10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2011
o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from          to
Commission File Number: 1-06620

GRIFFON CORPORATION

(Exact name of registrant as specified in its charter)

DELAWARE	11-1893410
(State or other jurisdiction of	(I.R.S. Employer
incorporation or organization)	Identification No.)
712 Fifth Avenue, 18th Floor, New York, New York	10019
(Address of Principal Executive Offices)	(Zip Code)

(212) 957-5000
(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (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. x Yes     o No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
o Yes     o No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer o	Accelerated filer                 x
Non-accelerated filer   o	Smaller reporting company o
(Do not check if a smaller reporting company)

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
o     Yes x       No

APPLICABLE ONLY TO CORPORATE ISSUERS
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. 63,286,864 shares of Common Stock as of July 29, 2011.

Griffon Corporation and Subsidiaries

Contents

	Page
PART I - FINANCIAL INFORMATION
Item 1 – Financial Statements
Condensed Consolidated Balance Sheets at June 30, 2011 (unaudited) and September 30, 2010	1
Condensed Consolidated Statement of Shareholders’ Equity for the Nine Months Ended June 30, 2011 (unaudited)	1
Condensed Consolidated Statements of Operations for the Three and Nine Months Ended June 30, 2011 and 2010 (unaudited)	2
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended June 30, 2011 and 2010 (unaudited)	3
Notes to Condensed Consolidated Financial Statements	4
Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations	28
Item 3 - Quantitative and Qualitative Disclosures about Market Risk	39
Item 4 - Controls & Procedures	40
PART II – OTHER INFORMATION
Item 1 – Legal Proceedings	40
Item 1A – Risk Factors	40
Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds	40
Item 3 – Defaults upon Senior Securities	41
Item 4 – [Removed and Reserved]	41
Item 5 – Other Information	41
Item 6 – Exhibits	41
Signatures	42
Exhibit Index	43

Part I – Financial Information
Item 1 – Financial Statements

GRIFFON CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)

	(Unaudited) At June 30, 2011		At September 30, 2010
CURRENT ASSETS
Cash and equivalents	$	246,554	$	169,802
Accounts receivable, net of allowances of $6,357 and $6,581		253,153		252,029
Contract costs and recognized income not yet billed, net of progress payments of $1,419 and $1,423		64,554		63,155
Inventories, net		276,931		268,801
Prepaid and other current assets		65,200		55,782
Assets of discontinued operations		1,387		1,079
Total Current Assets		907,779		810,648
PROPERTY, PLANT AND EQUIPMENT, net		351,962		314,926
GOODWILL		361,576		356,087
INTANGIBLE ASSETS, net		230,590		233,011
OTHER ASSETS		31,469		27,907
ASSETS OF DISCONTINUED OPERATIONS		3,727		5,803
Total Assets	$	1,887,103	$	1,748,382
CURRENT LIABILITIES
Notes payable and current portion of long-term debt	$	19,307	$	20,901
Accounts payable		178,592		185,165
Accrued liabilities		92,559		124,687
Liabilities of discontinued operations		4,042		4,289
Total Current Liabilities		294,500		335,042
LONG-TERM DEBT, net of debt discount of $20,426 and $30,650		674,530		503,935
OTHER LIABILITIES		195,019		190,244
LIABILITIES OF DISCONTINUED OPERATIONS		5,729		8,446
Total Liabilities		1,169,778		1,037,667
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS’ EQUITY
Total Shareholders’ Equity		717,325		710,715
Total Liabilities and Shareholders’ Equity	$	1,887,103	$	1,748,382

GRIFFON CORPORATION
CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY
(Unaudited)

																ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
	COMMON STOCK				CAPITAL IN EXCESS OF PAR VALUE						TREASURY SHARES							DEFERRED ESOP COMPENSATION
								RETAINED EARNINGS
(in thousands)	SHARES		PAR VALUE								SHARES		COST								Total
Balance at 9/30/2010		74,580	$	18,645	$	460,955		$	431,584			12,466	$	(213,560	)	$	17,582	$	(4,491	)	$	710,715
Net income (loss)		—		—		—			(10,809	)		—		—			—		—			(10,809	)
Common stock issued for options exercised		339		85		2,472			—			256		(3,402	)		—		—			(845	)
Tax benefit/credit from the exercise/forfeiture of stock options		—		—		2,334			—			—		—			—		—			2,334
Amortization of deferred compensation		—		—		—			—			—		—			—		558			558
Restricted stock awards granted, net		1,267		317		(317	)		—			175		(2,328	)		—		—			(2,328	)
ESOP purchase of common stock		—		—		—			—			—		—			—		(15,674	)		(15,674	)
ESOP distribution of common stock		—		—		200			—			—		—			—		—			200
Stock-based compensation		—		—		6,767			—			—		—			—		—			6,767
Translation of foreign financial statements		—		—		—			—			—		—			25,130		—			25,130
Pension other comprehensive income amort, net of tax		—		—		—			—			—		—			1,277		—			1,277
Balance at 6/30/2011		76,186	$	19,047	$	472,411		$	420,775			12,897	$	(219,290	)	$	43,989	$	(19,607	)	$	717,325

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

1

GRIFFON CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(Unaudited)

	Three Months Ended June 30,						Nine Months Ended June 30,
	2011			2010			2011			2010
Revenue	$	455,282		$	327,026		$	1,345,813		$	946,160
Cost of goods and services		356,113			252,671			1,057,642			732,454
Gross profit		99,169			74,355			288,171			213,706
Selling, general and administrative expenses		82,045			61,650			246,853			187,666
Restructuring and other related charges		2,118			1,489			4,723			3,720
Total operating expenses		84,163			63,139			251,576			191,386
Income from operations		15,006			11,216			36,595			22,320
Other income (expense)
Interest expense		(12,569	)		(3,760	)		(35,111	)		(10,459	)
Interest income		106			81			272			335
Loss from debt extinguishment, net		—			—			(26,164	)		(6	)
Other, net		145			(583	)		3,407			633
Total other income (expense)		(12,318	)		(4,262	)		(57,596	)		(9,497	)
Income (loss) before taxes and discontinued operations		2,688			6,954			(21,001	)		12,823
Provision (benefit) for income taxes		(2,184	)		1,965			(10,192	)		1,620
Income (loss) from continuing operations		4,872			4,989			(10,809	)		11,203
Discontinued operations:
Income (loss) from operations of the discontinued Installation Services business		—			(26	)		—			143
Provision (benefit) for income taxes		—			(5	)		—			54
Income (loss) from discontinued operations		—			(21	)		—			89
Net income (loss)	$	4,872		$	4,968		$	(10,809	)	$	11,292
Basic earnings (loss) per common share:
Income (loss) from continuing operations	$	0.08		$	0.08		$	(0.18	)	$	0.19
Income from discontinued operations		0.00			0.00			0.00			0.00
Net income (loss)		0.08			0.08			(0.18	)		0.19
Weighted-average shares outstanding		59,606			59,018			59,387			58,944
Diluted earnings (loss) per common share:
Income (loss) from continuing operations	$	0.08		$	0.08		$	(0.18	)	$	0.19
Income from discontinued operations		0.00			0.00			0.00			0.00
Net income (loss)		0.08			0.08			(0.18	)		0.19
Weighted-average shares outstanding		60,525			60,154			59,387			59,897

Note: Due to rounding, the sum of earnings per share of Continuing operations and Discontinued operations may not equal earnings per share of Net income (loss).

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

2

GRIFFON CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)

(Unaudited)

	Nine Months Ended June 30,
	2011			2010
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$	(10,809	)	$	11,292
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Income from discontinued operations		—			(89	)
Depreciation and amortization		45,078			29,357
Fair value write-up of acquired inventory sold		15,152			—
Stock-based compensation		6,767			4,447
Provision for losses on accounts receivable		734			1,619
Amortization/write-off of deferred financing costs and debt discounts		5,203			4,317
Loss from debt extinguishment, net		26,164			6
Deferred income taxes		(3,550	)		(4,768	)
Gain on sale/disposal of assets		(240	)		—
Change in assets and liabilities, net of assets and liabilities acquired:
(Increase) decrease in accounts receivable and contract costs and recognized income not yet billed		1,243			(5,747	)
Increase in inventories		(19,994	)		(11,611	)
(Increase) decrease in prepaid and other assets		(2,243	)		1,161
Increase (decrease) in accounts payable, accrued liabilities and income taxes payable		(51,075	)		17,639
Other changes, net		625			571
Net cash provided by operating activities		13,055			48,194
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of property, plant and equipment		(64,974	)		(26,581	)
Acquired business, net of cash acquired		(855	)		—
Funds restricted for capital projects		3,875			—
(Increase) decrease in equipment lease deposits		—			(1,040	)
Proceeds from sale of investment		1,333			—
Net cash used in investing activities		(60,621	)		(27,621	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of long-term debt		640,963			100,000
Payments of long-term debt		(495,209	)		(81,050	)
Increase in short-term borrowings		12,730			—
Financing costs		(21,343	)		(4,145	)
Purchase of ESOP shares		(15,674	)		—
Exercise of stock options		20			299
Tax benefit from exercise of options/vesting of restricted stock		2,334			99
Other, net		22			192
Net cash provided by financing activities		123,843			15,395
CASH FLOWS FROM DISCONTINUED OPERATIONS:
Net cash used in operating activities		(829	)		(449	)
Net cash used in discontinued operations		(829	)		(449	)
Effect of exchange rate changes on cash and equivalents		1,304			(4,719	)
NET INCREASE IN CASH AND EQUIVALENTS		76,752			30,800
CASH AND EQUIVALENTS AT BEGINNING OF PERIOD		169,802			320,833
CASH AND EQUIVALENTS AT END OF PERIOD	$	246,554		$	351,633

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

3

GRIFFON CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share data)
(Unaudited)

(Unless otherwise indicated, references to years or year-end refer to Griffon’s fiscal period ending September 30)

NOTE 1 – DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION

About Griffon Corporation

Griffon Corporation (the “Company” or “Griffon”), is a diversified management and holding company that conducts business through wholly-owned subsidiaries. Griffon oversees the operations of its subsidiaries, allocates resources among them and manages their capital structures. Griffon provides direction and assistance to its subsidiaries in connection with acquisition and growth opportunities as well as in connection with divestitures. Griffon, to further diversify, also seeks out, evaluates and, when appropriate, will acquire additional businesses that offer potentially attractive returns on capital.

Griffon operates through three business segments: Home & Building Products, Telephonics Corporation and Clopay Plastic Products Company.

• Home & Building Products (“HBP”) consists of:

- Clopay Building Products Company (“CBP”), a leading manufacturer and marketer of residential, commercial and industrial garage doors to professional installing dealers and major home center retail chains; and

- Ames True Temper, Inc. (“ATT”), acquired by Griffon on September 30, 2010, a global provider of non-powered landscaping products that make work easier for homeowners and professionals. Due to the timing of the acquisition, none of ATT’s 2010 results of operations were included in Griffon’s results for the year ended September 30, 2010.

• Telephonics Corporation (“Telephonics”) designs, develops and manufactures high-technology integrated information, communication and sensor system solutions to military and commercial markets worldwide.

• Clopay Plastic Products Company (“Plastics”), is an international leader in the development and production of embossed, laminated and printed specialty plastic films used in a variety of hygienic, health-care and industrial applications.

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, these financial statements do not include all the information and footnotes required by U.S. GAAP for complete financial statements. As such, they should be read with reference to Griffon’s Annual Report on Form 10-K for the year ended September 30, 2010, which provides a more complete explanation of Griffon’s accounting policies, financial position, operating results, business properties and other matters and with Griffon’s Current Report on Form 8-K filed on June 24, 2011 updating such Form 10-K for the inclusion of guarantor financial statements in the notes to Consolidated Financial Statements. In the opinion of management, these financial statements reflect all adjustments considered necessary for a fair statement of interim results. Griffon’s HBP operations are seasonal and the results of any interim period are not necessarily indicative of the results for the full year.

4

The condensed consolidated balance sheet information at September 30, 2010 was derived from the audited financial statements included in Griffon’s Annual Report on Form 10-K for the year ended September 30, 2010.

The consolidated financial statements include the accounts of Griffon Corporation and all subsidiaries. Intercompany accounts and transactions are eliminated on consolidation.

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting periods. These estimates may be adjusted due to changes in economic, industry or customer financial conditions, as well as changes in technology or demand. Significant estimates include certain revenue of Telephonics recorded using a percentage of completion, allowances for doubtful accounts receivable and returns, net realizable value of inventories, restructuring reserves, valuation of goodwill and intangible assets, pension assumptions, useful lives associated with depreciation and amortization of intangible and fixed assets, warranty reserves, sales incentive accruals, stock based compensation assumptions, income taxes and tax valuation reserves, environmental reserves, legal reserves, insurance reserves, fair value of hedges and the valuation of discontinued assets and liabilities, and the accompanying disclosures. These estimates are based on management’s best knowledge of current events and actions Griffon may undertake in the future. Actual results may ultimately differ from these estimates.

Certain amounts in the prior year have been reclassified to conform to current year presentation.

NOTE 2 – FAIR VALUE MEASUREMENTS

The carrying values of cash and equivalents, accounts receivable, accounts and notes payable and revolving credit debt approximate fair value due to either the short-term nature of such instruments or the fact that the interest rate of the revolving credit debt is based upon current market rates.

At June 30, 2011, the fair value of Griffon’s 2017 4% convertible notes and 2018 Senior Notes approximated $99,000 and $553,000, respectively, based upon quoted market prices (level 1 inputs).

Insurance contracts with a value of $4,599 and trading securities with a value of $5,376 at June 30, 2011, are measured and recorded at fair value based upon quoted prices in active markets for identical assets (level 1 inputs).

Items Measured at Fair Value on a Recurring Basis

At June 30, 2011, Griffon had $1,500 of Canadian dollar contracts at a weighted average rate of $0.99 and $3,500 of Australian dollar contracts at a weighted average rate of $0.98. The contracts do not qualify for hedge accounting and a fair value loss of $29 and $221, respectively, was recorded in other liabilities and to other income for the outstanding contracts based on similar contract values (level 2 inputs) for the three and nine month periods ended June 30, 2011, respectively.

NOTE 3 — ACQUISITION

On September 30, 2010, Griffon purchased all of the outstanding stock of CHATT Holdings, Inc. (“ATT Holdings”), the parent of ATT, on a cash and debt-free basis, for $542,000 in cash, subject to certain adjustments (the “Purchase Price”). ATT is a global provider of non-powered lawn and garden tools, wheelbarrows, and other outdoor work products to the retail and professional markets. ATT’s brands include Ames®, True Temper®, Ames True Temper®, Garant®, Union Tools®, Razor-back®, Jackson®, Hound Dog® and Dynamic Design^TM. ATT’s brands hold the number one or number two market position in their respective major product categories. The acquisition of ATT expanded Griffon’s position in the home and building products market and provides Griffon the opportunity to recognize synergies with its other businesses.

ATT’s results of operations are not included in Griffon’s consolidated statements of operations or cash flows, or related footnotes for any period presented prior to September 30, 2010, except where explicitly stated as pro forma results. Griffon’s consolidated balance sheet at September 30, 2010 and related

5

footnotes include ATT’s balances at that date. The accounts of the acquired company, after adjustments to reflect fair market values assigned to assets and liabilities, have been included in Griffon’s consolidated financial statements from the date of acquisition.

The following table summarizes estimated fair values of assets acquired and liabilities assumed as of the date of acquisition, and the amounts assigned to goodwill and intangible assets:

	2010
Current assets, net of cash acquired	$	195,214
PP&E		72,918
Goodwill *		259,930
Intangibles		203,290
Other assets		1,124
Total assets acquired		732,476
Total liabilities assumed		(190,476	)
Net assets acquired	$	542,000

Amounts assigned to goodwill and major intangible asset classifications are as follows:

	2010		Amortization Period (Years)
Goodwill (non-deductible) *	$	259,930		N/A
Tradenames (non-deductible)		76,090		Indefinite
Customer relationships (non-deductible)		127,200		25
	$	463,220

* During the current quarter, Goodwill was reduced, retrospectively, by $1,134, due to the prospective federal consolidated tax reporting of ATT and GFF, and accounting for the completion of ATT’s 2010 federal tax return.

Pro Forma Information

The following unaudited pro forma information illustrates the effect on Griffon’s revenue and net earnings for the three and nine months ended June 30, 2010, assuming the acquisition of ATT took place on October 1, 2009.

	Three Months Ended June 30, 2010		Nine Months Ended June 30, 2010
Revenue from continuing operations:
As reported	$	327,026	$	946,160
Pro forma		454,498		1,308,164
Net earnings from continuing operations:
As reported	$	4,989	$	11,203
Pro forma		10,783		24,520
Diluted earnings per share from continuing operations:
As reported	$	0.08	$	0.19
Pro forma		0.18		0.41
Average shares - Diluted (in thousands)		60,154		59,897

The pro forma results of operations have been prepared for comparative purposes only and include certain adjustments to actual financial results, such as imputed financing costs, and estimated amortization and depreciation expense as a result of intangibles and fixed assets acquired being measured at fair value. Such pro forma results do not purport to be indicative of the results of operations that would have actually resulted had the acquisition occurred on the date indicated, or that may result in the future.

6

During the 2011 first quarter, Plastics purchased a manufacturing business in Shanghai, China for $855. The purchase price was primarily allocated to fixed assets.

NOTE 4 – INVENTORIES

Inventories, stated at the lower of cost (first-in, first-out or average) or market, were comprised of the following:

	At June 30, 2011		At September 30, 2010
Raw materials and supplies	$	74,745	$	64,933
Work in process		82,378		69,107
Finished goods		119,808		134,761
Total	$	276,931	$	268,801

NOTE 5 – PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment were comprised of the following:

	At June 30, 2011			At September 30, 2010
Land, building and building improvements	$	130,713		$	126,785
Machinery and equipment		571,664			498,017
Leasehold improvements		34,828			33,455
		737,205			658,257
Accumulated depreciation and amortization		(385,243	)		(343,331	)
Total	$	351,962		$	314,926

Depreciation and amortization expense for property, plant and equipment was $15,700 and $9,149 for the quarters ended June 30, 2011 and 2010, respectively, and $45,078 and $29,357 for the nine-month periods ended June 30, 2011 and 2010, respectively.

No event or indicator of impairment occurred during the three and nine months ended June 30, 2011, which would require additional impairment testing of property, plant and equipment.

NOTE 6 – GOODWILL AND OTHER INTANGIBLES

The following table provides the changes in carrying value of goodwill by segment during the nine months ended June 30, 2011.

	At September 30, 2010		Other adjustments including currency translations		At June 30, 2011
Home & Building Products**	$	259,930	$	—	$	259,930
Telephonics		18,545		—		18,545
Plastics		77,612		5,489		83,101
Total	$	356,087	$	5,489	$	361,576

** As adjusted, see Acquisition note.
The following table provides the gross carrying value and accumulated amortization for each major class of intangible assets:

7

	At June 30, 2011						At September 30, 2010
	Gross Carrying Amount		Accumulated Amortization		Average Life (Years)		Gross Carrying Amount		Accumulated Amortization
Customer relationships	$	160,096	$	12,556		25	$	155,798	$	6,477
Unpatented technology		7,348		1,845		12		8,154		1,144
Total amortizable intangible assets		167,444		14,401				163,952		7,621
Trademarks		77,547		—				76,680		—
Total intangible assets	$	244,991	$	14,401			$	240,632	$	7,621

Amortization expense for intangible assets subject to amortization was $1,987 and $481 for the quarters ended June 30, 2011 and 2010, respectively, and $5,905 and $1,506 for the nine-month periods ended June 30, 2011 and 2010, respectively.

During the 2011 first quarter, Griffon reduced the carrying value of unpatented technology, and the related accrual, by approximately $1,400 due to the expiration of contingency agreements for certain past acquisitions.

No event or indicator of impairment occurred during the nine months ended June 30, 2011, which would require impairment testing of long-lived intangible assets including goodwill.

NOTE 7 – INCOME TAXES

Griffon’s effective tax rate for continuing operations for the current quarter was a benefit of 81.3%, compared to a provision of 28.3% in the prior year quarter. The June 30, 2011 quarter effective rate reflected a change in earnings mix between domestic and non-domestic, and the results of ATT, acquired on September 30, 2010. Certain discrete tax benefits impacted the effective rates in both reporting periods. The current quarter included benefits arising on the filing of tax returns in various jurisdictions, and tax planning related to unremitted foreign earnings; the 2010 effective rate reflected benefits arising on the filing of tax returns in various jurisdictions. Excluding these discrete items, the effective rate on continuing operations would have been 77.7% in the current quarter compared to 27.3% in the prior year quarter. The 77.7% tax rate is impacted by the combined effects of the nominal pretax income in the current quarter combined with a forecast full year pretax loss for 2011, as well as fluctuations in the full year expected effective tax rate driven by changes in earnings mix between domestic and non-domestic operations.

Griffon’s effective tax rate for continuing operations for the nine months ended June 30, 2011 was a benefit of 48.5%, compared to a provision of 12.6% in the prior year period. The 2011 effective tax rate reflected a change in earnings mix between domestic and non-domestic and includes the results of ATT, acquired on September 30, 2010. Certain discrete tax benefits impacted the effective tax rates in both reporting periods. The 2011 rate included benefits arising in connection with the retroactively extended research tax credit signed into law on December 22, 2010, the filing of tax returns in various jurisdictions, and tax planning related to unremitted foreign earnings. The 2010 effective rate benefited from resolution of certain non-domestic tax audits resulting in the release of previously established reserves for uncertain tax positions, combined with the benefit of certain tax planning initiatives with respect to non-U.S. operating locations, and a benefit arising on the filing of certain of tax returns in various jurisdictions. Excluding these discrete items, the effective rate on continuing operations for the nine months ended June 30, 2011 would have been a benefit of 27.0% compared to 27.3% in the comparable prior year period.

