outstanding accreting interest
at a fixed rate of 11.625%.

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 notational amount, three month LIBOR and pay 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 an applicable margin as detailed in the
Company's bank credit facility.

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 relative to the dollar. During the past three
fiscal years, currency fluctuations have not had a significant impact on the
Company's results of operations.

On October 3, 1999, the Company adopted SFAS No. 133, Accounting for Derivative
Instruments and Hedging Activities. This statement establishes accounting and
reporting standards for derivative instruments and for hedging activities. It
requires that an entity recognize all derivatives as either assets or
liabilities measured at fair value. The impact of adoption was accounted for as
the cumulative effect of a change in accounting principle. See note 7 to the
condensed consolidated financial statements.

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 1, 2000, the Company was party to eleven such
contracts with an aggregate value of $26.1 million. These forward contracts
mature at various dates through November 2000. 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

Item 1.     LEGAL PROCEEDINGS

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

Item 2.     CHANGES IN SECURITIES

            Not applicable.

Item 3.     DEFAULTS UPON SENIOR SECURITIES

            Not applicable.

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

            Not applicable.

Item 5.     OTHER INFORMATION

            Not applicable

Item 6.     EXHIBITS AND REPORTS ON FORM 8-K

(a)   Exhibits.

Exhibit No.        Description of Exhibit

27.1*              Financial Data Schedule.

---------------
*     Filed Herewith.

(b)   Reports on Form 8-K

    No reports on Form 8-K were filed during the quarter ended July 1, 2000


                                       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 HOLDINGS LLC

Date: August 15, 2000          By /s/ Stephen L. Cripe
                                  --------------------
                               Stephen L. Cripe
                               Chief Financial Officer
                               (Principal Financial and Accounting Officer)


                                       16