8

NOTE 8 – LONG-TERM DEBT

		At June 30, 2011														At September 30, 2010
		Outstanding Balance			Original Issuer Discount			Balance Sheet			Capitalized Fees & Expenses		Coupon Interest Rate			Outstanding Balance			Original Issuer Discount			Balance Sheet			Capitalized Fees & Expenses		Coupon Interest Rate
Senior notes due 2018	(a)	$	550,000		$	—		$	550,000		$	11,337		7.125	%	$	—		$	—		$	—		$	—		n/a
Revolver due 2016	(a)		—			—			—			2,937		n/a			—			—			—			—		n/a
Convert. debt due 2017	(b)		100,000			(20,426	)		79,574			2,474		4.000	%		100,000			(22,525	)		77,475			2,807		4.000	%
Real estate mortgages	(c)		18,491			—			18,491			379		n/a			7,287			—			7,287			159		n/a
ESOP Loans	(d)		20,204			—			20,204			17		n/a			5,000			—			5,000			—		n/a
Capital lease - real estate	(e)		11,553			—			11,553			264		5.000	%		12,182			—			12,182			282		5.000	%
Convert. debt due 2023	(f)		532			—			532			—		4.000	%		532			—			532			—		4.000	%
Term loan due 2013	(g)		—			—			—			242		n/a			—			—			—			—		n/a
Revolver due 2011	(g)		10,876			—			10,876			71		n/a			—			—			—			—		n/a
Foreign line of credit	(g)		2,000			—			2,000			—		n/a			—			—			—			—		n/a
Term loan due 2016	(h)		—			—			—			—		n/a			375,000			(7,500	)		367,500			9,782		7.800	%
Asset based lending	(h)		—			—			—			—		n/a			25,000			(625	)		24,375			3,361		4.500	%
Revolver due 2013	(i)		—			—			—			—		n/a			30,000			—			30,000			476		1.800	%
Other long term debt	(j)		607			—			607			—					485			—			485			—
Totals			714,263			(20,426	)		693,837		$	17,721					555,486			(30,650	)		524,836		$	16,867
less: Current portion			(19,307	)		—			(19,307	)							(20,901	)		—			(20,901	)
Long-term debt		$	694,956		$	(20,426	)	$	674,530							$	534,585		$	(30,650	)	$	503,935

		Three Months Ended June 30, 2011													Three Months Ended June 30, 2010
		Effective Interest Rate			Cash Interest			Amort. Debt Discount		Amort. Deferred Cost & Other Fees		Total Interest Expense			Effective Interest Rate			Cash Interest			Amort. Debt Discount		Amort. Deferred Cost & Other Fees		Total Interest Expense
Senior notes due 2018	(a)		7.1	%	$	9,780		$	—	$	412	$	10,192			n/a		$	—		$	—	$	—	$	—
Revolver due 2016	(a)		n/a			—			—		149		149			n/a			—			—		—		—
Convert. debt due 2017	(b)		9.2	%		1,000			713		111		1,824			9.2	%		1,000			650		111		1,761
Real estate mortgages	(c)		5.2	%		208			—		36		244			6.4	%		121			—		5		126
ESOP Loans	(d)		2.9	%		123			—		17		140			1.6	%		21			—		—		21
Capital lease - real estate	(e)		5.3	%		147			—		6		153			5.3	%		158			—		6		164
Convert. debt due 2023	(f)		4.0	%		5			—		—		5			8.8	%		500			650		37		1,187
Term loan due 2013	(g)		n/a			—			—		72		72			n/a			—			—		—		—
Revolver due 2011	(g)		n/a			44			—		9		53			n/a			—			—		—		—
Foreign line of credit	(g)		3.7	%		34			—		—		34			n/a			—			—		—		—
Term loan due 2016	(h)		n/a			—			—		—		—			n/a			—			—		—		—
Asset based lending	(h)		n/a			—			—		—		—			7.2	%		273			—		101		374
Revolver due 2013	(i)		n/a			—			—		—		—			3.7	%		140			—		46		186
Other long term debt	(j)					20			—		—		20						—			—		—		—
Capitalized interest						(317	)		—		—		(317	)					(59	)		—		—		(59	)
Totals					$	11,044		$	713	$	812	$	12,569					$	2,154		$	1,300	$	306	$	3,760

9

		Nine Months Ended June 30, 2011													Nine Months Ended June 30, 2010
		Effective Interest Rate			Cash Interest			Amort. Debt Discount		Amort. Deferred Cost & Other Fees		Total Interest Expense			Effective Interest Rate			Cash Interest			Amort. Debt Discount		Amort. Deferred Cost & Other Fees		Total Interest Expense
Senior notes due 2018	(a)		7.5	%	$	11,436		$	—	$	458	$	11,894			n/a		$	—		$	—	$	—	$	—
Revolver due 2016	(a)		n/a			—			—		172		172			n/a			—			—		—		—
Convert. debt due 2017	(b)		9.3	%		3,000			2,099		332		5,431			9.2	%		2,100			1,365		221		3,686
Real estate mortgages	(c)		5.6	%		552			—		64		616			6.4	%		368			—		14		382
ESOP Loans	(d)		2.5	%		170			—		50		220			1.5	%		63			—		—		63
Capital lease - real estate	(e)		5.4	%		457			—		19		476			5.2	%		478			—		19		497
Convert. debt due 2023	(f)		4.0	%		16			—		—		16			9.0	%		1,912			2,109		143		4,164
Term loan due 2013	(g)		n/a			—			—		73		73			n/a			—			—		—		—
Revolver due 2011	(g)		n/a			54			—		48		102			n/a			—			—		—		—
Foreign line of credit	(g)		3.8	%		42			—		—		42			n/a			—			—		—		—
Term loan due 2016	(h)		9.5	%		13,405			572		838		14,815			n/a			—			—		—		—
Asset based lending	(h)		6.2	%		1,076			58		341		1,475			5.4	%		862			—		303		1,165
Revolver due 2013	(i)		1.6	%		160			—		79		239			3.0	%		554			—		143		697
Other long term debt	(j)					91			—		—		91						—			—		—		—
Capitalized interest						(551	)		—		—		(551	)					(195	)		—		—		(195	)
Totals					$	29,908		$	2,729	$	2,474	$	35,111					$	6,142		$	3,474	$	843	$	10,459

(a)	On March 17, 2011, in an unregistered offering through a private placement under Rule 144A, Griffon issued, at par, $550,000 of 7.125% Senior Notes due in 2018 (“Senior Notes”); interest on the Senior Notes is payable semi-annually. The Senior Notes can be redeemed prior to April 1, 2014 at a price of 100% of principal plus a make-whole premium and accrued interest; on or after April 1, 2014, the Senior Notes can be redeemed at a certain price (declining from 105.344% of principal on or after April 1, 2014 to 100% of principal on or after April 1, 2017), plus accrued interest. Proceeds from the Senior Notes were used to pay down the outstanding borrowings under a senior secured term loan facility and two senior secured revolving credit facilities of certain of the Company’s subsidiaries. The Senior Notes are senior unsecured obligations of Griffon guaranteed by certain domestic subsidiaries, and are subject to certain covenants, limitations and restrictions.
	On June 24, 2011, Griffon commenced an exchange offer to exchange the original Senior Notes for new 7.125% Senior Notes due in 2018 that will be identical in all material respects to the original Senior Notes, except that the new Senior Notes will be registered under the Securities Act of 1933. The exchange offer will remain open until 5:00 p.m. Eastern Standard Time on August 9, 2011, unless extended.
	On March 18, 2011, Griffon entered into a five-year $200,000 Revolving Credit Facility (“Credit Agreement”), which includes a letter of credit sub-facility with a limit of $50,000, a multi-currency sub-facility of $50,000 and a swingline sub-facility with a limit of $30,000. Borrowings under the Credit Agreement may be repaid and re-borrowed at any time, subject to final maturity of the facility or the occurrence of a default or event of default under the Credit Agreement. Interest is payable on borrowings at either a LIBOR or base rate benchmark rate plus an applicable margin, which will decrease based on financial performance. The margins are 1.75% for base rate loans and 2.75% for LIBOR loans, in each case without a floor. The Credit Agreement has certain financial maintenance tests including a maximum total leverage ratio, a maximum senior secured leverage ratio and a minimum interest coverage ratio as well as customary affirmative and negative covenants and events of default. The Credit Agreement also includes certain restrictions, such as limitations on the incurrence of indebtedness and liens and the making of restricted payments and investments. Borrowings under the Credit Agreement are guaranteed by certain domestic subsidiaries and are secured, on a first priority basis, by substantially all assets of the Company and the guarantors. There was no outstanding balance as of June 30, 2011, and as of such date the Company was in compliance with the terms and covenants of the Credit Agreement.
	At June 30, 2011, there were $20,477 of standby letters of credit outstanding under the Credit Agreement; $179,523 was available for borrowing at that date.
(b)	On December 21, 2009, Griffon issued $100,000 principal of 4% convertible subordinated notes due 2017 (the “2017 Notes”). The initial conversion rate of the 2017 Notes was 67.0799 shares of Griffon’s common stock per $1,000 principal amount of notes, corresponding to an initial conversion price of $14.91 per share, a 23% conversion premium over the $12.12 closing price on December 15, 2009. Griffon used 8.75% as the nonconvertible

10

	debt-borrowing rate to discount the 2017 Notes and will amortize the debt discount through January 2017. At issuance, the debt component of the 2017 Notes was $75,437 and debt discount was $24,563. At September 30, 2010 and June 30, 2011, the 2017 Notes had a capital in excess of par component, net of tax, of $15,720.
(c)	On December 20, 2010, Griffon entered into two second lien real estate mortgages to secure new loans totaling $11,834. The loans mature in February 2016, are collateralized by the related properties and are guaranteed by Griffon. The loans bear interest at a rate of LIBOR plus 3% with the option to swap to a fixed rate.
	Griffon has other real estate mortgages, collateralized by real property, that bear interest at rates from 6.3% to 6.6% with maturities extending through 2016.
(d)	Griffon’s Employee Stock Ownership Plan (“ESOP”) entered into a loan agreement in August 2010 to borrow $20,000 over a one-year period, to be used to purchase Griffon common stock in the open market. The loan bears interest at a) LIBOR plus 2.5% or b) the lender’s prime rate. After the first year, Griffon has the option to convert all or a portion of the outstanding loan to a five-year term. If converted, principal is payable in quarterly installments of $250, beginning September 2011, with the remainder due at maturity. The loan is secured by shares purchased with the proceeds of the loan, and repayment is guaranteed by Griffon. At June 30, 2011, 1,398,677 shares have been purchased (some of which were purchased pursuant to a 10b5-1 repurchase plan); the outstanding balance was $15,673 and $4,327 was available for borrowing under the agreement. The Company expects to enter into an amendment to this loan agreement shortly that would (i) extend the end date for drawing down the $20,000 borrowing availability from August 2011 to November 2011, (ii) change the starting date for quarterly amortization payments from September 2011 to December 2011, and extend the maturity date of the loan from August 2016 to November 2016.
	In addition, the ESOP has a loan agreement, guaranteed by Griffon, which requires quarterly principal payments of $156 and interest through the expiration date of September 2012 at which time the $3,900 balance of the loan, and any outstanding interest, will be payable. The primary purpose of this loan was to purchase 547,605 shares of Griffon’s common stock in October 2008. The loan is secured by shares purchased with the proceeds of the loan, and repayment is guaranteed by Griffon. The loan bears interest at rates based upon the prime rate or LIBOR. At June 30, 2011, $4,532 was outstanding.
(e)	In October 2006, CBP entered into a capital lease totaling $14,290 for real estate in Troy, Ohio. Approximately $10,000 was used to acquire the building and the remaining amount was restricted for improvements. The lease matures in 2021, bears interest at a fixed rate of 5.1%, is secured by a mortgage on the real estate and is guaranteed by Griffon.
(f)	At June 30, 2011 and September 30, 2010, Griffon had $532 of 4% convertible subordinated notes due 2023 (the “2023 Notes”) outstanding. Holders of the 2023 Notes may require Griffon to repurchase all or a portion of their 2023 Notes on July 18, 2013 and 2018, if Griffon’s common stock price is below the conversion price of the 2023 Notes, as well as upon a change in control. At June 30, 2011 and September 30, 2010, the 2023 Notes had no capital in excess of par value component as substantially all of these notes were put to Griffon at par and settled in July 2010.
	In January 2010, Griffon purchased $10,100 face value of the 2023 Notes for $10,200 which, after proportionate reduction in related deferred financing costs, resulted in a net pre-tax gain from debt extinguishment of $12. Capital in excess of par was reduced by $300 for the equity portion of the extinguished 2023 Notes, and debt discount was reduced by $200.
	In December 2009, Griffon purchased $19,200 face value of the 2023 Notes for $19,400. Including a proportionate reduction in the related deferred financing costs, Griffon recorded an immaterial net pre-tax loss on the extinguishment. Capital in excess of par value was reduced by $700 related to the equity portion of the extinguished 2023 Notes and the debt discount was reduced by $500.
(g)	In November 2010, Clopay Europe GMBH (“Clopay Europe”) entered into a €10,000 revolving credit facility and a €20,000 term loan. The facility accrues interest at Euribor plus 2.35% per annum, and the term loan accrues interest at Euribor plus 2.45% per annum. The revolving facility matures in November 2011, but is renewable upon mutual agreement with the bank. The term loan can be drawn until August 2011 and, if drawn, repayment will

11

	be in ten equal installments beginning September 2011 with maturity in December 2013. Under the term loan, Clopay Europe is required to maintain a certain minimum equity to assets ratio and keep leverage below a certain level, defined as the ratio of total debt to EBITDA. There were no borrowings under the term loan at June 30, 2011. Borrowings under the revolving facility at June 30, 2011 were €7,500 and €2,500 was available for borrowing. In July 2011, the full €20,000 was drawn on the Term Loan, with a portion of the proceeds used to repay borrowings under the revolving credit facility.
	Clopay do Brazil, a subsidiary of Plastics, maintains lines of credit of approximately $4,500. Interest on borrowings accrue at a rate of LIBOR plus 3.8% or CDI plus 5.6%. $2,000 was borrowed under the lines and $2,500 was available as of as of June 30, 2011.
(h)	In connection with the ATT acquisition, Clopay Ames True Temper Holding Corp. (“Clopay Ames”), a subsidiary of Griffon, entered into the $375,000 secured term Loan (“Term Loan”) and a $125,000 asset based lending agreement (“ABL”). The acquisition, including all related transaction costs, was funded by proceeds of the Term Loan, $25,000 drawn under the New ABL, and $168,000 of Griffon cash. ATT’s previous outstanding debt was repaid in connection with the acquisition.
	On November 30, 2010, Clopay Ames, as required under the Term Loan agreement, entered into an interest rate swap on a notional amount of $200,000 of the Term Loan. The agreement fixed the LIBOR component of the Term Loan interest rate at 2.085% for the notional amount of the swap.
	On March 17, 2011, the Term Loan, and swap were terminated, and on March 18, 2011 the ABL was terminated, in connection with the issuance of the Senior Notes and Credit Agreement.
(i)	In March 2008, Telephonics entered into a credit agreement with JPMorgan Chase Bank, N.A., as administrative agent, and the lenders party thereto, pursuant to which the lenders agreed to provide a five-year, revolving credit facility of $100,000 (the “TCA”). The TCA terminated in connection with the Credit Agreement.
(j)	Primarily capital leases.

At June 30, 2011, Griffon and its subsidiaries were in compliance with the terms and covenants of its credit agreements and loan agreements.

During the second quarter, in connection with the termination of the Term Loan, ABL and Telephonics credit agreement, Griffon recorded a $26,164 loss on extinguishment of debt consisting of $21,617 of deferred financing charges and original issuer discounts, a call premium of $3,703 on the Term Loan, and $844 of swap and other breakage costs.

As part of the acquisition of ATT, Griffon acquired interest rate swaps that had fair values totaling $3,845 at September 30, 2010. These swaps were terminated in October 2010 for $4,303, including accrued interest of $458.

NOTE 9 — SHAREHOLDERS’ EQUITY

During 2010, Griffon granted 713,637 restricted shares; 703,845 shares issued to employees, substantially all of which were three to four-year cliff vesting, and a total fair value of $7,989, or a weighted average fair value of $11.35 per share; and 9,792 shares issued to Directors, vesting annually in equal installments over three years with total fair value of $120, or a weighted average fair value of $12.25 per share. In connection with the ATT acquisition, Griffon entered into certain retention arrangements with the ATT senior management team. Under these arrangements, the ATT management team purchased 239,145 shares of common stock and received 239,145 shares of restricted stock that vest in full after four years, subject to the attainment of a specified performance measure. During 2011, 107,509 restricted shares were forfeited which had a weighted average fair value of $11.81 per share.

12

During the third quarter of 2011, Griffon granted a total of 10,000 shares of restricted stock with three-year cliff vesting and a total fair value of $99, or a weighted average fair value of $9.94 per share.

During the second quarter of 2011, Griffon granted 365,000 restricted shares and 590,000 performance shares. The restricted shares had a total fair value of $4,544, or a weighted average fair value of $12.45 per share with 260,000 shares having a three-year cliff vesting; 30,000 shares, issued to Directors, vesting annually in equal installments over three years; and 75,000 shares vesting annually in equal installments over five years. The performance shares have a fair value of $7,346, or a weighted average fair value of $12.45 per share, and cliff vest when either the stock price of Griffon closes at $16 per share for twenty consecutive trading days or in 7 years, whichever comes first.

During the first quarter of 2011, Griffon granted a total of 450,700 shares of restricted stock with three-year cliff vesting and a total fair value of $5,956, or a weighted average fair value of $13.22 per share.

The fair value of restricted stock and option grants is amortized over the respective vesting periods.

For the three and nine months ended June 30, 2011, stock based compensation expense totaled $2,120 and $6,767, respectively, compared to $1,512 and $4,447, respectively, for the prior year comparable periods.

NOTE 10 – EARNINGS PER SHARE (EPS)

Basic EPS was calculated by dividing income available to common shareholders by the weighted average number of shares of common stock outstanding during the period. Diluted EPS was calculated by dividing income available to common shareholders by the weighted average number of shares of common stock outstanding plus additional common shares that could be issued in connection with stock based compensation. The 2023 Notes and the 2017 Notes were anti-dilutive due to the conversion price being greater than the weighted-average stock price during the periods presented. Due to the net loss in the nine-month period ended June 30, 2011, the incremental shares from stock based compensation are anti-dilutive.

The following table is a reconciliation of the share amounts (in thousands) used in computing earnings per share:

	Three Months Ended June 30,				Nine Months Ended June 30,
	2011		2010		2011		2010
Weighted average shares outstanding - basic		59,606		59,018		59,387		58,944
Incremental shares from stock based compensation		919		1,136		—		953
Weighted average shares outstanding - diluted		60,525		60,154		59,387		59,897
Anti-dilutive options excluded from diluted EPS computation		1,200		865		1,200		1,037
Anti-dilutive restricted stock excluded from diluted EPS computation		850		86		850		86

Griffon has the intent and ability to settle the principal amount of the 2017 Notes in cash; therefore, the potential issuance of shares related to the principal amount of the 2017 Notes is not included in diluted shares.

NOTE 11 – BUSINESS SEGMENTS

Griffon’s reportable business segments are as follows:

• Home & Building Products is a leading manufacturer and marketer of residential, commercial and industrial garage doors to professional installing dealers and major home center retail chains, as well as a global provider of non-powered landscaping products that make work easier for homeowners and professionals.

• Telephonics develops, designs and manufactures high-technology integrated information, communication and sensor system solutions to military and commercial markets worldwide.

13

• Plastics is an international leader in the development and production of embossed, laminated and printed specialty plastic films used in a variety of hygienic, health-care and industrial applications.

Griffon evaluates performance and allocates resources based on each segments’ operating results before interest income or expense, income taxes, depreciation and amortization, gain (losses) from debt extinguishment, unallocated amounts, restructuring charges and costs related to the fair value of inventory for acquisitions. Griffon believes this information is useful to investors for the same reason. The following tables provide a reconciliation of Segment profit and Segment profit before depreciation, amortization, restructuring and fair value write-up of acquired inventory sold to Income before taxes and discontinued operations:

	For the Three Months Ended June 30,				For the Nine Months Ended June 30,
	2011		2010		2011		2010
REVENUE
Home & Building Products:
ATT	$	114,144	$	—	$	353,985	$	—
CBP		100,099		104,325		290,840		286,051
Home & Building Products		214,243		104,325		644,825		286,051
Telephonics		103,530		100,413		315,334		320,222
Plastics		137,509		122,288		385,654		339,887
Total consolidated net sales	$	455,282	$	327,026	$	1,345,813	$	946,160

	For the Three Months Ended June 30,						For the Nine Months Ended June 30,
	2011			2010			2011			2010
INCOME (LOSS) BEFORE TAXES AND DISCONTINUED OPERATIONS
Segment operating profit (loss):
Home & Building Products *	$	13,512		$	2,406		$	18,820		$	5,553
Telephonics		9,725			9,783			31,643			27,400
Plastics		(305	)		6,691			9,007			12,138
Total segment operating profit		22,932			18,880			59,470			45,091
Unallocated amounts		(7,781	)		(8,247	)		(19,468	)		(22,138	)
Loss from debt extinguishment, net		—			—			(26,164	)		(6	)
Net interest expense		(12,463	)		(3,679	)		(34,839	)		(10,124	)
Income (loss) before taxes and discontinued operations	$	2,688		$	6,954		$	(21,001	)	$	12,823
Segment profit before depreciation, amortization, restructuring and fair value write-up of acquired inventory sold:
Home & Building Products	$	22,487		$	5,941		$	59,640		$	16,502
Telephonics		12,122			11,768			37,457			32,798
Plastics		6,048			11,718			27,065			28,611
Total Segment profit before depreciation, amortization, restructuring and fair value write-up of acquired inventory sold		40,657			29,427			124,162			77,911
Unallocated amounts		(7,781	)		(8,247	)		(19,468	)		(22,138	)
Loss from debt extinguishment, net		—			—			(26,164	)		(6	)
Net interest expense		(12,463	)		(3,679	)		(34,839	)		(10,124	)
Segment depreciation and amortization		(15,607	)		(9,058	)		(44,817	)		(29,100	)
Restructuring charges		(2,118	)		(1,489	)		(4,723	)		(3,720	)
Fair value write-up of acquired inventory sold		—			—			(15,152	)		—
Income (loss) before taxes and discontinued operations	$	2,688		$	6,954		$	(21,001	)	$	12,823

* Includes nil and $15,152 of costs related to the sale of inventory that was recorded at fair value in connection with acquisition accounting for ATT for the three and nine months ended June 30, 2011, respectively.

Unallocated amounts typically include general corporate expenses not attributable to reportable segment.

14

	For the Three Months Ended June 30,				For the Nine Months Ended June 30,
	2011		2010		2011		2010
DEPRECIATION and AMORTIZATION
Segment:
Home & Building Products:	$	7,460	$	2,046	$	21,548	$	7,229
Telephonics		1,794		1,985		5,211		5,398
Plastics		6,353		5,027		18,058		16,473
Total segment depreciation and amortization		15,607		9,058		44,817		29,100
Corporate		93		91		261		257
Total consolidated depreciation and amortization	$	15,700	$	9,149	$	45,078	$	29,357
CAPITAL EXPENDITURES
Segment:
Home & Building Products:	$	4,855	$	2,428	$	18,630	$	8,886
Telephonics		3,854		4,021		5,992		10,388
Plastics		14,415		2,325		40,031		6,624
Total segment		23,124		8,774		64,653		25,898
Corporate		113		118		321		683
Total consolidated capital expenditures	$	23,237	$	8,892	$	64,974	$	26,581
					At June 30, 2011		At September 30, 2010
ASSETS
Segment assets:
Home & Building Products:					$	956,536	$	918,012
Telephonics						266,024		268,373
Plastics						465,189		397,470
Total segment assets						1,687,749		1,583,855
Corporate						194,240		157,645
Total continuing assets						1,881,989		1,741,500
Assets of discontinued operations						5,114		6,882
Consolidated total					$	1,887,103	$	1,748,382

NOTE 12 – COMPREHENSIVE INCOME (LOSS)

Comprehensive income (loss) was as follows:

	Three months Ended June 30,					Nine Months Ended June 30,
	2011		2010			2011			2010
Net income (loss)	$	4,872	$	4,968		$	(10,809	)	$	11,292
Foreign currency translation adjustment		8,664		(17,787	)		25,130			(32,223	)
Pension other comprehensive income amortization, net of tax		426		388			1,277			1,164
Comprehensive income (loss)	$	13,962	$	(12,431	)	$	15,598		$	(19,767	)

15

NOTE 13 – DEFINED BENEFIT PENSION EXPENSE

Defined benefit pension expense was as follows:

	Three Months Ended June 30,						Nine Months Ended June 30,
	2011			2010			2011			2010
Service cost	$	88		$	139		$	263		$	417
Interest cost		2,792			907			8,370			2,721
Expected return on plan assets		(2,843	)		(343	)		(8,524	)		(1,029	)
Amortization:
Prior service cost		84			84			252			252
Recognized actuarial loss		571			512			1,713			1,536
Net periodic expense	$	692		$	1,299		$	2,074		$	3,897

NOTE 14 – RECENT ACCOUNTING PRONOUNCEMENTS

The Company has implemented all new accounting pronouncements that are in effect and that may impact its financial statements and does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.

NOTE 15 – DISCONTINUED OPERATIONS

The following amounts related to the Installation Services segment, discontinued in 2008, have been segregated from Griffon’s continuing operations and are reported as assets and liabilities of discontinued operations in the condensed consolidated balance sheets:

	At June 30, 2011				At September 30, 2010
	Current		Long-term		Current		Long-term
Assets of discontinued operations:
Prepaid and other current assets	$	1,387	$	—	$	1,079	$	—
Other long-term assets		—		3,727		—		5,803
Total assets of discontinued operations	$	1,387	$	3,727	$	1,079	$	5,803
Liabilities of discontinued operations:
Accounts payable	$	—	$	—	$	8	$	—
Accrued liabilities		4,042		—		4,281		—
Other long-term liabilities		—		5,729		—		8,446
Total liabilities of discontinued operations	$	4,042	$	5,729	$	4,289	$	8,446

There was no Installation Services’ operating unit revenue for the three and nine months ended June 30, 2011 and 2010.

NOTE 16 – RESTRUCTURING AND OTHER RELATED CHARGES

The consolidation of the CBP manufacturing facilities plan, announced in June 2009, is substantially complete. For the project to date, CBP incurred pre-tax exit and restructuring costs of $8,857, substantially all of which were cash charges; charges include $1,175 for one-time termination benefits and other personnel costs, $4,933 for excess facilities and related costs, and $2,749 for other exit costs, primarily in connection with production realignment. CBP had $10,297 in capital expenditures in order to effect the restructuring plan.

16

Telephonics recognized $603 of restructuring charges in the current quarter related to costs incurred in connection with the consolidation of the management of its Electronics Systems and Communication Systems operating units; such charges are all personnel related.

Restructuring and related charges recognized for the three and nine months ended June 30, 2011 and 2010 were follows:

	Workforce Reduction		Facilities & Exit Costs		Other Related Costs		Total
Amounts incurred in:
Quarter ended December 31, 2009	$	279	$	694	$	38	$	1,011
Quarter ended March 31, 2010		124		775		321		1,220
Quarter ended June 30, 2010		94		819		576		1,489
Nine months ended June 30, 2010	$	497	$	2,288	$	935	$	3,720
Quarter ended December 31, 2010	$	239	$	791	$	363	$	1,393
Quarter ended March 31, 2011		61		470		681		1,212
Quarter ended June 30, 2011		1,134		450		534		2,118
Nine months ended June 30, 2011	$	1,434	$	1,711	$	1,578	$	4,723

At June 30, 2011, the accrued liability for the restructuring and related charges consisted of:

	Workforce Reduction			Facilities & Exit Costs			Other Related Costs			Total
Accrued liability at September 30, 2010	$	1,541		$	—		$	—		$	1,541
Charges		1,434			1,711			1,578			4,723
Payments		(1,299	)		(1,711	)		(1,578	)		(4,588	)
Accrued liability at June 30, 2011	$	1,676		$	—		$	—		$	1,676

NOTE 17 – OTHER INCOME

For the quarters ended June 30, 2011 and 2010, Other income included a gain (loss) of $24 and ($610), respectively, of foreign exchange gains/losses, net, and $311 and $419, respectively, of investment expense.

For the nine months ended June 30, 2011 and 2010, Other income included losses of $3 and $776, respectively, of foreign exchange gains/losses, net, and $996 and ($419), respectively, of investment income (expense).

NOTE 18 – WARRANTY LIABILITY

Telephonics offers warranties against product defects for periods ranging from one to two years, with certain products having a limited lifetime warranty, depending on the specific product and terms of the customer purchase agreement. Typical warranties require Telephonics to repair or replace the defective products during the warranty period at no cost to the customer. For Home & Building Products and Telephonics, at the time revenue is recognized, a liability is recorded for warranty costs, estimated based on historical experience; the Segment periodically assesses its warranty obligations and adjusts the liability as necessary. ATT offers an express limited warranty for a period of ninety days, from the date of original purchase, on all products unless otherwise stated on the product or packaging.

17

Changes in Griffon’s warranty liability, included in Accrued liabilities, were as follows:

	Three Months Ended June 30,						Nine Months Ended June 30,
	2011			2010			2011			2010
Balance, beginning of period	$	5,681		$	4,760		$	5,896		$	5,707
Warranties issued and charges in estimated pre-existing warranties		779			1,235			2,159			2,554
Actual warranty costs incurred		(911	)		(1,153	)		(2,506	)		(3,419	)
Balance, end of period	$	5,549		$	4,842		$	5,549		$	4,842

NOTE 19 — COMMITMENTS AND CONTINGENCIES

Legal and environmental

Department of Environmental Conservation of New York State (“DEC”), with ISC Properties, Inc. Lightron Corporation (“Lightron”), a wholly-owned subsidiary of Griffon, once conducted operations at a location in Peekskill in the Town of Cortlandt, New York (the “Peekskill Site”) owned by ISC Properties, Inc. (“ISC”), a wholly-owned subsidiary of Griffon. ISC sold the Peekskill Site in November 1982.

Subsequently, Griffon was advised by the DEC that random sampling at the Peekskill Site and in a creek near the Peekskill Site indicated concentrations of solvents and other chemicals common to Lightron’s prior plating operations. ISC then entered into a consent order with the DEC in 1996 (the “Consent Order”) to perform a remedial investigation and prepare a feasibility study. After completing the initial remedial investigation pursuant to the Consent Order, ISC was required by the DEC, and did conduct accordingly over the next several years, supplemental remedial investigations, including soil vapor investigations, under the Consent Order.

In April 2009, the DEC advised ISC’s representatives that both the DEC and the New York State Department of Health had reviewed and accepted an August 2007 Remedial Investigation Report and an Additional Data Collection Summary Report dated January 30, 2009. With the acceptance of these reports, ISC completed the Remedial Investigation required under the Consent Order and was authorized, accordingly, by the DEC to conduct the Feasibility Study required by the Consent Order. Pursuant to the requirements of the Consent Order and its obligations thereunder, ISC, without acknowledging any responsibility to perform any remediation at the Site, submitted to the DEC in August 2009, a draft Feasibility Study which recommended for the soil, groundwater and sediment medias, remediation alternatives having a current net capital cost value, in the aggregate, of approximately $5,000. In February 2011, DEC advised ISC it had accepted and approved the feasibility study. Accordingly, ISC has no further obligations under the Consent Order.

Upon acceptance of the feasibility study, DEC issued a Proposed Remedial Action Plan (“PRAP”) that sets forth the proposed remedy for the site. The PRAP accepted the recommendation contained in the feasibility study for remediation of the soil and groundwater medias, but selected a different remediation alternative for the sediment medium. The approximate cost and the current net capital cost value of the remedy proposed by DEC in the PRAP is approximately $10,000. After receiving public comments on the PRAP, the DEC issued a Record of Decision (“ROD”) that set forth the specific remedies selected and responded to public comments. The remedies selected by the DEC in the ROD are the same remedies as those set forth in the PRAP.

It is now expected that DEC will enter into negotiations with potentially responsible parties to request they undertake performance of the remedies selected in the ROD, and if such parties do not agree to implement such remedies, then the State may use State Superfund money to remediate the Peekskill site and seek recovery of costs from such parties. Griffon does not acknowledge any responsibility to perform any remediation at the Peekskill Site.

18

Improper Advertisement Claim involving Union Tools Products. During December 2004, a customer of ATT was named in litigation that involved Union Tools products. The complaint asserted causes of action against the defendant for improper advertisement to the end consumer. The allegation suggests that advertisements led the consumer to believe that the hand tools sold were manufactured within boundaries of the United States. The allegation asserts cause of action against the customer for common law fraud. In the event that an adverse judgment is rendered against the customer, there is a possibility that the customer would seek legal recourse against ATT for an unspecified amount in contributory damages. Presently, ATT cannot estimate the amount of loss, if any, if the customer were to seek legal recourse against ATT.

Department of Environmental Conservation of New York State, regarding Frankfort, NY site. During 2009, an underground fuel tank with surrounding soil contamination was discovered at the Frankfort, N.Y. site, which is the result of historical facility operations prior to ATT’s ownership. On June 9, 2011 the DEC advised ATT by letter that it was requesting that ATT enter into an Order on Consent and Administrative Settlement (“Proposed Order”) to investigate and remediate other portions of the site, in addition to the contamination resulting from the underground tank, and for the payment of past costs allegedly incurred by New York State with respect to the site. ATT believes that the scope of its obligations to investigate and remediate other portions of the site, and its obligations to pay past costs, if any, are limited by a prior consent judgment entered into in 1991 by a predecessor company and the DEC. Nevertheless, ATT is in discussions with the DEC with respect to the scope of the Proposed Order. If ATT and the DEC are unable to reach agreement regarding this matter, there is a possibility that the DEC will use state funds to perform certain investigative and remedial actions and then institute a cost recovery action to obtain reimbursement from ATT of the costs expended by the state. ATT believes that it has adequately accrued for reasonably estimable investigation and remediation costs.

U.S. Government investigations and claims

Defense contracts and subcontracts, including Griffon’s contracts and subcontracts, are subject to audit and review by various agencies and instrumentalities of the United States government, including among others, the Defense Contract Audit Agency (“DCAA”), the Defense Contract Investigative Service (“DCIS”), and the Department of Justice which has responsibility for asserting claims on behalf of the U.S. government. In addition to ongoing audits, pursuant to an administrative subpoena Griffon is currently providing information to the U.S. Department of Defense Office of the Inspector General. No claim has been asserted against Griffon, and Griffon is unaware of any material financial exposure in connection with the Inspector General’s inquiry.

In general, departments and agencies of the U.S. Government have the authority to investigate various transactions and operations of Griffon, and the results of such investigations may lead to administrative, civil or criminal proceedings, the ultimate outcome of which could be fines, penalties, repayments or compensatory or treble damages. U.S. Government regulations provide that certain findings against a contractor may lead to suspension or debarment from future U.S. Government contracts or the loss of export privileges for a company or an operating division or subdivision. Suspension or debarment could have material adverse effect on Telephonics because of its reliance on government contracts.

General legal

Griffon is subject to various laws and regulations relating to the protection of the environment and is a party to legal proceedings arising in the ordinary course of business. Management believes, based on facts presently known to it, that the resolution of the matters above and such other matters will not have a material adverse effect on Griffon’s consolidated financial position, results of operations or cash flows.

NOTE 20 — RELATED PARTY

In the second quarter of 2011, Goldman, Sachs & Co. acted as a co-manager and as an initial purchaser in connection with the Senior Notes offering and received customary fees in connection with the rendering of such services.

19

NOTE 21 — CONSOLIDATING GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION

Griffon’s Senior Notes are fully and unconditionally guaranteed, jointly and severally, on a senior secured basis by the domestic assets of Clopay Building Products Company, Inc., Clopay Plastic Products Company, Inc., Telephonics Corporation and Ames True Temper Inc. In accordance with Rule 3-10 of Regulation S-X promulgated under the Securities Act of 1933, presented below are condensed consolidating financial information as of and for the three and nine month periods ended June 30, 2011 and 2010. The financial information may not necessarily be indicative of results of operations or financial position had the guarantor companies or non-guarantor companies operated as independent entities. The guarantor companies and the non-guarantor companies include the consolidated financial results of their wholly-owned subsidiaries accounted for under the equity method.

CONDENSED CONSOLIDATING BALANCE SHEETS
At June 30, 2011

($ in thousands)	Parent Company		Guarantor Companies		Non- Guarantor Companies		Elimination			Consolidation
CURRENT ASSETS
Cash and equivalents	$	174,739	$	29,911	$	41,904	$	—		$	246,554
Accounts receivable, net of allowances		—		178,662		74,491		—			253,153
Contract costs and recognized income not yet billed, net of progress payments		—		63,536		1,018		—			64,554
Inventories, net		—		203,958		72,973		—			276,931
Prepaid and other current assets		16,755		48,450		1,011		(1,016	)		65,200
Assets of discontinued operations		—		—		1,387		—			1,387
Total Current Assets		191,494		524,517		192,784		(1,016	)		907,779
PROPERTY, PLANT AND EQUIPMENT, net		1,377		214,845		135,740		—			351,962
GOODWILL		—		278,275		83,301		—			361,576
INTANGIBLE ASSETS, net		—		156,212		74,378		—			230,590
INTERCOMPANY RECEIVABLE		468,372		275,625		25,204		(769,201	)		—
EQUITY INVESTMENTS IN SUBSIDIARIES		2,816,629		659,525		2,384,638		(5,860,792	)		—
OTHER ASSETS		55,554		44,045		13,599		(81,729	)		31,469
ASSETS OF DISCONTINUED OPERATIONS		—		—		3,727		—			3,727
Total Assets	$	3,533,426	$	2,153,044	$	2,913,371	$	(6,712,738	)	$	1,887,103
CURRENT LIABILITIES
Notes payable and current portion of long-term debt	$	1,125	$	4,356	$	13,826	$	—		$	19,307
Accounts payable and accrued liabilities		31,033		188,881		52,253		(1,016	)		271,151
Liabilities of discontinued operations		—		—		4,042		—			4,042
Total Current Liabilities		32,158		193,237		70,121		(1,016	)		294,500
LONG-TERM DEBT, net of debt discounts		649,185		10,846		14,499		—			674,530
INTERCOMPANY Payables		—		34,195		735,006		(769,201	)		—
OTHER LIABILITIES		79,746		163,996		33,006		(81,729	)		195,019
LIABILITIES OF DISCONTINUED OPERATIONS		—		—		5,729		—			5,729
Total Liabilities		761,089		402,274		858,361		(851,946	)		1,169,778
SHAREHOLDERS’ EQUITY		2,772,337		1,750,770		2,055,010		(5,860,792	)		717,325
Total Liabilities and Shareholders’ Equity	$	3,533,426	$	2,153,494	$	2,913,371	$	(6,712,738	)	$	1,887,103

20

CONDENSED CONSOLIDATING BALANCE SHEETS
At September 30, 2010

($ in thousands)	Parent Company		Guarantor Companies		Non- Guarantor Companies		Elimination			Consolidation
CURRENT ASSETS
Cash and equivalents	$	74,600	$	57,113	$	38,089	$	—		$	169,802
Accounts receivable, net of allowances		—		181,549		70,480		—			252,029
Contract costs and recognized income not yet billed, net of progress payments		—		62,681		474		—			63,155
Inventories, net		—		211,920		56,881		—			268,801
Prepaid and other current assets		5,963		39,843		10,291		(315	)		55,782
Assets of discontinued operations		—		—		1,079		—			1,079
Total Current Assets		80,563		553,106		177,294		(315	)		810,648
PROPERTY, PLANT AND EQUIPMENT, net		1,267		205,085		108,574		—			314,926
GOODWILL		—		278,275		77,812		—			356,087
INTANGIBLE ASSETS, net		—		91,507		141,504		—			233,011
INTERCOMPANY RECEIVABLE		—		271,143		218,488		(489,631	)		—
EQUITY INVESTMENTS IN SUBSIDIARIES		3,269,975		1,091,359		2,546,639		(6,907,973	)		—
OTHER ASSETS		40,586		44,188		11,784		(68,651	)		27,907
ASSETS OF DISCONTINUED OPERATIONS		—		—		5,803		—			5,803
Total Assets	$	3,392,391	$	2,534,663	$	3,287,898	$	(7,466,570	)	$	1,748,382
CURRENT LIABILITIES
Notes payable and current portion of long-term debt	$	625	$	1,135	$	19,141	$	—		$	20,901
Accounts payable and accrued liabilities		24,247		224,069		61,851		(315	)		309,852
Liabilities of discontinued operations		—		—		4,289		—			4,289
Total Current Liabilities		24,872		225,204		85,281		(315	)		335,042
LONG-TERM DEBT, net of debt discounts		82,382		44,902		376,651		—			503,935
INTERCOMPANY PAYABLES		—		238,392		251,239		(489,631	)		—
OTHER LIABILITIES		76,821		113,394		68,680		(68,651	)		190,244
LIABILITIES OF DISCONTINUED OPERATIONS		—		—		8,446		—			8,446
Total Liabilities		184,075		621,892		790,297		(558,597	)		1,037,667
SHAREHOLDERS’ EQUITY		3,208,316		1,912,771		2,497,601		(6,907,973	)		710,715
Total Liabilities and Shareholders’ Equity	$	3,392,391	$	2,534,663	$	3,287,898	$	(7,466,570	)	$	1,748,382

21

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
For the Three Months Ended June 30, 2011

($ in thousands)	Parent Company			Guarantor Companies			Non- Guarantor Companies			Elimination			Consolidation
Revenue	$	—		$	344,229		$	121,993		$	(10,940	)	$	455,282
Cost of goods and services		—			255,237			112,185			(11,309	)		356,113
Gross profit		—			88,992			9,808			369			99,169
Selling, general and administrative expenses		6,285			62,190			13,663			(93	)		82,045
Restructuring and other related charges		—			2,016			102			—			2,118
Total operating expenses		6,285			64,206			13,765			(93	)		84,163
Income (loss) from operations		(6,285	)		24,786			(3,957	)		462			15,006
Other income (expense)
Interest income (expense), net		(3,600	)		2,667			(11,530	)		—			(12,463	)
Other, net		(1,349	)		7,139			(5,706	)		61			145
Total other income (expense)		(4,949	)		9,806			(17,236	)		61			(12,318	)
Income (loss) before taxes and discontinued operations		(11,234	)		34,592			(21,193	)		523			2,688
Provision (benefit) for income taxes		(8,708	)		10,254			(3,730	)		—			(2,184	)
Income (loss) before equity in net income of subsidiaries		(2,526	)		24,338			(17,463	)		523			4,872
Equity in net income of subsidiaries		6,875			(12,237	)		24,338			(18,976	)		—
Loss from operations		4,349			12,101			6,875			(18,453	)		4,872
Income from discontinued operations		—			—			—			—			—
Net loss	$	4,349		$	12,101		$	6,875		$	(18,453	)	$	4,872

22

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
For The Three Months Ended June 30, 2010

($ in thousands)	Parent Company			Guarantor Companies			Non- Guarantor Companies			Elimination			Consolidation
Revenue	$	—		$	249,885		$	74,832		$	2,309		$	327,026
Cost of goods and services		—			186,952			63,666			2,053			252,671
Gross profit		—			62,933			11,166			256			74,355
Selling, general and administrative expenses		7,229			45,457			9,028			(64	)		61,650
Restructuring and other related charges		—			1,489			—			—			1,489
Total operating expenses		7,229			46,946			9,028			(64	)		63,139
Income (loss) from operations		(7,229	)		15,987			2,138			320			11,216
Other income (expense)
Interest income (expense), net		(2,613	)		1,101			(2,167	)		—			(3,679	)
Gain from debt extinguishment, net		—			—			—			—			—
Other, net		(425	)		2,042			(1,880	)		(320	)		(583	)
Total other income (expense)		(3,038	)		3,143			(4,047	)		(320	)		(4,262	)
Income (loss) before taxes and discontinued operations		(10,267	)		19,130			(1,909	)		—			6,954
Provision (benefit) for income taxes		(4,879	)		6,590			254			—			1,965
Income (loss) before equity in net income of subsidiaries		(5,388	)		12,540			(2,163	)		—			4,989
Equity in net income of subsidiaries		10,356			(2,275	)		12,540			(20,621	)		—
Income from operations		4,968			10,265			10,377			(20,621	)		4,989
Loss from discontinued operations		—			—			(21	)		—			(21	)
Net income	$	4,968		$	10,265		$	10,356		$	(20,621	)	$	4,968

23

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
For the Nine Months Ended June 30, 2011

($ in thousands)	Parent Company			Guarantor Companies			Non- Guarantor Companies			Elimination			Consolidation
Revenue	$	—		$	1,013,130		$	361,365		$	(28,682	)	$	1,345,813
Cost of goods and services		—			778,650			308,669			(29,677	)		1,057,642
Gross profit		—			234,480			52,696			995			288,171
Selling, general and administrative expenses		16,848			187,151			43,103			(249	)		246,853
Restructuring and other related charges		—			4,498			225			—			4,723
Total operating expenses		16,848			191,649			43,328			(249	)		251,576
Income (loss) from operations		(16,848	)		42,831			9,368			1,244			36,595
Other income (expense)
Interest income (expense), net		(8,997	)		4,366			(30,208	)		—			(34,839	)
Loss from debt extinguishment, net		—			(397	)		(25,767	)		—			(26,164	)
Other, net		(42	)		4,908			(738	)		(721	)		3,407
Total other income (expense)		(9,039	)		8,877			(56,713	)		(721	)		(57,596	)
Income (loss) before taxes and discontinued operations		(25,887	)		51,708			(47,345	)		523			(21,001	)
Provision (benefit) for income taxes		(14,594	)		21,471			(17,069	)		—			(10,192	)
Income (loss) before equity in net income of subsidiaries		(11,293	)		30,237			(30,276	)		523			(10,809	)
Equity in net income (loss) of subsidiaries		(39	)		2,122			30,237			(32,320	)		—
Loss from operations		(11,332	)		32,359			(39	)		(31,797	)		(10,809	)
Income from discontinued operations		—			—			—			—			—
Net income (loss)	$	(11,332	)	$	32,359		$	(39	)	$	(31,797	)	$	(10,809	)

24

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
For The Nine Months Ended June 30, 2010

($ in thousands)	Parent Company			Guarantor Companies			Non- Guarantor Companies			Elimination			Consolidation
Revenue	$	—		$	720,738		$	227,842		$	(2,420	)	$	946,160
Cost of goods and services		—			539,936			195,707			(3,189	)		732,454
Gross profit		—			180,802			32,135			769			213,706
Selling, general and administrative expenses		20,950			140,396			26,512			(192	)		187,666
Restructuring and other related charges		—			3,720			—			—			3,720
Total operating expenses		20,950			144,116			26,512			(192	)		191,386
Income (loss) from operations		(20,950	)		36,686			5,623			961			22,320
Other income (expense)
Interest income (expense), net		(6,851	)		3,772			(7,045	)		—			(10,124	)
Loss from debt extinguishment, net		(6	)		—			—			—			(6	)
Other, net		(425	)		3,705			(1,686	)		(961	)		633
Total other income (expense)		(7,282	)		7,477			(8,731	)		(961	)		(9,497	)
Income (loss) before taxes and discontinued operations		(28,232	)		44,163			(3,108	)		—			12,823
Provision (benefit) for income taxes		(12,401	)		15,356			(1,335	)		—			1,620
Income (loss) before equity in net income of subsidiaries		(15,831	)		28,807			(1,773	)		—			11,203
Equity in net income (loss) of subsidiaries		27,123			(2,048	)		28,807			(53,882	)		—
Income (loss) from operations		11,292			26,759			27,034			(53,882	)		11,203
Income from discontinued operations		—			—			89			—			89
Net income (loss)	$	11,292		$	26,759		$	27,123		$	(53,882	)	$	11,292

25

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
For the Nine Months Ended June 30, 2011

($ in thousands)	Parent Company			Guarantor Companies			Non- Guarantor Companies			Elimination			Consolidation
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$	(11,332	)	$	32,359		$	(39	)	$	(31,797	)	$	(10,809	)
Net cash used in operating activities		21,279			35,824			(44,048	)		—			13,055
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of property, plant and equipment		(321	)		(36,400	)		(28,253	)		—			(64,974	)
Acquired business, net of cash acquired		—			(1,066	)		211			—			(855	)
Intercompany distributions		10,000			(10,000	)		—			—			—
Funds restricted for capital projects		—			3,875			—			—			3,875
Proceeds from sale of investment		—			—			1,333			—			1,333
Increase in equipment lease deposits		—			—			—			—			—
Net cash provided by (used in) investing activities		9,679			(43,591	)		(26,709	)		—			(60,621	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of long-term debt		565,673			—			75,290			—			640,963
Payments of long-term debt		(469	)		(30,850	)		(463,890	)		—			(495,209	)
Decrease in short-term borrowings		—			—			12,730			—			12,730
Intercompany debt		(468,372	)		—			468,372			—			—
Financing costs		(14,354	)		—			(6,989	)		—			(21,343	)
Purchase of ESOP shares		(15,673	)		—			(1	)		—			(15,674	)
Exercise of stock options		20			—			—			—			20
Tax benefit from vesting of restricted stock		2,334			—			—			—			2,334
Other, net		22			11,415			(11,415	)		—			22
Net cash provided by financing activities		69,181			(19,435	)		74,097			—			123,843
Net cash used in discontinued operations		—			—			(829	)		—			(829	)
Effect of exchange rate changes on cash and equivalents		—			—			1,304			—			1,304
NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS		100,139			(27,202	)		3,815			—			76,752
CASH AND EQUIVALENTS AT BEGINNING OF PERIOD		74,600			57,113			38,089			—			169,802
CASH AND EQUIVALENTS AT END OF PERIOD	$	174,739		$	29,911		$	41,904		$	—		$	246,554

26

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
For The Nine Months Ended June 30, 2010

($ in thousands)	Parent Company			Guarantor Companies			Non- Guarantor Companies			Elimination			Consolidation
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	11,292		$	26,759		$	27,123		$	(53,882	)	$	11,292
Net cash provided by (used in) operating activities		(13,129	)		63,984			(2,661	)		—			48,194
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of property, plant and equipment		(683	)		(21,760	)		(4,138	)		—			(26,581	)
Intercompany distributions		7,500			(7,500	)		—			—			—
Decrease in equipment lease deposits		—			(1,040	)		—			—			(1,040	)
Net cash provided by (used in) investing activities		6,817			(30,300	)		(4,138	)		—			(27,621	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of long-term debt		100,000			—			—			—			100,000
Payments of long-term debt		(30,144	)		(50,724	)		(182	)		—			(81,050	)
Financing costs		(4,145	)		—			—			—			(4,145	)
Exercise of stock options		299			—			—			—			299
Tax benefit from vesting of restricted stock		99			—			—			—			99
Other, net		192			5,047			(5,047	)		—			192
Net cash provided by (used in) financing activities		66,301			(45,677	)		(5,229	)		—			15,395
Net cash used in discontinued operations		—			—			(449	)		—			(449	)
Effect of exchange rate changes on cash and equivalents		—			—			(4,719	)		—			(4,719	)
NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS		59,989			(11,993	)		(17,196	)		—			30,800
CASH AND EQUIVALENTS AT BEGINNING OF PERIOD		223,511			37,865			59,457			—			320,833
CASH AND EQUIVALENTS AT END OF PERIOD	$	283,500		$	25,872		$	42,261		$	—		$	351,633

NOTE 22 — SUBSEQUENT EVENT

Griffon’s Board of Directors has authorized the repurchase of up to an additional $50,000 of Griffon’s outstanding common stock. Approximately 1,366,000 shares of common stock remain available for repurchase pursuant to an existing buyback program. Under the repurchase programs, the Company may, from time to time, purchase shares of its common stock, depending upon market conditions, in open market or privately negotiated transactions, including pursuant to a 10b5-1 plan.

27

Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations

BUSINESS OVERVIEW (in thousands, expect per share data)

Griffon Corporation (the “Company” or “Griffon”), is a diversified management and holding company that conducts business through wholly-owned subsidiaries. Griffon oversees the operations of its subsidiaries, allocates resources among them and manages their capital structures. Griffon provides direction and assistance to its subsidiaries in connection with acquisition and growth opportunities as well as in connection with divestitures. Griffon, to further diversify, also seeks out, evaluates and, when appropriate, will acquire additional businesses that offer potentially attractive returns on capital.

Griffon operates through three business segments: Home & Building Products, Telephonics Corporation and Clopay Plastic Products Company.

• Home & Building Products (“HBP”) consists of:

- Clopay Building Products Company (“CBP”), a leading manufacturer and marketer of residential, commercial and industrial garage doors to professional installing dealers and major home center retail chains.

- Ames True Temper, Inc. (“ATT”), acquired on September 30, 2010, is a global provider of non-powered landscaping products that make work easier for homeowners and professionals. Due to the timing of the acquisition, none of ATT’s 2010 results of operations were included in Griffon’s results for the year ended September 30, 2010.

• Telephonics Corporation (“Telephonics”) designs, develops and manufactures high-technology integrated information, communication and sensor system solutions to military and commercial markets worldwide.

• Clopay Plastic Products Company (“Plastics”) is an international leader in the development and production of embossed, laminated and printed specialty plastic films used in a variety of hygienic, health-care and industrial applications.

The purchase of ATT occurred on September 30, 2010. Accordingly, ATT’s results of operations are not included in Griffon’s consolidated statements of operations or cash flows or related footnotes for any period presented prior to September 30, 2010, except where explicitly stated as pro forma results. Griffon’s consolidated balance sheet at September 30, 2010 and related footnotes include ATT’s balances at that date. The accounts of the acquired company, after adjustments to reflect fair market values assigned to assets and liabilities, have been included in Griffon’s consolidated financial statements from the date of acquisition.

OVERVIEW

Revenue for the quarter ended June 30, 2011 was $455,282, compared to $327,026 in the prior year quarter. Income from continuing operations was $4,872, or $0.08 per diluted share, compared to $4,989, or $0.08 per share, in the prior year quarter. The current quarter results included the following:

- $2,118 ($1,377, net of tax, or $0.02 per share) of restructuring charges; and

- $3,077, or $0.05 per share, of discrete tax items and the quarter impact of changes in the expected annual effective tax rate, net.

The prior year quarter included $1,489 ($968, net of tax, or $0.02 per share) of restructuring charges.

Excluding these items from both periods, income from continuing operations would have been $3,172, or $0.05 per share, compared to $5,957, or $0.10 per share, in the prior year quarter. Income (loss) from discontinued operations for the June 2011 and 2010 third quarters was essentially nil. Net income for the third quarter of 2011 was $4,872, or $0.08 per share, compared to $4,968, or $0.08 per share, in the prior year quarter.

28

On a pro forma basis, as if ATT was purchased on October 1, 2009, third quarter revenue would have been $455,282, a 0.2% increase in comparison to $454,498 for the prior year quarter. Net income from continuing operations was $4,872, or $0.08 per share, compared to $10,783, or $0.18 per share, in the prior year quarter. Adjusting these results for the same items discussed above, current quarter income from continuing operations would have been $3,172, or $0.05 per share, compared to $12,504, or $0.21 per share, in the prior year quarter.

Revenue for the nine months ended June 30, 2011 was $1,345,813, compared to $946,160 in the prior year period. Loss from continuing operations was $10,809 or $0.18 per diluted share, compared to income of $11,203, or $0.19 per share, in the prior year period. The current year results included the following:

	-	Charges of $26,164 ($16,813, net of tax, or $0.28 per share) related to debt extinguishment;
	-	$15,152 ($9,849, net of tax, or $0.17 per share) of increased cost of goods related to the sale of inventory recorded at fair value in connection with acquisition accounting for ATT;
	-	$4,723 ($3,070, net of tax, or $0.05 per share) of restructuring charges; and
	-	$4,513, or $0.08 per share, of discrete tax benefits, net.
The prior year results included the following:
	-	$3,720 ($2,418, net of tax, or $0.04 per share) related to the restructuring charges; and
	-	$1,881, or $0.03 per share, related to discrete tax benefits, net.

Excluding these items from both reporting periods, income from continuing operations for the nine months ended June 30, 2011 would have been $14,410 or $0.24 per share, compared to $11,740, or $0.20 per share, in the prior year period.

Income from discontinued operations for the June 2011 and 2010 year-to-date periods was essentially nil.

The net loss for the current year period was $10,809 or $0.18 per share, compared to net income of $11,292, or $0.19 per share, in the prior year period.

On a pro forma basis, as if ATT was purchased on October 1, 2009, revenue for the nine months ended June 30, 2011 of $1,345,813 would have increased 3% in comparison to pro forma revenues of $1,308,164 for the comparable 2010 period. The net loss from continuing operations for the nine-month period ended June 30, 2011 was $10,809 or $0.18 per share, compared to pro forma income of $24,520, or $0.41 per share, for the prior year comparable period. Adjusting these results for the same items discussed above, current period income from continuing operations would have been $14,410 or $0.24 per share, compared to pro forma income of $26,171, or $0.44 per share, in the prior year comparable period.

On March 17, 2011, Griffon issued $550,000 aggregate principal amount of senior notes due 2018 (“Senior Notes”), at par, and will pay interest semi-annually at a rate of 7.125% per annum. The Senior Notes are senior unsecured obligations of Griffon and are guaranteed by certain of its domestic subsidiaries. Proceeds from issuance of the Senior Notes were used to repay the balances outstanding under the Clopay Ames True Temper Holding Corp. (“Clopay Ames”) secured term loan (“Term Loan”) and the Clopay Ames asset based lending agreement (“ABL”).

On March 18, 2011, Griffon entered into a $200,000 five-year revolving credit facility that refinanced and replaced the existing revolving credit facilities at each of Telephonics and Clopay Ames.

The Senior Notes, along with the revolving credit facility, completed the refinancing of substantially all of Griffon’s domestic subsidiary debt with new debt at the parent company level.

Griffon also evaluates performance based on Earnings per share and Income (loss) from continuing operations excluding restructuring charges, gain (loss) from debt extinguishment, discrete tax items and costs related to the fair value of inventory for acquisitions. Griffon believes this information is useful to

29

investors for the same reason. The following table provides a reconciliation of Earnings per share and Income (loss) from continuing operations to Adjusted earnings per share and Adjusted income (loss) from continuing operations:

GRIFFON CORPORATION AND SUBSIDIARIES
RECONCILIATION OF INCOME (LOSS) TO ADJUSTED INCOME (LOSS)
(Unaudited)

	For the Three Months Ended June 30,					For the Nine Months Ended June 30,
	2011			2010		2011			2010
Income (loss) from continuing operations	$	4,872		$	4,989	$	(10,809	)	$	11,203
Adjusting items, net of tax:
Loss from debt extinguishment, net		—			—		16,813			—
Fair value write-up of acquired inventory sold		—			—		9,849			—
Restructuring		1,377			968		3,070			2,418
Discrete and other tax items, net		(3,077	)		—		(4,513	)		(1,881	)
Adjusted income from continuing operations	$	3,172		$	5,957	$	14,410		$	11,740
Diluted earnings (loss) per common share	$	0.08		$	0.08	$	(0.18	)	$	0.19
Adjusting items, net of tax:
Loss from debt extinguishment, net		—			—		0.28			—
Fair value write-up of acquired inventory sold		—			—		0.17			—
Restructuring		0.02			0.02		0.05			0.04
Discrete and other tax items, net		(0.05	)		—		(0.08	)		(0.03	)
Adjusted diluted earnings per common share	$	0.05		$	0.10	$	0.24		$	0.20
Weighted-average shares outstanding (in thousands)		60,525			60,154		59,387			59,897

Note: Due to rounding, the sum of diluted earnings (loss) per common share and adjusting items, net of tax, may not equal adjusted diluted earnings per common share.

RESULTS OF OPERATIONS

Three and nine months ended June 30, 2011 and 2010

Griffon evaluates performance and allocates resources based on each segments’ operating results before interest income or expense, income taxes, depreciation and amortization, gain (losses) from debt extinguishment, unallocated amounts, restructuring charges and costs related to the fair value of inventory for acquisitions. Griffon believes this information is useful to investors for the same reason. The following table provides a reconciliation of Segment profit before depreciation, amortization, restructuring and fair value write up of acquired inventory sold to Income before taxes and discontinued operations:

30

	For the Three Months Ended June 30,						For the Nine Months Ended June 30,
	2011			2010			2011			2010
Segment profit before depreciation, amortization, restructuring and fair value write-up of acquired inventory sold:
Home & Building Products	$	22,487		$	5,941		$	59,640		$	16,502
Telephonics		12,122			11,768			37,457			32,798
Plastics		6,048			11,718			27,065			28,611
Total Segment profit before depreciation, amortization, restructuring and fair value write-up of acquired inventory sold		40,657			29,427			124,162			77,911
Unallocated amounts		(7,781	)		(8,247	)		(19,468	)		(22,138	)
Loss from debt extinguishment, net		—			—			(26,164	)		(6	)
Net interest expense		(12,463	)		(3,679	)		(34,839	)		(10,124	)
Segment depreciation and amortization		(15,607	)		(9,058	)		(44,817	)		(29,100	)
Restructuring charges		(2,118	)		(1,489	)		(4,723	)		(3,720	)
Fair value write-up of acquired inventory sold		—			—			(15,152	)		—
Income (loss) before taxes and discontinued operations	$	2,688		$	6,954		$	(21,001	)	$	12,823

Home & Building Products

	Three Months Ended June 30,								Nine Months Ended June 30,
	2011				2010				2011				2010
Revenue:
ATT	$	114,144			$	—			$	353,985			$	—
CBP		100,099				104,325				290,840				286,051
Home & Building Products		214,243				104,325				644,825				286,051
Segment operating profit (loss)		13,512	6.3	%		2,406	2.3	%		18,820	2.9	%		5,553	1.9	%
Depreciation and amortization		7,460				2,046				21,548				7,229
Fair value write-up of acquired inventory sold		—				—				15,152				—
Restructuring charges		1,515				1,489				4,120				3,720
Segment profit before depreciation, amortization and restructuring	$	22,487	10.5	%	$	5,941	5.7	%	$	59,640	9.2	%	$	16,502	5.8	%

For the quarter ended June 30, 2011, Segment revenue increased $109,918, or 105%, compared to the prior year quarter primarily due to the inclusion of ATT’s revenue. On a pro forma basis, prepared as if ATT was purchased on October 1, 2009, revenue decreased $17,554, or 8%, compared to the prior year quarter. For the quarter, ATT and CBP revenue decreased 10% and 4%, respectively, driven mainly by lower volume. The decline in ATT revenue was primarily the result of inclement weather in the quarter with a resultant impact on the sell-through of lawn and garden tools. The decline in CBP volume was mainly the result of a difficult comparative with the prior year period when sales benefited from home and energy tax credits; such tax credits are no longer in place.

For the quarter ended June 30, 2011, Segment operating profit was $13,512 compared to $2,406 in the prior year quarter. The increase was primarily driven by the inclusion of ATT’s operating profit in the current period’s results. On a pro forma basis, as if ATT was purchased on October 1, 2009, segment operating profit in the prior year quarter was $19,107 compared to $13,512 in the current year quarter. The decline in segment operating profit was mainly due to the volume declines at both ATT and CBP; increased material costs at both ATT and CBP also contributed to the decline.

For the nine months ended June 30, 2011, segment revenue increased $358,774, or 125%, compared to the prior year period primarily due to the inclusion of ATT’s revenue. On a pro forma basis, prepared as if ATT was purchased on October 1, 2009, revenue decreased $3,230, or 0.5%, compared the prior year period. For the nine month period, ATT revenue decreased 2% driven mainly by volume, primarily lawn tools, while CBP revenue increased 2%, driven mainly by volume.

For the nine months ended June 30, 2011, segment operating profit was $18,820 compared to $5,553 in the prior year. The benefit from the inclusion of ATT in current year segment results was partially offset by $15,152 of increased costs of goods related to the sale of inventory recorded at fair value in connection

31

with acquisition accounting for ATT. On a pro forma basis, as if ATT was purchased on October 1, 2009, segment operating profit in the prior year was $49,401 compared to the segment operating profit of $18,820 in the current year. In addition to the ATT inventory item, the decrease was primarily due to the impact of inclement weather on lawn tool sales, higher material costs for both ATT and CBP, and $2,919 of lower receipts under the Byrd Amendment (anti-dumping compensation from the U.S. Government).

Telephonics

	Three Months Ended June 30,								Nine Months Ended June 30,
	2011				2010				2011				2010
Revenue	$	103,530			$	100,413			$	315,334			$	320,222
Segment operating profit		9,725	9.4	%		9,783	9.7	%		31,643	10.0	%		27,400	8.6	%
Depreciation and amortization		1,794				1,985				5,211				5,398
Restructuring charges		603				—				603				—
Segment profit before depreciation and amortization	$	12,122	11.7	%	$	11,768	11.7	%	$	37,457	11.9	%	$	32,798	10.2	%

For the quarter ended June 30, 2011, Telephonics revenue increased $3,117, or 3%, compared to the prior year quarter. The increase was primarily attributable to an increase in Ground Surveillance Radars (“GSR”) ($6,091) and LAMPS MMR revenue ($7,611); these increases were partially offset by a decrease in CREW 3.1 revenue.

For the quarter ended June 30, 2011, Segment operating profit remained consistent, and operating profit margin declined 30 basis points from the prior year quarter primarily due to the restructuring charge and higher selling, general and administrative expenses due to the timing of proposal activities and research and development initiatives, partially offset by gross profits from increased revenue. Telephonics recognized $603 of restructuring charges in the current quarter in connection with the consolidation of the management of its Electronics Systems and Communication Systems operating units; such charges are all personnel related.

For the nine months ended June 30, 2011, Telephonics revenue decreased $4,888, or 2%, compared to the prior year primarily due to the timing of the transition on the Automatic Radar Periscope Detection and Discrimination (“ARPDD”) program from the development to the production phase , the CREW 3.1 program , and the lower rate of production on the C-17 program; the decreases were partially offset by an increase in GSR and LAMPS MMR revenue.

For the nine months ended June 30, 2011, Segment operating profit increased $4,243, or 15%, and operating profit margin improved 140 basis points from the prior year due to program mix, as well as lower selling, general and administrative expenses due to the timing of proposal activities, and research and development initiatives.

During the quarter, Telephonics was awarded several new contracts and received incremental funding on current contracts totaling $105,000. Contract backlog was $442,000 at June 30, 2011 with 76% expected to be realized in the next 12 months. Backlog was $407,000 at September 30, 2010 and $405,000 at June 30, 2010. Backlog is defined as unfilled firm orders for products and services for which funding has been both authorized and appropriated by the customer or congress, in the case of the U.S. government agencies.

Plastics

	Three Months Ended June 30,									Nine Months Ended June 30,
	2011					2010				2011				2010
Revenue	$	137,509				$	122,288			$	385,654			$	339,887
Segment operating profit		(305	)	NM			6,691	5.5	%		9,007	2.3	%		12,138	3.6	%
Depreciation and amortization		6,353					5,027				18,058				16,473
Segment profit before depreciation and amortization	$	6,048		4.4	%	$	11,718	9.6	%	$	27,065	7.0	%	$	28,611	8.4	%

32

For the quarter ended June 30, 2011, Plastics revenue increased $15,221, or 12%, compared to the prior year quarter primarily due to the favorable impact of foreign exchange translation (8%), and the pass through of higher resin costs in customer selling prices (5%); product mix accounted for the balance of the variation.

For the quarter ended June 30, 2011, Segment operating profit decreased $6,996 compared to the prior year quarter. The decline was driven by higher than anticipated start up costs in both Germany and Brazil, related to expanding capacity and product offerings to meet increased customer demand; the start up costs include higher than normal levels of scrap production. There were no significant disruptions in customer service in connection with the scaling up of production of newly installed assets. While improvement in operations in the newly expanded locations is occurring, the Company expects that Plastics will continue to operate at below normal efficiency levels for the next three quarters.

For the nine months ended June 30, 2011, Plastics revenue increased $45,767, or 13%, compared to the prior year period primarily due to higher volumes, the benefit from the pass through of higher resin costs in customer selling prices, product mix and the favorable impact of foreign exchange translation.

For the nine months ended June 30, 2011, segment operating profit decreased $3,131 compared to the prior year for the reasons noted above with respect to the third quarter.

Unallocated

For the quarter ended June 30, 2011, unallocated amounts totaled $7,781 compared to $8,247 in the prior year. The decrease was primarily due to higher legal and consulting expenses related to acquisition due diligence in the prior year. For the nine months ended June 30, 2011, unallocated amounts totaled $19,468 compared to $22,138 in the prior year. The decrease was primarily due to the absence of legal and consulting expenses related to acquisition due diligence, which were incurred in the prior year period.

Segment Depreciation and Amortization

Segment depreciation and amortization increased $6,549 and $15,717 for the three and nine month periods ending June 30, 2011 over the prior year periods primarily due to the increased depreciation and amortization related to the ATT acquisition.

Other income (expense)

For the quarter and nine month period ended June 30, 2011, interest expense increased $8,809 and $24,652, respectively, compared to the prior year periods, primarily as a result of debt incurred for the acquisition of ATT.

During the second quarter, in connection with the termination of the Term Loan, ABL and TCA, Griffon recorded a $26,164 loss on extinguishment of debt consisting of $21,617 of deferred financing charges and original issuer discounts, a call premium of $3,703 on the Term Loan, and $844 of swap and other breakage costs.

For the nine months ended June 30, 2010, Griffon recorded a non-cash, pre-tax loss from debt extinguishment of $6, net of a proportionate write-off of deferred financing costs, which resulted from its purchase of $29,392 of its outstanding convertible notes.

For the quarters ended June 30, 2011 and 2010, Other income included a gain (loss) of $24 and ($610), respectively, of foreign exchange gains/losses, net, and $311 and $419, respectively, of investment expense.

For the nine months ended June 30, 2011 and 2010, Other income included losses of $3 and $776, respectively, of foreign exchange gains/losses, net, and $996 and ($419), respectively, of investment income (expense).

Provision for income taxes

Griffon’s effective tax rate for continuing operations for the current quarter was a benefit of 81.3%, compared to a provision of 28.3% in the prior year quarter. The June 30, 2011 quarter effective rate reflected a change in earnings mix between domestic and non-domestic, and the results of ATT, acquired on

33

September 30, 2010. Certain discrete tax benefits impacted the effective rates in both reporting periods. The current quarter included benefits arising on the filing of tax returns in various jurisdictions, and tax planning related to unremitted foreign earnings; the 2010 effective rate reflected benefits arising on the filing of tax returns in various jurisdictions. Excluding these discrete items, the effective rate on continuing operations would have been 77.7% in the current quarter compared to 27.3% in the prior year quarter. The 77.7% tax rate is impacted by the combined effects of the nominal pretax income in the current quarter combined with a forecast full year pretax loss for 2011, as well as fluctuations in the full year expected effective tax rate driven by changes in earnings mix between domestic and non-domestic operations.

Griffon’s effective tax rate for continuing operations for the nine months ended June 30, 2011 was a benefit of 48.5%, compared to a provision of 12.6% in the prior year period. The 2011 effective tax rate reflected a change in earnings mix between domestic and non-domestic and includes the results of ATT, acquired on September 30, 2010. Certain discrete tax benefits impacted the effective tax rates in both reporting periods. The 2011 rate included benefits arising in connection with the retroactively extended research tax credit signed into law on December 22, 2010, the filing of tax returns in various jurisdictions, and tax planning related to unremitted foreign earnings. The 2010 effective rate benefited from resolution of certain non-domestic tax audits resulting in the release of previously established reserves for uncertain tax positions, combined with the benefit of certain tax planning initiatives with respect to non-U.S. operating locations, and a benefit arising on the filing of certain of tax returns in various jurisdictions. Excluding these discrete items, the effective rate on continuing operations for the nine months ended June 30, 2011 would have been a benefit of 27.0% compared to 27.3% in the comparable prior year period.

Stock based compensation

For the three and nine months ended June 30, 2011, stock based compensation expense totaled $2,120 and $6,767, respectively, compared to $1,512 and $4,447, respectively, for the prior year comparable periods.

Discontinued operations – Installation Services

In 2008, Griffon exited substantially all of the operating activities of its Installation Services segment; this segment sold, installed and serviced garage doors, garage door openers, fireplaces, floor coverings, cabinetry and a range of related building products primarily for the new residential housing market. Operating results of substantially all of the segment has been reported as discontinued operations in the Consolidated Statements of Operations for all periods presented; the Installation Services segment is excluded from segment reporting.

Griffon substantially concluded its remaining disposal activities in the second quarter of 2009. There was no revenue in the three and nine-month periods ended June 30, 2011 and 2010.

Net income from discontinued operations of the Installation Services’ business was nil for the three and nine months ended June 30, 2011, and a loss of $21 and income of $89 for the three and nine months ended June 30, 2010, respectively.

LIQUIDITY AND CAPITAL RESOURCES

Management assesses Griffon’s liquidity in terms of its ability to generate cash to fund its operating, investing and financing activities. Significant factors affecting liquidity are cash flows from operating activities, capital expenditures, acquisitions, dispositions, bank lines of credit and the ability to attract long-term capital with satisfactory terms. Griffon remains in a strong financial position with sufficient liquidity available for reinvestment in existing businesses and strategic acquisitions while managing its capital structure on both a short-term and long-term basis.

34

The following table is derived from the Consolidated Statements of Cash Flows:

	Nine Months Ended June 30,
Cash Flows from Continuing Operations
(in thousands)	2011			2010
Net Cash Flows Provided by (Used In):
Operating activities	$	13,055		$	48,194
Investing activities		(60,621	)		(27,621	)
Financing activities		123,843			15,395

Cash flows provided by continuing operations for the nine months ended June 30, 2011 were $13,055 compared to $48,194 in the prior year quarter. Current assets net of current liabilities, excluding short-term debt and cash, increased to $386,032 at June 30, 2011 compared to $326,705 at September 30, 2010, primarily as a result of decreases in accounts payable, accrued liabilities and income taxes payable. Operating cash flows were affected by an increase in inventories as well as the decrease in accounts payable and accrued liabilities.

During the nine months ended June 30, 2011, Griffon used cash for investing activities of $60,621 compared to $27,621 in the prior year period, primarily for capital expenditures. Griffon expects capital spending to be in the range of $85,000 to $90,000 for 2011.

During the nine months ended June 30, 2011, cash provided by financing activities totaled $123,843 compared to $15,395 in the prior year period. Griffon issued $145,754 of debt, net of payments, in 2011, which included issuing $550,000 of 7.125% Senior Notes due in 2018 (“Senior Notes”) and repaying the $375,000 Term Loan, $25,000 under the Clopay Ames ABL and $30,000 under the TCA. In the prior year, Griffon issued $100,000 principal of 4% convertible subordinated notes, due 2017 (the “2017 Notes”).

Payments related to Telephonics revenue are received in accordance with the terms of development and production subcontracts to which Telephonics is a party; certain of these receipts are progress payments. Plastics customers are generally substantial industrial companies whose payments have been steady, reliable and made in accordance with the terms governing such sales. Plastics sales satisfy orders received in advance of production; payment terms are established in advance. With respect to Home & Building Products, there have been no material adverse impacts on payment for sales.

A small number of customers account for, and are expected to continue to account for, a substantial portion of Griffon’s consolidated revenue. For the nine months ended June 30, 2011:

• The United States Government and its agencies, through either prime or subcontractor relationships, represented 17% of Griffon’s consolidated revenue and 74% of Telephonics revenue.

• Procter & Gamble represented 14% of Griffon’s consolidated revenue and 48% of Plastics revenue.

• The Home Depot represented 13% of Griffon’s consolidated revenue and 26% of Home & Building Products revenue.

No other customers exceed 9% of consolidated revenue. Future operating results will continue to substantially depend on the success of Griffon’s largest customers and Griffon’s relationships with them. Orders from these customers are subject to fluctuation and may be reduced materially. The loss of all or a portion of volume from any one of these customers could have a material adverse impact on Griffon’s liquidity and operations.

35

Cash, Cash Equivalents and Debt (in thousands)	At June 30, 2011			At September 30, 2010
Cash and equivalents	$	246,554		$	169,802
Notes payables and current portion of long-term debt		19,307			20,901
Long-term debt, net of current maturities		674,530			503,935
Debt discount		20,426			30,650
Total debt		714,263			555,486
Net cash and equivalents (debt)	$	(467,709	)	$	(385,684	)

On March 17, 2011, in an unregistered offering through a private placement under Rule 144A, Griffon issued, at par, $550,000 of 7.125% Senior Notes due in 2018 (“Senior Notes”); interest on the Senior Notes is payable semi-annually. Proceeds were used to pay down the outstanding borrowings under a senior secured term loan facility and two senior secured revolving credit facilities of certain of the Company’s subsidiaries. The Senior Notes are senior unsecured obligations of Griffon guaranteed by certain domestic subsidiaries, and are subject to certain covenants, limitations and restrictions.

On June 24, 2011, Griffon filed a Registration Statement on Form S-4 with the SEC to effect an offer to exchange the original Senior Notes for new 7.125% Senior Notes due in 2018 that will be identical in all material respects to the original Senior Notes, except that the new Senior Notes will be registered under the Securities Act of 1933. On July 11, 2011, Griffon commenced the exchange offer, which will remain open until 5:00 p.m. Eastern Standard Time on August 9, 2011, unless extended.

On March 18, 2011, Griffon entered into a five-year $200,000 Revolving Credit Facility (“Credit Agreement”), which includes a letter of credit sub-facility with a limit of $50,000, a multi-currency sub-facility of $50,000 and a swingline sub-facility with a limit of $30,000. Borrowings under the Credit Agreement may be repaid and re-borrowed at any time, subject to final maturity of the facility or the occurrence of a default or event of default under the Credit Agreement. Interest is payable on borrowings at either a LIBOR or base rate benchmark rate plus an applicable margin, which will decrease based on financial performance. The margins are 1.75% for base rate loans and 2.75% for LIBOR loans, in each case without a floor. The Credit Agreement has certain financial maintenance tests including a maximum total leverage ratio, a maximum senior secured leverage ratio and a minimum interest coverage ratio as well as customary affirmative and negative covenants and events of default. The Credit Agreement also includes certain restrictions, such as limitations on the incurrence of indebtedness and liens and the making of restricted payments and investments. Borrowings under the Credit Agreement are guaranteed by certain domestic subsidiaries and are secured, on a first priority basis, by substantially all assets of the Company and the guarantors. There was no outstanding balance as of June 30, 2011, and, as of such date the Company was in compliance with the terms and covenants of the Credit Agreement.

At June 30, 2011, there were $20,477 of standby letters of credit outstanding under the Credit Agreement; $179,523 was available for borrowing at that date.

In connection with the Senior Notes and Credit Agreement (“New Facilities”), Griffon paid off and terminated the $375,000 term loan and $125,000 asset based lending agreement, both entered into by Clopay Ames on September 30, 2010 in connection with the ATT acquisition, and terminated the Telephonics $100,000 revolving credit agreement. Additionally, in connection with the New Facilities, Clopay Ames terminated the $200,000 interest rate swap that fixed LIBOR to 2.085% for the Clopay Ames term loan.

On December 21, 2009, Griffon issued $100,000 principal of 4% convertible subordinated notes due 2017 (the “2017 Notes”). The initial conversion rate of the 2017 Notes was 67.0799 shares of Griffon’s common stock per $1,000 principal amount of notes, corresponding to an initial conversion price of $14.91 per share, a 23% conversion premium over the $12.12 closing price on December 15, 2009. Griffon used 8.75% as the nonconvertible debt-borrowing rate to discount the 2017 Notes and will amortize the debt discount through January 2017. At issuance, the debt component of the 2017 Notes was $75,437 and debt discount was $24,563. At September 30, 2010 and June 30, 2011, the 2017 Notes had a capital in excess of par component, net of tax, of $15,720.

36

On December 20, 2010, Griffon entered into two second lien real estate mortgages to secure new loans totaling $11,834. The loans mature in February 2016, are collateralized by the related properties and are guaranteed by Griffon. The loans bear interest at a rate of LIBOR plus 3% with the option to swap to a fixed rate.

Griffon has other real estate mortgages, collateralized by real property, that bear interest at rates from 6.3% to 6.6% with maturities extending through 2016.

Griffon’s Employee Stock Ownership Plan (“ESOP”) entered into a loan agreement in August 2010 to borrow $20,000 over a one-year period, to be used to purchase Griffon common stock in the open market. The loan bears interest at a) LIBOR plus 2.5% or b) the lender’s prime rate. After the first year, Griffon has the option to convert all or a portion of the outstanding loan to a five-year term. If converted, principal is payable in quarterly installments of $250, beginning September 2011, with the remainder due at maturity. The loan is secured by shares purchased with the proceeds of the loan, and repayment is guaranteed by Griffon. At June 30, 2011, 1,398,677 shares have been purchased (some of which were purchased pursuant to a 10b5-1 repurchase plan); the outstanding balance was $15,673 and $4,327 was available for borrowing under the agreement. The Company expects to enter into an amendment to this loan agreement shortly that would (i) extend the end date for drawing down the $20,000 borrowing availability from August 2011 to November 2011, (ii) change the starting date for quarterly amortization payments from September 2011 to December 2011, and extend the maturity date of the loan from August 2016 to November 2016.

In addition, the ESOP has a loan agreement, guaranteed by Griffon, which requires quarterly principal payments of $156 and interest through the expiration date of September 2012 at which time the $3,900 balance of the loan, and any outstanding interest, will be payable. The primary purpose of this loan was to purchase 547,605 shares of Griffon’s common stock in October 2008. The loan is secured by shares purchased with the proceeds of the loan, and repayment in guaranteed by Griffon. The loan bears interest at rates based upon the prime rate or LIBOR. At June 30, 2011, $4,532 was outstanding.

In October 2006, CBP entered into a capital lease totaling $14,290 for real estate in Troy, Ohio. Approximately $10,000 was used to acquire the building and the remaining amount was restricted for improvements. The lease matures in 2021, bears interest at a fixed rate of 5.1%, is secured by a mortgage on the real estate and is guaranteed by Griffon.

At June 30, 2011 and September 30, 2010, Griffon had $532 of 4% convertible subordinated notes due 2023 (the “2023 Notes”) outstanding. Holders of the 2023 Notes may require Griffon to repurchase all or a portion of their 2023 Notes on July 18, 2013 and 2018, if Griffon’s common stock price is below the conversion price of the 2023 Notes, as well as upon a change in control. At June 30, 2011 and September 30, 2010, the 2023 Notes had no capital in excess of par value component as substantially all of these notes were put to Griffon at par and settled in July 2010.

In January 2010, Griffon purchased $10,100 face value of the 2023 Notes for $10,200 which, after proportionate reduction in related deferred financing costs, resulted in a net pre-tax gain from debt extinguishment of $12. Capital in excess of par was reduced by $300 for the equity portion of the extinguished 2023 Notes, and debt discount was reduced by $200.

In December 2009, Griffon purchased $19,200 face value of the 2023 Notes for $19,400. Including a proportionate reduction in the related deferred financing costs, Griffon recorded an immaterial net pre-tax loss on the extinguishment. Capital in excess of par value was reduced by $700 related to the equity portion of the extinguished 2023 Notes and the debt discount was reduced by $500.

In November 2010, Clopay Europe GMBH (“Clopay Europe”) entered into a €10,000 revolving credit facility and a €20,000 term loan. The facility accrues interest at Euribor plus 2.35% per annum, and the term loan accrues interest at Euribor plus 2.45% per annum. The revolving facility matures in November 2011, but is renewable upon mutual agreement with the bank. The term loan can be drawn until August 2011 and, if drawn, repayment will be in ten equal installments beginning September 2011 with maturity in December 2013. Under the term loan, Clopay Europe is required to maintain a certain minimum equity to assets ratio and keep leverage below a certain level, defined as the ratio of total debt to EBITDA. There were no borrowings under the term loan at June 30, 2011. Borrowings under the revolving facility at June 30, 2011 were €7,500 and €2,500 was available for borrowing. In July 2011, the full €20,000 was drawn on the Term Loan, with a portion of the proceeds used to repay borrowings under the revolving credit facility.

37

Clopay do Brazil, a subsidiary of Plastics, maintains lines of credit of approximately $4,500. Interest on borrowings accrue at a rate of LIBOR plus 3.8% or CDI plus 5.6%. $2,000 was borrowed under the lines and $2,500 was available as of as of June 30, 2011.

As part of the acquisition of ATT, Griffon acquired interest rate swaps that had fair values totaling $3,845 at September 30, 2010. These swaps were terminated in October 2010 for $4,303, including accrued interest of $458.

At June 30, 2011, Griffon and its subsidiaries were in compliance with the terms and covenants of its credit agreements and loan agreements.

Griffon’s Board of Directors has authorized the repurchase of up to an additional $50,000 of Griffon’s outstanding common stock. Approximately 1,366,000 shares of common stock remain available for repurchase pursuant to an existing buyback program. Under the repurchase programs, the Company may, from time to time, purchase shares of its common stock, depending upon market conditions, in open market or privately negotiated transactions, including pursuant to a 10b5-1 plan.

The consolidation of the CBP manufacturing facilities plan, announced in June 2009, is substantially complete. For the project to date, CBP incurred pre-tax exit and restructuring costs of $8,857, substantially all of which were cash charges; charges include $1,175 for one-time termination benefits and other personnel costs, $4,933 for excess facilities and related costs, and $2,749 for other exit costs, primarily in connection with production realignment. CBP had $10,297 in capital expenditures in order to effect the restructuring plan.

Griffon substantially concluded its remaining disposal activities for the Installation Services business, discontinued in 2008, in the second quarter of 2009 and does not expect to incur significant expense in the future. Future net cash outflows to satisfy liabilities related to disposal activities accrued at June 30, 2011 are estimated to be $4,042. Certain of Griffon’s subsidiaries are also contingently liable for approximately $833 related to certain facility leases with varying terms through 2012 that were assigned to the respective purchasers of certain of the Installation Services businesses. Griffon does not believe it has a material exposure related to these contingencies.

During the nine months ended June 30, 2011 and 2010, Griffon used cash for discontinued operations of $829 and $449, respectively, related to settling remaining Installation Services liabilities.

CRITICAL ACCOUNTING POLICIES

The preparation of Griffon’s consolidated financial statements in conformity with GAAP requires Griffon to make estimates and judgments that affect reported amounts of assets, liabilities, sales and expenses, and the related disclosures of contingent assets and contingent liabilities at the date of the financial statements. Griffon evaluates these estimates and judgments on an ongoing basis and base the estimates on historical experience, current conditions and various other assumptions that are believed to be reasonable under the circumstances. The results of these estimates form the basis for making judgments about the carrying values of assets and liabilities, as well as identifying and assessing the accounting treatment with respect to commitments and contingencies. Griffon’s actual results may materially differ from these estimates. There have been no changes in Griffon’s critical accounting policies from September 30, 2010.

Griffon’s significant accounting policies and procedures are explained in the Management Discussion and Analysis section in the Annual Report on Form 10-K for the year ended September 30, 2010. In the selection of the critical accounting policies, the objective is to properly reflect the financial position and results of operations for each reporting period in a consistent manner that can be understood by the reader of the financial statements. Griffon considers an estimate to be critical if it is subjective and if changes in the estimate using different assumptions would result in a material impact on the financial position or results of operations of Griffon.

38

RECENT ACCOUNTING PRONOUNCEMENTS

The Financial Accounting Standards Board issues, from time to time, new financial accounting standards, staff positions and emerging issues task force consensus. See the Notes to Condensed Consolidated Financial Statements for a discussion of these matters.

FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains forward-looking statements. All statements other than statements of historical fact, including, without limitation, statements regarding Griffon’s financial position, business strategy and the plans and objectives of Griffon’s management for future operations, are forward-looking statements. Without limiting the generality of the foregoing, in some cases you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “would,” “could,” “anticipate,” “believe,” “estimate,” “expect,” “plan,” “intend” or the negative of these expressions or comparable terminology. Such forward-looking statements involve important risks and uncertainties that could significantly affect anticipated results in the future and, accordingly, such results may differ materially from those expressed in any forward-looking statements. These risks and uncertainties include, among others: general domestic and international business, financial market and economic conditions; the credit market; the housing market; results of integrating acquired businesses into existing operations; the results of Griffon’s restructuring and disposal efforts; competitive factors; pricing pressures for resin and steel; capacity and supply constraints; Griffon’s ability to identify and successfully consummate and integrate value-adding acquisition opportunities; the ability of Griffon to remain in compliance with the covenants under its respective credit facilities; and the inherent uncertainties relating to resolution of ongoing legal and environmental matters from time to time. Additional important factors that could cause the statements made in this Quarterly Report on Form 10-Q or the actual results of operations or financial condition of Griffon to differ are discussed under the caption “Item 1A. Risk Factors” and “Special Notes Regarding Forward-Looking Statements” in Griffon’s Form 10-K Annual Report for the year ended September 30, 2010. Some of the factors are also discussed elsewhere in this Quarterly Report on Form 10-Q and have been or may be discussed from time to time in Griffon’s filings with the U.S. Securities and Exchange Commission. Readers are cautioned not to place undue reliance on Griffon’s forward-looking statements. Griffon does not undertake any obligation to release publicly any revisions to these forward-looking statements to reflect future events or circumstances or to reflect the occurrence of unanticipated events.

Item 3 - Quantitative and Qualitative Disclosure About Market Risk

Interest Rates

Griffon’s exposure to market risk for changes in interest rates relates primarily to variable interest rate debt and investments in cash and cash equivalents.

• Certain of Griffon’s credit facilities have a libor-based variable interest rate. Due to the current and expected level of borrowings under these facilities, a 100 basis point change in libor would not have a material impact on Griffon’s results of operations or liquidity.

Foreign Exchange

Griffon conducts business in various non-U.S. countries, primarily in Canada, Mexico, Europe, Brazil, Australia and China; therefore, changes in the value of the currencies of these countries affect the financial position and cash flows when translated into U.S. Dollars. Griffon has generally accepted the exposure to exchange rate movements relative to its non-U.S. operations. Griffon may, from time to time, hedge its currency risk exposures. A change of 5% or less in the value of all applicable foreign currencies would not have a material effect on Griffon’s financial position and cash flows.

39

Item 4 - Controls and Procedures

Under the supervision and with the participation of Griffon’s Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), Griffon’s disclosure controls and procedures, as defined by Exchange Act Rule 13a-15(e) and 15d-15(e), were evaluated as of the end of the period covered by this report. Based on that evaluation, Griffon’s CEO and CFO concluded that Griffon’s disclosure controls and procedures were effective at the reasonable assurance level.

During the period covered by this report, there were no changes in Griffon’s internal control over financial reporting which materially affected, or are reasonably likely to materially affect, Griffon’s internal control over financial reporting.

Limitations on the Effectiveness of Controls

Griffon believes that a control system, no matter how well designed and operated, cannot provide absolute assurance that the objectives of the control system are met, and no evaluation of controls can provide absolute assurance that all controls issues and instances of fraud, if any, within a company have been detected. Griffon’s disclosure controls and procedures, as defined by Exchange Act Rule 13a-15(e) and 15d-15(e), are designed to provide reasonable assurance of achieving their objectives.

PART II - OTHER INFORMATION

Item 1	Legal Proceedings
	None
Item 1A	Risk Factors
	In addition to the other information set forth in this report, carefully consider the factors discussed in Item 1A to Part I in Griffon’s Annual Report on Form 10-K for the year ended September 30, 2010, which could materially affect Griffon’s business, financial condition or future results. The risks described in Griffon’s Annual Report on Form 10-K are not the only risks facing Griffon. Additional risks and uncertainties not currently known to Griffon or that Griffon currently deems to be immaterial also may materially adversely affect Griffon’s business, financial condition and/or operating results.
Item 2	Unregistered Sales of Equity Securities and Use of Proceeds
	(c)

ISSUER PURCHASES OF EQUITY SECURITIES
Period	(a) Total Number of Shares (or Units) Purchased		(b) Average Price Paid Per Share (or Unit)		(c) Total Number of Shares (or Units) Purchased as Part of Publicly Announced Plans or Programs	Number (or Approximate Dollar Value) of Shares (or Units) That May Yet Be Purchased Under the Plans or Programs
April 1 - 30, 2011	175,000	1	$	13.30	—
May 1 - 31, 2011	323,700	2		10.38	323,700
June 1 - 30, 2011	399,129	2		9.97	399,129
Total	897,829		$	10.77	722,829	$	4,369,203	3,4

1. Represents shares acquired by the Company from a holder of restricted stock upon vesting of the restricted stock, to satisfy tax withholding obligations of the holder.

2. Shares were purchased by the Griffon Corporation Employee Stock Ownership Plan (the “ESOP”) in open market transactions (including some purchases pursuant to a 10b5-1 repurchase plan), and are solely for use by the ESOP.

3. Represents the amount that remains available, as of June 30, 2011, for borrowing under the loan agreement entered into by the ESOP on August 6, 2010, which amount can be drawn until August 6, 2011. The proceeds of such loan can be used to purchase shares for the ESOP.

4. Griffon’s Board of Directors has authorized the repurchase of up to an additional $50,000,000 of Griffon’s outstanding common stock. Approximately 1,366,000 shares of common stock remain available for repurchase pursuant to an existing buyback program. Under the repurchase programs, the Company may, from time to time, purchase shares of its common stock, depending upon market conditions, in open market or privately negotiated transactions, including pursuant to a 10b5-1 plan.

40

Item 3	Defaults upon Senior Securities
	None
Item 4	[Removed and Reserved]
Item 5	Other Information
	None
Item 6	Exhibits
31.1	Certification pursuant to Rule 13a-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2	Certification pursuant to Rule 13a-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32	Certifications pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS	XBRL Instance Document*
101.SCH	XBRL Taxonomy Extension Schema Document*
101.CAL	XBRL Taxonomy Extension Calculation Document*
101.DEF	XBRL Taxonomy Extension Definitions Document*
101.LAB	XBRL Taxonomy Extension Labels Document*
101.PRE	XBRL Taxonomy Extension Presentation Document*
*	In accordance with Regulation S-T, the XBRL-related information in Exhibit 101 to this Quarterly Report on Form 10-Q shall be deemed to be “furnished” and not “filed.”

41

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.

GRIFFON CORPORATION

/s/ Douglas J. Wetmore

Douglas J. Wetmore

Executive Vice President and Chief Financial Officer

(Principal Financial Officer)

/s/ Brian G. Harris

Brian G. Harris

Chief Accounting Officer

(Principal Accounting Officer)

Date: August 3, 2011

42

EXHIBIT INDEX

31.1	Certification pursuant to Rule 13a-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2	Certification pursuant to Rule 13a-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32	Certifications pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS	XBRL Instance Document*
101.SCH	XBRL Taxonomy Extension Schema Document*
101.CAL	XBRL Taxonomy Extension Calculation Document*
101.DEF	XBRL Taxonomy Extension Definitions Document*
101.LAB	XBRL Taxonomy Extension Labels Document*
101.PRE	XBRL Taxonomy Extension Presentation Document*
*	In accordance with Regulation S-T, the XBRL-related information in Exhibit 101 to this Quarterly Report on Form 10-Q shall be deemed to be “furnished” and not “filed.”

43

EX-31.1

Exhibit 31.1

CERTIFICATION

I, Ronald J. Kramer, certify that:
1.	I have reviewed this quarterly report on Form 10-Q of Griffon Corporation;
2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.	The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
	(a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
	(b)	Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
	(c)	Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
	(d)	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5.	The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
	(a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
	(b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: August 3, 2011
	/s/ Ronald J. Kramer
	Ronald J. Kramer
	President and Chief Executive Officer
	(Principal Executive Officer)

EX-31.2

Exhibit 31.2

CERTIFICATION

I, Douglas J. Wetmore, certify that:
1.	I have reviewed this quarterly report on Form 10-Q of Griffon Corporation;
2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.	The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
	(a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
	(b)	Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
	(c)	Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
	(d)	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5.	The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
	(a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
	(b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: August 3, 2011
	/s/ Douglas J. Wetmore
	Douglas J. Wetmore
	Executive Vice President and Chief Financial Officer
	(Principal Financial Officer)

EX-32

Exhibit 32

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

I, Ronald J. Kramer, President and Chief Executive Officer of Griffon Corporation, hereby certify that the Form 10-Q of Griffon Corporation for the period ended June 30, 2011 fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and the information contained in such report fairly presents, in all material respects, the financial condition and results of operations of Griffon Corporation.

/s/ Ronald J. Kramer

Name: Ronald J. Kramer

Date: August 3, 2011

I, Douglas J. Wetmore, Executive Vice President and Chief Financial Officer of Griffon Corporation, hereby certify that the Form 10-Q of Griffon Corporation for the period ended June 30, 2011 fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and the information contained in such report fairly presents, in all material respects, the financial condition and results of operations of Griffon Corporation.

/s/ Douglas J. Wetmore

Name: Douglas J. Wetmore

Date: August 3, 2011

A signed original of this written statement required by Section 906 has been provided to Griffon Corporation and will be retained by Griffon Corporation and furnished to the Securities and Exchange Commission or its staff upon request.

XML



CONDENSED CONSOLIDATED BALANCE SHEETS (Parentheticals) (USD $) In Thousands	Jun. 30, 2011	Sep. 30, 2010
Allowances for accounts receivables	$ 6,357	$ 6,581
Progress payments on contract costs	1,419	1,423
Discount on long term debt	$ 20,426	$ 30,650

XML



CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY (USD $) In Thousands	Total	Common Stock [Member]	Additional Paid-in Capital [Member]	Retained Earnings [Member]	Treasury Stock [Member]	Accumulated Other Comprehensive Income [Member]	Deferred Compensation, Share-based Payments [Member]
Balance at Sep. 30, 2010	$ 710,715	$ 18,645	$ 460,955	$ 431,584	$ (213,560)	$ 17,582	$ (4,491)
Balance (in Shares) at Sep. 30, 2010		74,580			12,466
Net income (loss)	(10,809)			(10,809)
Common stock issued for options exercised	(845)	85	2,472		(3,402)
Common stock issued for options exercised (in Shares)		339			256
Tax benefit/credit from the exercise/forfeiture of stock options	2,334		2,334
Amortization of deferred compensation	558						558
Restricted stock awards granted, net	(2,328)	317	(317)		(2,328)
Restricted stock awards granted, net (in Shares)		1,267			175
ESOP purchase of common stock	(15,674)						(15,674)
ESOP distribution of common stock	200		200
Stock-based compensation	6,767		6,767
Translation of foreign financial statements	25,130					25,130
Pension other comprehensive income amort, net of tax	1,277					1,277
Balance at Jun. 30, 2011	$ 717,325	$ 19,047	$ 472,411	$ 420,775	$ (219,290)	$ 43,989	$ (19,607)
Balance (in Shares) at Jun. 30, 2011		76,186			12,897

XML



OTHER INCOME

9 Months Ended

Jun. 30, 2011

Other Income and Other Expense Disclosure [Text Block]

NOTE 17 – OTHER INCOME

For the quarters ended June 30, 2011 and 2010, Other income included a gain (loss) of $24 and ($610), respectively, of foreign exchange gains/losses, net, and $311 and $419, respectively, of investment expense.

For the nine months ended June 30, 2011 and 2010, Other income included losses of $3 and $776, respectively, of foreign exchange gains/losses, net, and $996 and ($419), respectively, of investment income (expense).

XML



Document And Entity Information	9 Months Ended
	Jun. 30, 2011	Jul. 29, 2011
Document and Entity Information [Abstract]
Entity Registrant Name	GRIFFON CORP
Document Type	10-Q
Current Fiscal Year End Date	--09-30
Entity Common Stock, Shares Outstanding		63,286,864
Amendment Flag	false
Entity Central Index Key	0000050725
Entity Current Reporting Status	Yes
Entity Voluntary Filers	No
Entity Filer Category	Accelerated Filer
Entity Well-known Seasoned Issuer	No
Document Period End Date	Jun. 30, 2011
Document Fiscal Year Focus	2011
Document Fiscal Period Focus	Q3

XML



RELATED PARTY

9 Months Ended

Jun. 30, 2011

Related Party Transactions Disclosure [Text Block]

NOTE 20 — RELATED PARTY

In the second quarter of 2011, Goldman, Sachs & Co. acted as a co-manager and as an initial purchaser in connection with the Senior Notes offering and received customary fees in connection with the rendering of such services.

XML



GOODWILL AND OTHER INTANGIBLES

9 Months Ended

Jun. 30, 2011

Goodwill and Intangible Assets Disclosure [Text Block]

NOTE 6 – GOODWILL AND OTHER INTANGIBLES

The following table provides the changes in carrying value of goodwill by segment during the nine months ended June 30, 2011.

	At September 30, 2010		Other adjustments including currency translations		At June 30, 2011
Home & Building Products**	$	259,930	$	—	$	259,930
Telephonics		18,545		—		18,545
Plastics		77,612		5,489		83,101
Total	$	356,087	$	5,489	$	361,576

** As adjusted, see Acquisition note.
The following table provides the gross carrying value and accumulated amortization for each major class of intangible assets:

	At June 30, 2011						At September 30, 2010
	Gross Carrying Amount		Accumulated Amortization		Average Life (Years)		Gross Carrying Amount		Accumulated Amortization
Customer relationships	$	160,096	$	12,556		25	$	155,798	$	6,477
Unpatented technology		7,348		1,845		12		8,154		1,144
Total amortizable intangible assets		167,444		14,401				163,952		7,621
Trademarks		77,547		—				76,680		—
Total intangible assets	$	244,991	$	14,401			$	240,632	$	7,621

Amortization expense for intangible assets subject to amortization was $1,987 and $481 for the quarters ended June 30, 2011 and 2010, respectively, and $5,905 and $1,506 for the nine-month periods ended June 30, 2011 and 2010, respectively.

During the 2011 first quarter, Griffon reduced the carrying value of unpatented technology, and the related accrual, by approximately $1,400 due to the expiration of contingency agreements for certain past acquisitions.

No event or indicator of impairment occurred during the nine months ended June 30, 2011, which would require impairment testing of long-lived intangible assets including goodwill.

XML



CONSOLIDATING GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION

9 Months Ended

Jun. 30, 2011

Consolidating Guarantor And Non Guarantor Financial Information [Text Block]

NOTE 21 — CONSOLIDATING GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION

Griffon’s Senior Notes are fully and unconditionally guaranteed, jointly and severally, on a senior secured basis by the domestic assets of Clopay Building Products Company, Inc., Clopay Plastic Products Company, Inc., Telephonics Corporation and Ames True Temper Inc. In accordance with Rule 3-10 of Regulation S-X promulgated under the Securities Act of 1933, presented below are condensed consolidating financial information as of and for the three and nine month periods ended June 30, 2011 and 2010. The financial information may not necessarily be indicative of results of operations or financial position had the guarantor companies or non-guarantor companies operated as independent entities. The guarantor companies and the non-guarantor companies include the consolidated financial results of their wholly-owned subsidiaries accounted for under the equity method.

CONDENSED CONSOLIDATING BALANCE SHEETS
At June 30, 2011

($ in thousands)	Parent Company		Guarantor Companies		Non- Guarantor Companies		Elimination			Consolidation
CURRENT ASSETS
Cash and equivalents	$	174,739	$	29,911	$	41,904	$	—		$	246,554
Accounts receivable, net of allowances		—		178,662		74,491		—			253,153
Contract costs and recognized income not yet billed, net of progress payments		—		63,536		1,018		—			64,554
Inventories, net		—		203,958		72,973		—			276,931
Prepaid and other current assets		16,755		48,450		1,011		(1,016	)		65,200
Assets of discontinued operations		—		—		1,387		—			1,387
Total Current Assets		191,494		524,517		192,784		(1,016	)		907,779
PROPERTY, PLANT AND EQUIPMENT, net		1,377		214,845		135,740		—			351,962
GOODWILL		—		278,275		83,301		—			361,576
INTANGIBLE ASSETS, net		—		156,212		74,378		—			230,590
INTERCOMPANY RECEIVABLE		468,372		275,625		25,204		(769,201	)		—
EQUITY INVESTMENTS IN SUBSIDIARIES		2,816,629		659,525		2,384,638		(5,860,792	)		—
OTHER ASSETS		55,554		44,045		13,599		(81,729	)		31,469
ASSETS OF DISCONTINUED OPERATIONS		—		—		3,727		—			3,727
Total Assets	$	3,533,426	$	2,153,044	$	2,913,371	$	(6,712,738	)	$	1,887,103
CURRENT LIABILITIES
Notes payable and current portion of long-term debt	$	1,125	$	4,356	$	13,826	$	—		$	19,307
Accounts payable and accrued liabilities		31,033		188,881		52,253		(1,016	)		271,151
Liabilities of discontinued operations		—		—		4,042		—			4,042
Total Current Liabilities		32,158		193,237		70,121		(1,016	)		294,500
LONG-TERM DEBT, net of debt discounts		649,185		10,846		14,499		—			674,530
INTERCOMPANY Payables		—		34,195		735,006		(769,201	)		—
OTHER LIABILITIES		79,746		163,996		33,006		(81,729	)		195,019
LIABILITIES OF DISCONTINUED OPERATIONS		—		—		5,729		—			5,729
Total Liabilities		761,089		402,274		858,361		(851,946	)		1,169,778
SHAREHOLDERS’ EQUITY		2,772,337		1,750,770		2,055,010		(5,860,792	)		717,325
Total Liabilities and Shareholders’ Equity	$	3,533,426	$	2,153,494	$	2,913,371	$	(6,712,738	)	$	1,887,103

CONDENSED CONSOLIDATING BALANCE SHEETS
At September 30, 2010

($ in thousands)	Parent Company		Guarantor Companies		Non- Guarantor Companies		Elimination			Consolidation
CURRENT ASSETS
Cash and equivalents	$	74,600	$	57,113	$	38,089	$	—		$	169,802
Accounts receivable, net of allowances		—		181,549		70,480		—			252,029
Contract costs and recognized income not yet billed, net of progress payments		—		62,681		474		—			63,155
Inventories, net		—		211,920		56,881		—			268,801
Prepaid and other current assets		5,963		39,843		10,291		(315	)		55,782
Assets of discontinued operations		—		—		1,079		—			1,079
Total Current Assets		80,563		553,106		177,294		(315	)		810,648
PROPERTY, PLANT AND EQUIPMENT, net		1,267		205,085		108,574		—			314,926
GOODWILL		—		278,275		77,812		—			356,087
INTANGIBLE ASSETS, net		—		91,507		141,504		—			233,011
INTERCOMPANY RECEIVABLE		—		271,143		218,488		(489,631	)		—
EQUITY INVESTMENTS IN SUBSIDIARIES		3,269,975		1,091,359		2,546,639		(6,907,973	)		—
OTHER ASSETS		40,586		44,188		11,784		(68,651	)		27,907
ASSETS OF DISCONTINUED OPERATIONS		—		—		5,803		—			5,803
Total Assets	$	3,392,391	$	2,534,663	$	3,287,898	$	(7,466,570	)	$	1,748,382
CURRENT LIABILITIES
Notes payable and current portion of long-term debt	$	625	$	1,135	$	19,141	$	—		$	20,901
Accounts payable and accrued liabilities		24,247		224,069		61,851		(315	)		309,852
Liabilities of discontinued operations		—		—		4,289		—			4,289
Total Current Liabilities		24,872		225,204		85,281		(315	)		335,042
LONG-TERM DEBT, net of debt discounts		82,382		44,902		376,651		—			503,935
INTERCOMPANY PAYABLES		—		238,392		251,239		(489,631	)		—
OTHER LIABILITIES		76,821		113,394		68,680		(68,651	)		190,244
LIABILITIES OF DISCONTINUED OPERATIONS		—		—		8,446		—			8,446
Total Liabilities		184,075		621,892		790,297		(558,597	)		1,037,667
SHAREHOLDERS’ EQUITY		3,208,316		1,912,771		2,497,601		(6,907,973	)		710,715
Total Liabilities and Shareholders’ Equity	$	3,392,391	$	2,534,663	$	3,287,898	$	(7,466,570	)	$	1,748,382

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
For the Three Months Ended June 30, 2011

($ in thousands)	Parent Company			Guarantor Companies			Non- Guarantor Companies			Elimination			Consolidation
Revenue	$	—		$	344,229		$	121,993		$	(10,940	)	$	455,282
Cost of goods and services		—			255,237			112,185			(11,309	)		356,113
Gross profit		—			88,992			9,808			369			99,169
Selling, general and administrative expenses		6,285			62,190			13,663			(93	)		82,045
Restructuring and other related charges		—			2,016			102			—			2,118
Total operating expenses		6,285			64,206			13,765			(93	)		84,163
Income (loss) from operations		(6,285	)		24,786			(3,957	)		462			15,006
Other income (expense)
Interest income (expense), net		(3,600	)		2,667			(11,530	)		—			(12,463	)
Other, net		(1,349	)		7,139			(5,706	)		61			145
Total other income (expense)		(4,949	)		9,806			(17,236	)		61			(12,318	)
Income (loss) before taxes and discontinued operations		(11,234	)		34,592			(21,193	)		523			2,688
Provision (benefit) for income taxes		(8,708	)		10,254			(3,730	)		—			(2,184	)
Income (loss) before equity in net income of subsidiaries		(2,526	)		24,338			(17,463	)		523			4,872
Equity in net income of subsidiaries		6,875			(12,237	)		24,338			(18,976	)		—
Loss from operations		4,349			12,101			6,875			(18,453	)		4,872
Income from discontinued operations		—			—			—			—			—
Net loss	$	4,349		$	12,101		$	6,875		$	(18,453	)	$	4,872

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
For The Three Months Ended June 30, 2010

($ in thousands)	Parent Company			Guarantor Companies			Non- Guarantor Companies			Elimination			Consolidation
Revenue	$	—		$	249,885		$	74,832		$	2,309		$	327,026
Cost of goods and services		—			186,952			63,666			2,053			252,671
Gross profit		—			62,933			11,166			256			74,355
Selling, general and administrative expenses		7,229			45,457			9,028			(64	)		61,650
Restructuring and other related charges		—			1,489			—			—			1,489
Total operating expenses		7,229			46,946			9,028			(64	)		63,139
Income (loss) from operations		(7,229	)		15,987			2,138			320			11,216
Other income (expense)
Interest income (expense), net		(2,613	)		1,101			(2,167	)		—			(3,679	)
Gain from debt extinguishment, net		—			—			—			—			—
Other, net		(425	)		2,042			(1,880	)		(320	)		(583	)
Total other income (expense)		(3,038	)		3,143			(4,047	)		(320	)		(4,262	)
Income (loss) before taxes and discontinued operations		(10,267	)		19,130			(1,909	)		—			6,954
Provision (benefit) for income taxes		(4,879	)		6,590			254			—			1,965
Income (loss) before equity in net income of subsidiaries		(5,388	)		12,540			(2,163	)		—			4,989
Equity in net income of subsidiaries		10,356			(2,275	)		12,540			(20,621	)		—
Income from operations		4,968			10,265			10,377			(20,621	)		4,989
Loss from discontinued operations		—			—			(21	)		—			(21	)
Net income	$	4,968		$	10,265		$	10,356		$	(20,621	)	$	4,968

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
For the Nine Months Ended June 30, 2011

($ in thousands)	Parent Company			Guarantor Companies			Non- Guarantor Companies			Elimination			Consolidation
Revenue	$	—		$	1,013,130		$	361,365		$	(28,682	)	$	1,345,813
Cost of goods and services		—			778,650			308,669			(29,677	)		1,057,642
Gross profit		—			234,480			52,696			995			288,171
Selling, general and administrative expenses		16,848			187,151			43,103			(249	)		246,853
Restructuring and other related charges		—			4,498			225			—			4,723
Total operating expenses		16,848			191,649			43,328			(249	)		251,576
Income (loss) from operations		(16,848	)		42,831			9,368			1,244			36,595
Other income (expense)
Interest income (expense), net		(8,997	)		4,366			(30,208	)		—			(34,839	)
Loss from debt extinguishment, net		—			(397	)		(25,767	)		—			(26,164	)
Other, net		(42	)		4,908			(738	)		(721	)		3,407
Total other income (expense)		(9,039	)		8,877			(56,713	)		(721	)		(57,596	)
Income (loss) before taxes and discontinued operations		(25,887	)		51,708			(47,345	)		523			(21,001	)
Provision (benefit) for income taxes		(14,594	)		21,471			(17,069	)		—			(10,192	)
Income (loss) before equity in net income of subsidiaries		(11,293	)		30,237			(30,276	)		523			(10,809	)
Equity in net income (loss) of subsidiaries		(39	)		2,122			30,237			(32,320	)		—
Loss from operations		(11,332	)		32,359			(39	)		(31,797	)		(10,809	)
Income from discontinued operations		—			—			—			—			—
Net income (loss)	$	(11,332	)	$	32,359		$	(39	)	$	(31,797	)	$	(10,809	)

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
For The Nine Months Ended June 30, 2010

($ in thousands)	Parent Company			Guarantor Companies			Non- Guarantor Companies			Elimination			Consolidation
Revenue	$	—		$	720,738		$	227,842		$	(2,420	)	$	946,160
Cost of goods and services		—			539,936			195,707			(3,189	)		732,454
Gross profit		—			180,802			32,135			769			213,706
Selling, general and administrative expenses		20,950			140,396			26,512			(192	)		187,666
Restructuring and other related charges		—			3,720			—			—			3,720
Total operating expenses		20,950			144,116			26,512			(192	)		191,386
Income (loss) from operations		(20,950	)		36,686			5,623			961			22,320
Other income (expense)
Interest income (expense), net		(6,851	)		3,772			(7,045	)		—			(10,124	)
Loss from debt extinguishment, net		(6	)		—			—			—			(6	)
Other, net		(425	)		3,705			(1,686	)		(961	)		633
Total other income (expense)		(7,282	)		7,477			(8,731	)		(961	)		(9,497	)
Income (loss) before taxes and discontinued operations		(28,232	)		44,163			(3,108	)		—			12,823
Provision (benefit) for income taxes		(12,401	)		15,356			(1,335	)		—			1,620
Income (loss) before equity in net income of subsidiaries		(15,831	)		28,807			(1,773	)		—			11,203
Equity in net income (loss) of subsidiaries		27,123			(2,048	)		28,807			(53,882	)		—
Income (loss) from operations		11,292			26,759			27,034			(53,882	)		11,203
Income from discontinued operations		—			—			89			—			89
Net income (loss)	$	11,292		$	26,759		$	27,123		$	(53,882	)	$	11,292

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
For the Nine Months Ended June 30, 2011

($ in thousands)	Parent Company			Guarantor Companies			Non- Guarantor Companies			Elimination			Consolidation
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$	(11,332	)	$	32,359		$	(39	)	$	(31,797	)	$	(10,809	)
Net cash used in operating activities		21,279			35,824			(44,048	)		—			13,055
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of property, plant and equipment		(321	)		(36,400	)		(28,253	)		—			(64,974	)
Acquired business, net of cash acquired		—			(1,066	)		211			—			(855	)
Intercompany distributions		10,000			(10,000	)		—			—			—
Funds restricted for capital projects		—			3,875			—			—			3,875
Proceeds from sale of investment		—			—			1,333			—			1,333
Increase in equipment lease deposits		—			—			—			—			—
Net cash provided by (used in) investing activities		9,679			(43,591	)		(26,709	)		—			(60,621	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of long-term debt		565,673			—			75,290			—			640,963
Payments of long-term debt		(469	)		(30,850	)		(463,890	)		—			(495,209	)
Decrease in short-term borrowings		—			—			12,730			—			12,730
Intercompany debt		(468,372	)		—			468,372			—			—
Financing costs		(14,354	)		—			(6,989	)		—			(21,343	)
Purchase of ESOP shares		(15,673	)		—			(1	)		—			(15,674	)
Exercise of stock options		20			—			—			—			20
Tax benefit from vesting of restricted stock		2,334			—			—			—			2,334
Other, net		22			11,415			(11,415	)		—			22
Net cash provided by financing activities		69,181			(19,435	)		74,097			—			123,843
Net cash used in discontinued operations		—			—			(829	)		—			(829	)
Effect of exchange rate changes on cash and equivalents		—			—			1,304			—			1,304
NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS		100,139			(27,202	)		3,815			—			76,752
CASH AND EQUIVALENTS AT BEGINNING OF PERIOD		74,600			57,113			38,089			—			169,802
CASH AND EQUIVALENTS AT END OF PERIOD	$	174,739		$	29,911		$	41,904		$	—		$	246,554

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
For The Nine Months Ended June 30, 2010

($ in thousands)	Parent Company			Guarantor Companies			Non- Guarantor Companies			Elimination			Consolidation
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	11,292		$	26,759		$	27,123		$	(53,882	)	$	11,292
Net cash provided by (used in) operating activities		(13,129	)		63,984			(2,661	)		—			48,194
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of property, plant and equipment		(683	)		(21,760	)		(4,138	)		—			(26,581	)
Intercompany distributions		7,500			(7,500	)		—			—			—
Decrease in equipment lease deposits		—			(1,040	)		—			—			(1,040	)
Net cash provided by (used in) investing activities		6,817			(30,300	)		(4,138	)		—			(27,621	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of long-term debt		100,000			—			—			—			100,000
Payments of long-term debt		(30,144	)		(50,724	)		(182	)		—			(81,050	)
Financing costs		(4,145	)		—			—			—			(4,145	)
Exercise of stock options		299			—			—			—			299
Tax benefit from vesting of restricted stock		99			—			—			—			99
Other, net		192			5,047			(5,047	)		—			192
Net cash provided by (used in) financing activities		66,301			(45,677	)		(5,229	)		—			15,395
Net cash used in discontinued operations		—			—			(449	)		—			(449	)
Effect of exchange rate changes on cash and equivalents		—			—			(4,719	)		—			(4,719	)
NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS		59,989			(11,993	)		(17,196	)		—			30,800
CASH AND EQUIVALENTS AT BEGINNING OF PERIOD		223,511			37,865			59,457			—			320,833
CASH AND EQUIVALENTS AT END OF PERIOD	$	283,500		$	25,872		$	42,261		$	—		$	351,633

XML



COMMITMENTS AND CONTINGENCIES

9 Months Ended

Jun. 30, 2011

Commitments And Contingencies Excluding Warranty Liability Disclosure [Text Block]

NOTE 19 — COMMITMENTS AND CONTINGENCIES

Legal and environmental

Department of Environmental Conservation of New York State (“DEC”), with ISC Properties, Inc. Lightron Corporation (“Lightron”), a wholly-owned subsidiary of Griffon, once conducted operations at a location in Peekskill in the Town of Cortlandt, New York (the “Peekskill Site”) owned by ISC Properties, Inc. (“ISC”), a wholly-owned subsidiary of Griffon. ISC sold the Peekskill Site in November 1982.

Subsequently, Griffon was advised by the DEC that random sampling at the Peekskill Site and in a creek near the Peekskill Site indicated concentrations of solvents and other chemicals common to Lightron’s prior plating operations. ISC then entered into a consent order with the DEC in 1996 (the “Consent Order”) to perform a remedial investigation and prepare a feasibility study. After completing the initial remedial investigation pursuant to the Consent Order, ISC was required by the DEC, and did conduct accordingly over the next several years, supplemental remedial investigations, including soil vapor investigations, under the Consent Order.

In April 2009, the DEC advised ISC’s representatives that both the DEC and the New York State Department of Health had reviewed and accepted an August 2007 Remedial Investigation Report and an Additional Data Collection Summary Report dated January 30, 2009. With the acceptance of these reports, ISC completed the Remedial Investigation required under the Consent Order and was authorized, accordingly, by the DEC to conduct the Feasibility Study required by the Consent Order. Pursuant to the requirements of the Consent Order and its obligations thereunder, ISC, without acknowledging any responsibility to perform any remediation at the Site, submitted to the DEC in August 2009, a draft Feasibility Study which recommended for the soil, groundwater and sediment medias, remediation alternatives having a current net capital cost value, in the aggregate, of approximately $5,000. In February 2011, DEC advised ISC it had accepted and approved the feasibility study. Accordingly, ISC has no further obligations under the Consent Order.

Upon acceptance of the feasibility study, DEC issued a Proposed Remedial Action Plan (“PRAP”) that sets forth the proposed remedy for the site. The PRAP accepted the recommendation contained in the feasibility study for remediation of the soil and groundwater medias, but selected a different remediation alternative for the sediment medium. The approximate cost and the current net capital cost value of the remedy proposed by DEC in the PRAP is approximately $10,000. After receiving public comments on the PRAP, the DEC issued a Record of Decision (“ROD”) that set forth the specific remedies selected and responded to public comments. The remedies selected by the DEC in the ROD are the same remedies as those set forth in the PRAP.

It is now expected that DEC will enter into negotiations with potentially responsible parties to request they undertake performance of the remedies selected in the ROD, and if such parties do not agree to implement such remedies, then the State may use State Superfund money to remediate the Peekskill site and seek recovery of costs from such parties. Griffon does not acknowledge any responsibility to perform any remediation at the Peekskill Site.

Improper Advertisement Claim involving Union Tools Products. During December 2004, a customer of ATT was named in litigation that involved Union Tools products. The complaint asserted causes of action against the defendant for improper advertisement to the end consumer. The allegation suggests that advertisements led the consumer to believe that the hand tools sold were manufactured within boundaries of the United States. The allegation asserts cause of action against the customer for common law fraud. In the event that an adverse judgment is rendered against the customer, there is a possibility that the customer would seek legal recourse against ATT for an unspecified amount in contributory damages. Presently, ATT cannot estimate the amount of loss, if any, if the customer were to seek legal recourse against ATT.

Department of Environmental Conservation of New York State, regarding Frankfort, NY site. During 2009, an underground fuel tank with surrounding soil contamination was discovered at the Frankfort, N.Y. site, which is the result of historical facility operations prior to ATT’s ownership. On June 9, 2011 the DEC advised ATT by letter that it was requesting that ATT enter into an Order on Consent and Administrative Settlement (“Proposed Order”) to investigate and remediate other portions of the site, in addition to the contamination resulting from the underground tank, and for the payment of past costs allegedly incurred by New York State with respect to the site. ATT believes that the scope of its obligations to investigate and remediate other portions of the site, and its obligations to pay past costs, if any, are limited by a prior consent judgment entered into in 1991 by a predecessor company and the DEC. Nevertheless, ATT is in discussions with the DEC with respect to the scope of the Proposed Order. If ATT and the DEC are unable to reach agreement regarding this matter, there is a possibility that the DEC will use state funds to perform certain investigative and remedial actions and then institute a cost recovery action to obtain reimbursement from ATT of the costs expended by the state. ATT believes that it has adequately accrued for reasonably estimable investigation and remediation costs.

U.S. Government investigations and claims

Defense contracts and subcontracts, including Griffon’s contracts and subcontracts, are subject to audit and review by various agencies and instrumentalities of the United States government, including among others, the Defense Contract Audit Agency (“DCAA”), the Defense Contract Investigative Service (“DCIS”), and the Department of Justice which has responsibility for asserting claims on behalf of the U.S. government. In addition to ongoing audits, pursuant to an administrative subpoena Griffon is currently providing information to the U.S. Department of Defense Office of the Inspector General. No claim has been asserted against Griffon, and Griffon is unaware of any material financial exposure in connection with the Inspector General’s inquiry.

In general, departments and agencies of the U.S. Government have the authority to investigate various transactions and operations of Griffon, and the results of such investigations may lead to administrative, civil or criminal proceedings, the ultimate outcome of which could be fines, penalties, repayments or compensatory or treble damages. U.S. Government regulations provide that certain findings against a contractor may lead to suspension or debarment from future U.S. Government contracts or the loss of export privileges for a company or an operating division or subdivision. Suspension or debarment could have material adverse effect on Telephonics because of its reliance on government contracts.

General legal

Griffon is subject to various laws and regulations relating to the protection of the environment and is a party to legal proceedings arising in the ordinary course of business. Management believes, based on facts presently known to it, that the resolution of the matters above and such other matters will not have a material adverse effect on Griffon’s consolidated financial position, results of operations or cash flows.

XML



BUSINESS SEGMENTS

9 Months Ended

Jun. 30, 2011

Segment Reporting Disclosure [Text Block]

NOTE 11 – BUSINESS SEGMENTS

Griffon’s reportable business segments are as follows:

• Home & Building Products is a leading manufacturer and marketer of residential, commercial and industrial garage doors to professional installing dealers and major home center retail chains, as well as a global provider of non-powered landscaping products that make work easier for homeowners and professionals.

• Telephonics develops, designs and manufactures high-technology integrated information, communication and sensor system solutions to military and commercial markets worldwide.

• Plastics is an international leader in the development and production of embossed, laminated and printed specialty plastic films used in a variety of hygienic, health-care and industrial applications.

Griffon evaluates performance and allocates resources based on each segments’ operating results before interest income or expense, income taxes, depreciation and amortization, gain (losses) from debt extinguishment, unallocated amounts, restructuring charges and costs related to the fair value of inventory for acquisitions. Griffon believes this information is useful to investors for the same reason. The following tables provide a reconciliation of Segment profit and Segment profit before depreciation, amortization, restructuring and fair value write-up of acquired inventory sold to Income before taxes and discontinued operations:

	For the Three Months Ended June 30,				For the Nine Months Ended June 30,
	2011		2010		2011		2010
REVENUE
Home & Building Products:
ATT	$	114,144	$	—	$	353,985	$	—
CBP		100,099		104,325		290,840		286,051
Home & Building Products		214,243		104,325		644,825		286,051
Telephonics		103,530		100,413		315,334		320,222
Plastics		137,509		122,288		385,654		339,887
Total consolidated net sales	$	455,282	$	327,026	$	1,345,813	$	946,160

	For the Three Months Ended June 30,						For the Nine Months Ended June 30,
	2011			2010			2011			2010
INCOME (LOSS) BEFORE TAXES AND DISCONTINUED OPERATIONS
Segment operating profit (loss):
Home & Building Products *	$	13,512		$	2,406		$	18,820		$	5,553
Telephonics		9,725			9,783			31,643			27,400
Plastics		(305	)		6,691			9,007			12,138
Total segment operating profit		22,932			18,880			59,470			45,091
Unallocated amounts		(7,781	)		(8,247	)		(19,468	)		(22,138	)
Loss from debt extinguishment, net		—			—			(26,164	)		(6	)
Net interest expense		(12,463	)		(3,679	)		(34,839	)		(10,124	)
Income (loss) before taxes and discontinued operations	$	2,688		$	6,954		$	(21,001	)	$	12,823
Segment profit before depreciation, amortization, restructuring and fair value write-up of acquired inventory sold:
Home & Building Products	$	22,487		$	5,941		$	59,640		$	16,502
Telephonics		12,122			11,768			37,457			32,798
Plastics		6,048			11,718			27,065			28,611
Total Segment profit before depreciation, amortization, restructuring and fair value write-up of acquired inventory sold		40,657			29,427			124,162			77,911
Unallocated amounts		(7,781	)		(8,247	)		(19,468	)		(22,138	)
Loss from debt extinguishment, net		—			—			(26,164	)		(6	)
Net interest expense		(12,463	)		(3,679	)		(34,839	)		(10,124	)
Segment depreciation and amortization		(15,607	)		(9,058	)		(44,817	)		(29,100	)
Restructuring charges		(2,118	)		(1,489	)		(4,723	)		(3,720	)
Fair value write-up of acquired inventory sold		—			—			(15,152	)		—
Income (loss) before taxes and discontinued operations	$	2,688		$	6,954		$	(21,001	)	$	12,823

* Includes nil and $15,152 of costs related to the sale of inventory that was recorded at fair value in connection with acquisition accounting for ATT for the three and nine months ended June 30, 2011, respectively.

Unallocated amounts typically include general corporate expenses not attributable to reportable segment.

	For the Three Months Ended June 30,				For the Nine Months Ended June 30,
	2011		2010		2011		2010
DEPRECIATION and AMORTIZATION
Segment:
Home & Building Products:	$	7,460	$	2,046	$	21,548	$	7,229
Telephonics		1,794		1,985		5,211		5,398
Plastics		6,353		5,027		18,058		16,473
Total segment depreciation and amortization		15,607		9,058		44,817		29,100
Corporate		93		91		261		257
Total consolidated depreciation and amortization	$	15,700	$	9,149	$	45,078	$	29,357
CAPITAL EXPENDITURES
Segment:
Home & Building Products:	$	4,855	$	2,428	$	18,630	$	8,886
Telephonics		3,854		4,021		5,992		10,388
Plastics		14,415		2,325		40,031		6,624
Total segment		23,124		8,774		64,653		25,898
Corporate		113		118		321		683
Total consolidated capital expenditures	$	23,237	$	8,892	$	64,974	$	26,581
					At June 30, 2011		At September 30, 2010
ASSETS
Segment assets:
Home & Building Products:					$	956,536	$	918,012
Telephonics						266,024		268,373
Plastics						465,189		397,470
Total segment assets						1,687,749		1,583,855
Corporate						194,240		157,645
Total continuing assets						1,881,989		1,741,500
Assets of discontinued operations						5,114		6,882
Consolidated total					$	1,887,103	$	1,748,382

XML



FAIR VALUE MEASUREMENTS

9 Months Ended

Jun. 30, 2011

Fair Value Disclosures [Text Block]

NOTE 2 – FAIR VALUE MEASUREMENTS

The carrying values of cash and equivalents, accounts receivable, accounts and notes payable and revolving credit debt approximate fair value due to either the short-term nature of such instruments or the fact that the interest rate of the revolving credit debt is based upon current market rates.

At June 30, 2011, the fair value of Griffon’s 2017 4% convertible notes and 2018 Senior Notes approximated $99,000 and $553,000, respectively, based upon quoted market prices (level 1 inputs).

Insurance contracts with a value of $4,599 and trading securities with a value of $5,376 at June 30, 2011, are measured and recorded at fair value based upon quoted prices in active markets for identical assets (level 1 inputs).

Items Measured at Fair Value on a Recurring Basis

At June 30, 2011, Griffon had $1,500 of Canadian dollar contracts at a weighted average rate of $0.99 and $3,500 of Australian dollar contracts at a weighted average rate of $0.98. The contracts do not qualify for hedge accounting and a fair value loss of $29 and $221, respectively, was recorded in other liabilities and to other income for the outstanding contracts based on similar contract values (level 2 inputs) for the three and nine month periods ended June 30, 2011, respectively.

XML



LONG-TERM DEBT

9 Months Ended

Jun. 30, 2011

Long-term Debt [Text Block]

NOTE 8 – LONG-TERM DEBT

		At June 30, 2011														At September 30, 2010
		Outstanding Balance			Original Issuer Discount			Balance Sheet			Capitalized Fees & Expenses		Coupon Interest Rate			Outstanding Balance			Original Issuer Discount			Balance Sheet			Capitalized Fees & Expenses		Coupon Interest Rate
Senior notes due 2018	(a)	$	550,000		$	—		$	550,000		$	11,337		7.125	%	$	—		$	—		$	—		$	—		n/a
Revolver due 2016	(a)		—			—			—			2,937		n/a			—			—			—			—		n/a
Convert. debt due 2017	(b)		100,000			(20,426	)		79,574			2,474		4.000	%		100,000			(22,525	)		77,475			2,807		4.000	%
Real estate mortgages	(c)		18,491			—			18,491			379		n/a			7,287			—			7,287			159		n/a
ESOP Loans	(d)		20,204			—			20,204			17		n/a			5,000			—			5,000			—		n/a
Capital lease - real estate	(e)		11,553			—			11,553			264		5.000	%		12,182			—			12,182			282		5.000	%
Convert. debt due 2023	(f)		532			—			532			—		4.000	%		532			—			532			—		4.000	%
Term loan due 2013	(g)		—			—			—			242		n/a			—			—			—			—		n/a
Revolver due 2011	(g)		10,876			—			10,876			71		n/a			—			—			—			—		n/a
Foreign line of credit	(g)		2,000			—			2,000			—		n/a			—			—			—			—		n/a
Term loan due 2016	(h)		—			—			—			—		n/a			375,000			(7,500	)		367,500			9,782		7.800	%
Asset based lending	(h)		—			—			—			—		n/a			25,000			(625	)		24,375			3,361		4.500	%
Revolver due 2013	(i)		—			—			—			—		n/a			30,000			—			30,000			476		1.800	%
Other long term debt	(j)		607			—			607			—					485			—			485			—
Totals			714,263			(20,426	)		693,837		$	17,721					555,486			(30,650	)		524,836		$	16,867
less: Current portion			(19,307	)		—			(19,307	)							(20,901	)		—			(20,901	)
Long-term debt		$	694,956		$	(20,426	)	$	674,530							$	534,585		$	(30,650	)	$	503,935

		Three Months Ended June 30, 2011													Three Months Ended June 30, 2010
		Effective Interest Rate			Cash Interest			Amort. Debt Discount		Amort. Deferred Cost & Other Fees		Total Interest Expense			Effective Interest Rate			Cash Interest			Amort. Debt Discount		Amort. Deferred Cost & Other Fees		Total Interest Expense
Senior notes due 2018	(a)		7.1	%	$	9,780		$	—	$	412	$	10,192			n/a		$	—		$	—	$	—	$	—
Revolver due 2016	(a)		n/a			—			—		149		149			n/a			—			—		—		—
Convert. debt due 2017	(b)		9.2	%		1,000			713		111		1,824			9.2	%		1,000			650		111		1,761
Real estate mortgages	(c)		5.2	%		208			—		36		244			6.4	%		121			—		5		126
ESOP Loans	(d)		2.9	%		123			—		17		140			1.6	%		21			—		—		21
Capital lease - real estate	(e)		5.3	%		147			—		6		153			5.3	%		158			—		6		164
Convert. debt due 2023	(f)		4.0	%		5			—		—		5			8.8	%		500			650		37		1,187
Term loan due 2013	(g)		n/a			—			—		72		72			n/a			—			—		—		—
Revolver due 2011	(g)		n/a			44			—		9		53			n/a			—			—		—		—
Foreign line of credit	(g)		3.7	%		34			—		—		34			n/a			—			—		—		—
Term loan due 2016	(h)		n/a			—			—		—		—			n/a			—			—		—		—
Asset based lending	(h)		n/a			—			—		—		—			7.2	%		273			—		101		374
Revolver due 2013	(i)		n/a			—			—		—		—			3.7	%		140			—		46		186
Other long term debt	(j)					20			—		—		20						—			—		—		—
Capitalized interest						(317	)		—		—		(317	)					(59	)		—		—		(59	)
Totals					$	11,044		$	713	$	812	$	12,569					$	2,154		$	1,300	$	306	$	3,760

		Nine Months Ended June 30, 2011													Nine Months Ended June 30, 2010
		Effective Interest Rate			Cash Interest			Amort. Debt Discount		Amort. Deferred Cost & Other Fees		Total Interest Expense			Effective Interest Rate			Cash Interest			Amort. Debt Discount		Amort. Deferred Cost & Other Fees		Total Interest Expense
Senior notes due 2018	(a)		7.5	%	$	11,436		$	—	$	458	$	11,894			n/a		$	—		$	—	$	—	$	—
Revolver due 2016	(a)		n/a			—			—		172		172			n/a			—			—		—		—
Convert. debt due 2017	(b)		9.3	%		3,000			2,099		332		5,431			9.2	%		2,100			1,365		221		3,686
Real estate mortgages	(c)		5.6	%		552			—		64		616			6.4	%		368			—		14		382
ESOP Loans	(d)		2.5	%		170			—		50		220			1.5	%		63			—		—		63
Capital lease - real estate	(e)		5.4	%		457			—		19		476			5.2	%		478			—		19		497
Convert. debt due 2023	(f)		4.0	%		16			—		—		16			9.0	%		1,912			2,109		143		4,164
Term loan due 2013	(g)		n/a			—			—		73		73			n/a			—			—		—		—
Revolver due 2011	(g)		n/a			54			—		48		102			n/a			—			—		—		—
Foreign line of credit	(g)		3.8	%		42			—		—		42			n/a			—			—		—		—
Term loan due 2016	(h)		9.5	%		13,405			572		838		14,815			n/a			—			—		—		—
Asset based lending	(h)		6.2	%		1,076			58		341		1,475			5.4	%		862			—		303		1,165
Revolver due 2013	(i)		1.6	%		160			—		79		239			3.0	%		554			—		143		697
Other long term debt	(j)					91			—		—		91						—			—		—		—
Capitalized interest						(551	)		—		—		(551	)					(195	)		—		—		(195	)
Totals					$	29,908		$	2,729	$	2,474	$	35,111					$	6,142		$	3,474	$	843	$	10,459

(a)	On March 17, 2011, in an unregistered offering through a private placement under Rule 144A, Griffon issued, at par, $550,000 of 7.125% Senior Notes due in 2018 (“Senior Notes”); interest on the Senior Notes is payable semi-annually. The Senior Notes can be redeemed prior to April 1, 2014 at a price of 100% of principal plus a make-whole premium and accrued interest; on or after April 1, 2014, the Senior Notes can be redeemed at a certain price (declining from 105.344% of principal on or after April 1, 2014 to 100% of principal on or after April 1, 2017), plus accrued interest. Proceeds from the Senior Notes were used to pay down the outstanding borrowings under a senior secured term loan facility and two senior secured revolving credit facilities of certain of the Company’s subsidiaries. The Senior Notes are senior unsecured obligations of Griffon guaranteed by certain domestic subsidiaries, and are subject to certain covenants, limitations and restrictions.
	On June 24, 2011, Griffon commenced an exchange offer to exchange the original Senior Notes for new 7.125% Senior Notes due in 2018 that will be identical in all material respects to the original Senior Notes, except that the new Senior Notes will be registered under the Securities Act of 1933. The exchange offer will remain open until 5:00 p.m. Eastern Standard Time on August 9, 2011, unless extended.
	On March 18, 2011, Griffon entered into a five-year $200,000 Revolving Credit Facility (“Credit Agreement”), which includes a letter of credit sub-facility with a limit of $50,000, a multi-currency sub-facility of $50,000 and a swingline sub-facility with a limit of $30,000. Borrowings under the Credit Agreement may be repaid and re-borrowed at any time, subject to final maturity of the facility or the occurrence of a default or event of default under the Credit Agreement. Interest is payable on borrowings at either a LIBOR or base rate benchmark rate plus an applicable margin, which will decrease based on financial performance. The margins are 1.75% for base rate loans and 2.75% for LIBOR loans, in each case without a floor. The Credit Agreement has certain financial maintenance tests including a maximum total leverage ratio, a maximum senior secured leverage ratio and a minimum interest coverage ratio as well as customary affirmative and negative covenants and events of default. The Credit Agreement also includes certain restrictions, such as limitations on the incurrence of indebtedness and liens and the making of restricted payments and investments. Borrowings under the Credit Agreement are guaranteed by certain domestic subsidiaries and are secured, on a first priority basis, by substantially all assets of the Company and the guarantors. There was no outstanding balance as of June 30, 2011, and as of such date the Company was in compliance with the terms and covenants of the Credit Agreement.
	At June 30, 2011, there were $20,477 of standby letters of credit outstanding under the Credit Agreement; $179,523 was available for borrowing at that date.
(b)	On December 21, 2009, Griffon issued $100,000 principal of 4% convertible subordinated notes due 2017 (the “2017 Notes”). The initial conversion rate of the 2017 Notes was 67.0799 shares of Griffon’s common stock per $1,000 principal amount of notes, corresponding to an initial conversion price of $14.91 per share, a 23% conversion premium over the $12.12 closing price on December 15, 2009. Griffon used 8.75% as the nonconvertible debt-borrowing rate to discount the 2017 Notes and will amortize the debt discount through January 2017. At issuance, the debt component of the 2017 Notes was $75,437 and debt discount was $24,563. At September 30, 2010 and June 30, 2011, the 2017 Notes had a capital in excess of par component, net of tax, of $15,720.
(c)	On December 20, 2010, Griffon entered into two second lien real estate mortgages to secure new loans totaling $11,834. The loans mature in February 2016, are collateralized by the related properties and are guaranteed by Griffon. The loans bear interest at a rate of LIBOR plus 3% with the option to swap to a fixed rate.
	Griffon has other real estate mortgages, collateralized by real property, that bear interest at rates from 6.3% to 6.6% with maturities extending through 2016.
(d)	Griffon’s Employee Stock Ownership Plan (“ESOP”) entered into a loan agreement in August 2010 to borrow $20,000 over a one-year period, to be used to purchase Griffon common stock in the open market. The loan bears interest at a) LIBOR plus 2.5% or b) the lender’s prime rate. After the first year, Griffon has the option to convert all or a portion of the outstanding loan to a five-year term. If converted, principal is payable in quarterly installments of $250, beginning September 2011, with the remainder due at maturity. The loan is secured by shares purchased with the proceeds of the loan, and repayment is guaranteed by Griffon. At June 30, 2011, 1,398,677 shares have been purchased (some of which were purchased pursuant to a 10b5-1 repurchase plan); the outstanding balance was $15,673 and $4,327 was available for borrowing under the agreement. The Company expects to enter into an amendment to this loan agreement shortly that would (i) extend the end date for drawing down the $20,000 borrowing availability from August 2011 to November 2011, (ii) change the starting date for quarterly amortization payments from September 2011 to December 2011, and extend the maturity date of the loan from August 2016 to November 2016.
	In addition, the ESOP has a loan agreement, guaranteed by Griffon, which requires quarterly principal payments of $156 and interest through the expiration date of September 2012 at which time the $3,900 balance of the loan, and any outstanding interest, will be payable. The primary purpose of this loan was to purchase 547,605 shares of Griffon’s common stock in October 2008. The loan is secured by shares purchased with the proceeds of the loan, and repayment is guaranteed by Griffon. The loan bears interest at rates based upon the prime rate or LIBOR. At June 30, 2011, $4,532 was outstanding.
(e)	In October 2006, CBP entered into a capital lease totaling $14,290 for real estate in Troy, Ohio. Approximately $10,000 was used to acquire the building and the remaining amount was restricted for improvements. The lease matures in 2021, bears interest at a fixed rate of 5.1%, is secured by a mortgage on the real estate and is guaranteed by Griffon.
(f)	At June 30, 2011 and September 30, 2010, Griffon had $532 of 4% convertible subordinated notes due 2023 (the “2023 Notes”) outstanding. Holders of the 2023 Notes may require Griffon to repurchase all or a portion of their 2023 Notes on July 18, 2013 and 2018, if Griffon’s common stock price is below the conversion price of the 2023 Notes, as well as upon a change in control. At June 30, 2011 and September 30, 2010, the 2023 Notes had no capital in excess of par value component as substantially all of these notes were put to Griffon at par and settled in July 2010.
	In January 2010, Griffon purchased $10,100 face value of the 2023 Notes for $10,200 which, after proportionate reduction in related deferred financing costs, resulted in a net pre-tax gain from debt extinguishment of $12. Capital in excess of par was reduced by $300 for the equity portion of the extinguished 2023 Notes, and debt discount was reduced by $200.
	In December 2009, Griffon purchased $19,200 face value of the 2023 Notes for $19,400. Including a proportionate reduction in the related deferred financing costs, Griffon recorded an immaterial net pre-tax loss on the extinguishment. Capital in excess of par value was reduced by $700 related to the equity portion of the extinguished 2023 Notes and the debt discount was reduced by $500.
(g)	In November 2010, Clopay Europe GMBH (“Clopay Europe”) entered into a €10,000 revolving credit facility and a €20,000 term loan. The facility accrues interest at Euribor plus 2.35% per annum, and the term loan accrues interest at Euribor plus 2.45% per annum. The revolving facility matures in November 2011, but is renewable upon mutual agreement with the bank. The term loan can be drawn until August 2011 and, if drawn, repayment will be in ten equal installments beginning September 2011 with maturity in December 2013. Under the term loan, Clopay Europe is required to maintain a certain minimum equity to assets ratio and keep leverage below a certain level, defined as the ratio of total debt to EBITDA. There were no borrowings under the term loan at June 30, 2011. Borrowings under the revolving facility at June 30, 2011 were €7,500 and €2,500 was available for borrowing. In July 2011, the full €20,000 was drawn on the Term Loan, with a portion of the proceeds used to repay borrowings under the revolving credit facility.
	Clopay do Brazil, a subsidiary of Plastics, maintains lines of credit of approximately $4,500. Interest on borrowings accrue at a rate of LIBOR plus 3.8% or CDI plus 5.6%. $2,000 was borrowed under the lines and $2,500 was available as of as of June 30, 2011.
(h)	In connection with the ATT acquisition, Clopay Ames True Temper Holding Corp. (“Clopay Ames”), a subsidiary of Griffon, entered into the $375,000 secured term Loan (“Term Loan”) and a $125,000 asset based lending agreement (“ABL”). The acquisition, including all related transaction costs, was funded by proceeds of the Term Loan, $25,000 drawn under the New ABL, and $168,000 of Griffon cash. ATT’s previous outstanding debt was repaid in connection with the acquisition.
	On November 30, 2010, Clopay Ames, as required under the Term Loan agreement, entered into an interest rate swap on a notional amount of $200,000 of the Term Loan. The agreement fixed the LIBOR component of the Term Loan interest rate at 2.085% for the notional amount of the swap.
	On March 17, 2011, the Term Loan, and swap were terminated, and on March 18, 2011 the ABL was terminated, in connection with the issuance of the Senior Notes and Credit Agreement.
(i)	In March 2008, Telephonics entered into a credit agreement with JPMorgan Chase Bank, N.A., as administrative agent, and the lenders party thereto, pursuant to which the lenders agreed to provide a five-year, revolving credit facility of $100,000 (the “TCA”). The TCA terminated in connection with the Credit Agreement.
(j)	Primarily capital leases.

At June 30, 2011, Griffon and its subsidiaries were in compliance with the terms and covenants of its credit agreements and loan agreements.

During the second quarter, in connection with the termination of the Term Loan, ABL and Telephonics credit agreement, Griffon recorded a $26,164 loss on extinguishment of debt consisting of $21,617 of deferred financing charges and original issuer discounts, a call premium of $3,703 on the Term Loan, and $844 of swap and other breakage costs.

As part of the acquisition of ATT, Griffon acquired interest rate swaps that had fair values totaling $3,845 at September 30, 2010. These swaps were terminated in October 2010 for $4,303, including accrued interest of $458.

XML



DEFINED BENEFIT PENSION EXPENSE

9 Months Ended

Jun. 30, 2011

Pension and Other Postretirement Benefits Disclosure [Text Block]

NOTE 13 – DEFINED BENEFIT PENSION EXPENSE

Defined benefit pension expense was as follows:

	Three Months Ended June 30,						Nine Months Ended June 30,
	2011			2010			2011			2010
Service cost	$	88		$	139		$	263		$	417
Interest cost		2,792			907			8,370			2,721
Expected return on plan assets		(2,843	)		(343	)		(8,524	)		(1,029	)
Amortization:
Prior service cost		84			84			252			252
Recognized actuarial loss		571			512			1,713			1,536
Net periodic expense	$	692		$	1,299		$	2,074		$	3,897

XML



SHAREHOLDERS’ EQUITY

9 Months Ended

Jun. 30, 2011

Stockholders' Equity Note Disclosure [Text Block]

NOTE 9 — SHAREHOLDERS’ EQUITY

During 2010, Griffon granted 713,637 restricted shares; 703,845 shares issued to employees, substantially all of which were three to four-year cliff vesting, and a total fair value of $7,989, or a weighted average fair value of $11.35 per share; and 9,792 shares issued to Directors, vesting annually in equal installments over three years with total fair value of $120, or a weighted average fair value of $12.25 per share. In connection with the ATT acquisition, Griffon entered into certain retention arrangements with the ATT senior management team. Under these arrangements, the ATT management team purchased 239,145 shares of common stock and received 239,145 shares of restricted stock that vest in full after four years, subject to the attainment of a specified performance measure. During 2011, 107,509 restricted shares were forfeited which had a weighted average fair value of $11.81 per share.

During the third quarter of 2011, Griffon granted a total of 10,000 shares of restricted stock with three-year cliff vesting and a total fair value of $99, or a weighted average fair value of $9.94 per share.

During the second quarter of 2011, Griffon granted 365,000 restricted shares and 590,000 performance shares. The restricted shares had a total fair value of $4,544, or a weighted average fair value of $12.45 per share with 260,000 shares having a three-year cliff vesting; 30,000 shares, issued to Directors, vesting annually in equal installments over three years; and 75,000 shares vesting annually in equal installments over five years. The performance shares have a fair value of $7,346, or a weighted average fair value of $12.45 per share, and cliff vest when either the stock price of Griffon closes at $16 per share for twenty consecutive trading days or in 7 years, whichever comes first.

During the first quarter of 2011, Griffon granted a total of 450,700 shares of restricted stock with three-year cliff vesting and a total fair value of $5,956, or a weighted average fair value of $13.22 per share.

The fair value of restricted stock and option grants is amortized over the respective vesting periods.

For the three and nine months ended June 30, 2011, stock based compensation expense totaled $2,120 and $6,767, respectively, compared to $1,512 and $4,447, respectively, for the prior year comparable periods.

XML



INCOME TAXES

9 Months Ended

Jun. 30, 2011

Income Tax Disclosure [Text Block]

NOTE 7 – INCOME TAXES

Griffon’s effective tax rate for continuing operations for the current quarter was a benefit of 81.3%, compared to a provision of 28.3% in the prior year quarter. The June 30, 2011 quarter effective rate reflected a change in earnings mix between domestic and non-domestic, and the results of ATT, acquired on September 30, 2010. Certain discrete tax benefits impacted the effective rates in both reporting periods. The current quarter included benefits arising on the filing of tax returns in various jurisdictions, and tax planning related to unremitted foreign earnings; the 2010 effective rate reflected benefits arising on the filing of tax returns in various jurisdictions. Excluding these discrete items, the effective rate on continuing operations would have been 77.7% in the current quarter compared to 27.3% in the prior year quarter. The 77.7% tax rate is impacted by the combined effects of the nominal pretax income in the current quarter combined with a forecast full year pretax loss for 2011, as well as fluctuations in the full year expected effective tax rate driven by changes in earnings mix between domestic and non-domestic operations.

Griffon’s effective tax rate for continuing operations for the nine months ended June 30, 2011 was a benefit of 48.5%, compared to a provision of 12.6% in the prior year period. The 2011 effective tax rate reflected a change in earnings mix between domestic and non-domestic and includes the results of ATT, acquired on September 30, 2010. Certain discrete tax benefits impacted the effective tax rates in both reporting periods. The 2011 rate included benefits arising in connection with the retroactively extended research tax credit signed into law on December 22, 2010, the filing of tax returns in various jurisdictions, and tax planning related to unremitted foreign earnings. The 2010 effective rate benefited from resolution of certain non-domestic tax audits resulting in the release of previously established reserves for uncertain tax positions, combined with the benefit of certain tax planning initiatives with respect to non-U.S. operating locations, and a benefit arising on the filing of certain of tax returns in various jurisdictions. Excluding these discrete items, the effective rate on continuing operations for the nine months ended June 30, 2011 would have been a benefit of 27.0% compared to 27.3% in the comparable prior year period.

XML



CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $) In Thousands	9 Months Ended
	Jun. 30, 2011	Jun. 30, 2010
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$ (10,809)	$ 11,292
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Income from discontinued operations	0	(89)
Depreciation and amortization	45,078	29,357
Fair value write-up of acquired inventory sold	15,152	0
Stock-based compensation	6,767	4,447
Provision for losses on accounts receivable	734	1,619
Amortization/write-off of deferred financing costs and debt discounts	5,203	4,317
Loss from debt extinguishment, net	26,164	6
Deferred income taxes	(3,550)	(4,768)
Gain on sale/disposal of assets	(240)	0
Change in assets and liabilities, net of assets and liabilities acquired:
(Increase) decrease in accounts receivable and contract costs and recognized income not yet billed	1,243	(5,747)
Increase in inventories	(19,994)	(11,611)
(Increase) decrease in prepaid and other assets	(2,243)	1,161
Increase (decrease) in accounts payable, accrued liabilities and income taxes payable	(51,075)	17,639
Other changes, net	625	571
Net cash provided by operating activities	13,055	48,194
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of property, plant and equipment	(64,974)	(26,581)
Acquired business, net of cash acquired	(855)	0
Funds restricted for capital projects	3,875	0
(Increase) decrease in equipment lease deposits	0	(1,040)
Proceeds from sale of investment	1,333	0
Net cash used in investing activities	(60,621)	(27,621)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of long-term debt	640,963	100,000
Payments of long-term debt	(495,209)	(81,050)
Increase in short-term borrowings	12,730	0
Financing costs	(21,343)	(4,145)
Purchase of ESOP shares	(15,674)	0
Exercise of stock options	20	299
Tax benefit from exercise of options/vesting of restricted stock	2,334	99
Other, net	22	192
Net cash provided by financing activities	123,843	15,395
CASH FLOWS FROM DISCONTINUED OPERATIONS:
Net cash used in operating activities	(829)	(449)
Net cash used in discontinued operations	(829)	(449)
Effect of exchange rate changes on cash and equivalents	1,304	(4,719)
NET INCREASE IN CASH AND EQUIVALENTS	76,752	30,800
CASH AND EQUIVALENTS AT BEGINNING OF PERIOD	169,802	320,833
CASH AND EQUIVALENTS AT END OF PERIOD	$ 246,554	$ 351,633

XML



ACQUISITION

9 Months Ended

Jun. 30, 2011

Schedule of Business Acquisitions, by Acquisition [Text Block]

NOTE 3 — ACQUISITION

On September 30, 2010, Griffon purchased all of the outstanding stock of CHATT Holdings, Inc. (“ATT Holdings”), the parent of ATT, on a cash and debt-free basis, for $542,000 in cash, subject to certain adjustments (the “Purchase Price”). ATT is a global provider of non-powered lawn and garden tools, wheelbarrows, and other outdoor work products to the retail and professional markets. ATT’s brands include Ames®, True Temper®, Ames True Temper®, Garant®, Union Tools®, Razor-back®, Jackson®, Hound Dog® and Dynamic Design^TM. ATT’s brands hold the number one or number two market position in their respective major product categories. The acquisition of ATT expanded Griffon’s position in the home and building products market and provides Griffon the opportunity to recognize synergies with its other businesses.

ATT’s results of operations are not included in Griffon’s consolidated statements of operations or cash flows, or related footnotes for any period presented prior to September 30, 2010, except where explicitly stated as pro forma results. Griffon’s consolidated balance sheet at September 30, 2010 and related footnotes include ATT’s balances at that date. The accounts of the acquired company, after adjustments to reflect fair market values assigned to assets and liabilities, have been included in Griffon’s consolidated financial statements from the date of acquisition.

The following table summarizes estimated fair values of assets acquired and liabilities assumed as of the date of acquisition, and the amounts assigned to goodwill and intangible assets:

	2010
Current assets, net of cash acquired	$	195,214
PP&E		72,918
Goodwill *		259,930
Intangibles		203,290
Other assets		1,124
Total assets acquired		732,476
Total liabilities assumed		(190,476	)
Net assets acquired	$	542,000

Amounts assigned to goodwill and major intangible asset classifications are as follows:

	2010		Amortization Period (Years)
Goodwill (non-deductible) *	$	259,930		N/A
Tradenames (non-deductible)		76,090		Indefinite
Customer relationships (non-deductible)		127,200		25
	$	463,220

* During the current quarter, Goodwill was reduced, retrospectively, by $1,134, due to the prospective federal consolidated tax reporting of ATT and GFF, and accounting for the completion of ATT’s 2010 federal tax return.

Pro Forma Information

The following unaudited pro forma information illustrates the effect on Griffon’s revenue and net earnings for the three and nine months ended June 30, 2010, assuming the acquisition of ATT took place on October 1, 2009.

	Three Months Ended June 30, 2010		Nine Months Ended June 30, 2010
Revenue from continuing operations:
As reported	$	327,026	$	946,160
Pro forma		454,498		1,308,164
Net earnings from continuing operations:
As reported	$	4,989	$	11,203
Pro forma		10,783		24,520
Diluted earnings per share from continuing operations:
As reported	$	0.08	$	0.19
Pro forma		0.18		0.41
Average shares - Diluted (in thousands)		60,154		59,897

The pro forma results of operations have been prepared for comparative purposes only and include certain adjustments to actual financial results, such as imputed financing costs, and estimated amortization and depreciation expense as a result of intangibles and fixed assets acquired being measured at fair value. Such pro forma results do not purport to be indicative of the results of operations that would have actually resulted had the acquisition occurred on the date indicated, or that may result in the future.

During the 2011 first quarter, Plastics purchased a manufacturing business in Shanghai, China for $855. The purchase price was primarily allocated to fixed assets.

XML



INVENTORIES

9 Months Ended

Jun. 30, 2011

Inventory Disclosure [Text Block]

NOTE 4 – INVENTORIES

Inventories, stated at the lower of cost (first-in, first-out or average) or market, were comprised of the following:

	At June 30, 2011		At September 30, 2010
Raw materials and supplies	$	74,745	$	64,933
Work in process		82,378		69,107
Finished goods		119,808		134,761
Total	$	276,931	$	268,801

XML



SUBSEQUENT EVENT

9 Months Ended

Jun. 30, 2011

Schedule of Subsequent Events [Text Block]

NOTE 22 — SUBSEQUENT EVENT

Griffon’s Board of Directors has authorized the repurchase of up to an additional $50,000 of Griffon’s outstanding common stock. Approximately 1,366,000 shares of common stock remain available for repurchase pursuant to an existing buyback program. Under the repurchase programs, the Company may, from time to time, purchase shares of its common stock, depending upon market conditions, in open market or privately negotiated transactions, including pursuant to a 10b5-1 plan.

XML



COMPREHENSIVE INCOME (LOSS)

9 Months Ended

Jun. 30, 2011

Comprehensive Income Note [Text Block]

NOTE 12 – COMPREHENSIVE INCOME (LOSS)

Comprehensive income (loss) was as follows:

	Three months Ended June 30,					Nine Months Ended June 30,
	2011		2010			2011			2010
Net income (loss)	$	4,872	$	4,968		$	(10,809	)	$	11,292
Foreign currency translation adjustment		8,664		(17,787	)		25,130			(32,223	)
Pension other comprehensive income amortization, net of tax		426		388			1,277			1,164
Comprehensive income (loss)	$	13,962	$	(12,431	)	$	15,598		$	(19,767	)

XML



PROPERTY, PLANT AND EQUIPMENT

9 Months Ended

Jun. 30, 2011

Property, Plant and Equipment Disclosure [Text Block]

NOTE 5 – PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment were comprised of the following:

	At June 30, 2011			At September 30, 2010
Land, building and building improvements	$	130,713		$	126,785
Machinery and equipment		571,664			498,017
Leasehold improvements		34,828			33,455
		737,205			658,257
Accumulated depreciation and amortization		(385,243	)		(343,331	)
Total	$	351,962		$	314,926

Depreciation and amortization expense for property, plant and equipment was $15,700 and $9,149 for the quarters ended June 30, 2011 and 2010, respectively, and $45,078 and $29,357 for the nine-month periods ended June 30, 2011 and 2010, respectively.

No event or indicator of impairment occurred during the three and nine months ended June 30, 2011, which would require additional impairment testing of property, plant and equipment.

XML



DISCONTINUED OPERATIONS

9 Months Ended

Jun. 30, 2011

Disposal Groups, Including Discontinued Operations, Disclosure [Text Block]

NOTE 15 – DISCONTINUED OPERATIONS

The following amounts related to the Installation Services segment, discontinued in 2008, have been segregated from Griffon’s continuing operations and are reported as assets and liabilities of discontinued operations in the condensed consolidated balance sheets:

	At June 30, 2011				At September 30, 2010
	Current		Long-term		Current		Long-term
Assets of discontinued operations:
Prepaid and other current assets	$	1,387	$	—	$	1,079	$	—
Other long-term assets		—		3,727		—		5,803
Total assets of discontinued operations	$	1,387	$	3,727	$	1,079	$	5,803
Liabilities of discontinued operations:
Accounts payable	$	—	$	—	$	8	$	—
Accrued liabilities		4,042		—		4,281		—
Other long-term liabilities		—		5,729		—		8,446
Total liabilities of discontinued operations	$	4,042	$	5,729	$	4,289	$	8,446

There was no Installation Services’ operating unit revenue for the three and nine months ended June 30, 2011 and 2010.

XML



CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (USD $) In Thousands, except Per Share data	3 Months Ended				9 Months Ended
	Jun. 30, 2011		Jun. 30, 2010		Jun. 30, 2011		Jun. 30, 2010
Revenue	$ 455,282		$ 327,026		$ 1,345,813		$ 946,160
Cost of goods and services	356,113		252,671		1,057,642		732,454
Gross profit	99,169		74,355		288,171		213,706
Selling, general and administrative expenses	82,045		61,650		246,853		187,666
Restructuring and other related charges	2,118		1,489		4,723		3,720
Total operating expenses	84,163		63,139		251,576		191,386
Income from operations	15,006		11,216		36,595		22,320
Other income (expense)
Interest expense	(12,569)		(3,760)		(35,111)		(10,459)
Interest income	106		81		272		335
Loss from debt extinguishment, net	0		0		(26,164)		(6)
Other, net	145		(583)		3,407		633
Total other income (expense)	(12,318)		(4,262)		(57,596)		(9,497)
Income (loss) before taxes and discontinued operations	2,688		6,954		(21,001)		12,823
Provision (benefit) for income taxes	(2,184)		1,965		(10,192)		1,620
Income (loss) from continuing operations	4,872		4,989		(10,809)		11,203
Discontinued operations:
Income (loss) from operations of the discontinued Installation Services business	0		(26)		0		143
Provision (benefit) for income taxes	0		(5)		0		54
Income (loss) from discontinued operations	0		(21)		0		89
Net income (loss)	$ 4,872		$ 4,968		$ (10,809)		$ 11,292
Basic earnings (loss) per common share:
Income (loss) from continuing operations (in Dollars per share)	$ 0.08	[1]	$ 0.08	[1]	$ (0.18)	[1]	$ 0.19	[1]
Income from discontinued operations (in Dollars per share)	$ 0.00	[1]	$ 0.00	[1]	$ 0.00	[1]	$ 0.00	[1]
Net income (loss) (in Dollars per share)	$ 0.08	[1]	$ 0.08	[1]	$ (0.18)	[1]	$ 0.19	[1]
Weighted-average shares outstanding (in Shares)	59,606		59,018		59,387		58,944
Diluted earnings (loss) per common share:
Income (loss) from continuing operations (in Dollars per share)	$ 0.08	[1]	$ 0.08	[1]	$ (0.18)	[1]	$ 0.19	[1]
Income from discontinued operations (in Dollars per share)	$ 0.00	[1]	$ 0.00	[1]	$ 0.00	[1]	$ 0.00	[1]
Net income (loss) (in Dollars per share)	$ 0.08	[1]	$ 0.08	[1]	$ (0.18)	[1]	$ 0.19	[1]
Weighted-average shares outstanding (in Shares)	60,525		60,154		59,387		59,897

[1] Due to rounding, the sum of earnings per share of Continuing operations and Discontinued operations may not equal earnings per share of Net income (loss).

XML



RESTRUCTURING AND OTHER RELATED CHARGES

9 Months Ended

Jun. 30, 2011

Restructuring and Related Activities Disclosure [Text Block]

NOTE 16 – RESTRUCTURING AND OTHER RELATED CHARGES

The consolidation of the CBP manufacturing facilities plan, announced in June 2009, is substantially complete. For the project to date, CBP incurred pre-tax exit and restructuring costs of $8,857, substantially all of which were cash charges; charges include $1,175 for one-time termination benefits and other personnel costs, $4,933 for excess facilities and related costs, and $2,749 for other exit costs, primarily in connection with production realignment. CBP had $10,297 in capital expenditures in order to effect the restructuring plan.

Telephonics recognized $603 of restructuring charges in the current quarter related to costs incurred in connection with the consolidation of the management of its Electronics Systems and Communication Systems operating units; such charges are all personnel related.

Restructuring and related charges recognized for the three and nine months ended June 30, 2011 and 2010 were follows:

	Workforce Reduction		Facilities & Exit Costs		Other Related Costs		Total
Amounts incurred in:
Quarter ended December 31, 2009	$	279	$	694	$	38	$	1,011
Quarter ended March 31, 2010		124		775		321		1,220
Quarter ended June 30, 2010		94		819		576		1,489
Nine months ended June 30, 2010	$	497	$	2,288	$	935	$	3,720
Quarter ended December 31, 2010	$	239	$	791	$	363	$	1,393
Quarter ended March 31, 2011		61		470		681		1,212
Quarter ended June 30, 2011		1,134		450		534		2,118
Nine months ended June 30, 2011	$	1,434	$	1,711	$	1,578	$	4,723

At June 30, 2011, the accrued liability for the restructuring and related charges consisted of:

	Workforce Reduction			Facilities & Exit Costs			Other Related Costs			Total
Accrued liability at September 30, 2010	$	1,541		$	—		$	—		$	1,541
Charges		1,434			1,711			1,578			4,723
Payments		(1,299	)		(1,711	)		(1,578	)		(4,588	)
Accrued liability at June 30, 2011	$	1,676		$	—		$	—		$	1,676

XML



WARRANTY LIABILITY

9 Months Ended

Jun. 30, 2011

Product Warranty Disclosure [Text Block]

NOTE 18 – WARRANTY LIABILITY

Telephonics offers warranties against product defects for periods ranging from one to two years, with certain products having a limited lifetime warranty, depending on the specific product and terms of the customer purchase agreement. Typical warranties require Telephonics to repair or replace the defective products during the warranty period at no cost to the customer. For Home & Building Products and Telephonics, at the time revenue is recognized, a liability is recorded for warranty costs, estimated based on historical experience; the Segment periodically assesses its warranty obligations and adjusts the liability as necessary. ATT offers an express limited warranty for a period of ninety days, from the date of original purchase, on all products unless otherwise stated on the product or packaging.

Changes in Griffon’s warranty liability, included in Accrued liabilities, were as follows:

	Three Months Ended June 30,						Nine Months Ended June 30,
	2011			2010			2011			2010
Balance, beginning of period	$	5,681		$	4,760		$	5,896		$	5,707
Warranties issued and charges in estimated pre-existing warranties		779			1,235			2,159			2,554
Actual warranty costs incurred		(911	)		(1,153	)		(2,506	)		(3,419	)
Balance, end of period	$	5,549		$	4,842		$	5,549		$	4,842

XML



DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION

9 Months Ended

Jun. 30, 2011

Organization, Consolidation and Presentation of Financial Statements Disclosure [Text Block]

NOTE 1 – DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION

About Griffon Corporation

Griffon Corporation (the “Company” or “Griffon”), is a diversified management and holding company that conducts business through wholly-owned subsidiaries. Griffon oversees the operations of its subsidiaries, allocates resources among them and manages their capital structures. Griffon provides direction and assistance to its subsidiaries in connection with acquisition and growth opportunities as well as in connection with divestitures. Griffon, to further diversify, also seeks out, evaluates and, when appropriate, will acquire additional businesses that offer potentially attractive returns on capital.

Griffon operates through three business segments: Home & Building Products, Telephonics Corporation and Clopay Plastic Products Company.

• Home & Building Products (“HBP”) consists of:

- Clopay Building Products Company (“CBP”), a leading manufacturer and marketer of residential, commercial and industrial garage doors to professional installing dealers and major home center retail chains; and

- Ames True Temper, Inc. (“ATT”), acquired by Griffon on September 30, 2010, a global provider of non-powered landscaping products that make work easier for homeowners and professionals. Due to the timing of the acquisition, none of ATT’s 2010 results of operations were included in Griffon’s results for the year ended September 30, 2010.

• Telephonics Corporation (“Telephonics”) designs, develops and manufactures high-technology integrated information, communication and sensor system solutions to military and commercial markets worldwide.

• Clopay Plastic Products Company (“Plastics”), is an international leader in the development and production of embossed, laminated and printed specialty plastic films used in a variety of hygienic, health-care and industrial applications.

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, these financial statements do not include all the information and footnotes required by U.S. GAAP for complete financial statements. As such, they should be read with reference to Griffon’s Annual Report on Form 10-K for the year ended September 30, 2010, which provides a more complete explanation of Griffon’s accounting policies, financial position, operating results, business properties and other matters and with Griffon’s Current Report on Form 8-K filed on June 24, 2011 updating such Form 10-K for the inclusion of guarantor financial statements in the notes to Consolidated Financial Statements. In the opinion of management, these financial statements reflect all adjustments considered necessary for a fair statement of interim results. Griffon’s HBP operations are seasonal and the results of any interim period are not necessarily indicative of the results for the full year.

The condensed consolidated balance sheet information at September 30, 2010 was derived from the audited financial statements included in Griffon’s Annual Report on Form 10-K for the year ended September 30, 2010.

The consolidated financial statements include the accounts of Griffon Corporation and all subsidiaries. Intercompany accounts and transactions are eliminated on consolidation.

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting periods. These estimates may be adjusted due to changes in economic, industry or customer financial conditions, as well as changes in technology or demand. Significant estimates include certain revenue of Telephonics recorded using a percentage of completion, allowances for doubtful accounts receivable and returns, net realizable value of inventories, restructuring reserves, valuation of goodwill and intangible assets, pension assumptions, useful lives associated with depreciation and amortization of intangible and fixed assets, warranty reserves, sales incentive accruals, stock based compensation assumptions, income taxes and tax valuation reserves, environmental reserves, legal reserves, insurance reserves, fair value of hedges and the valuation of discontinued assets and liabilities, and the accompanying disclosures. These estimates are based on management’s best knowledge of current events and actions Griffon may undertake in the future. Actual results may ultimately differ from these estimates.

Certain amounts in the prior year have been reclassified to conform to current year presentation.

XML



EARNINGS PER SHARE (EPS)

9 Months Ended

Jun. 30, 2011

Earnings Per Share [Text Block]

NOTE 10 – EARNINGS PER SHARE (EPS)

Basic EPS was calculated by dividing income available to common shareholders by the weighted average number of shares of common stock outstanding during the period. Diluted EPS was calculated by dividing income available to common shareholders by the weighted average number of shares of common stock outstanding plus additional common shares that could be issued in connection with stock based compensation. The 2023 Notes and the 2017 Notes were anti-dilutive due to the conversion price being greater than the weighted-average stock price during the periods presented. Due to the net loss in the nine-month period ended June 30, 2011, the incremental shares from stock based compensation are anti-dilutive.

The following table is a reconciliation of the share amounts (in thousands) used in computing earnings per share:

	Three Months Ended June 30,				Nine Months Ended June 30,
	2011		2010		2011		2010
Weighted average shares outstanding - basic		59,606		59,018		59,387		58,944
Incremental shares from stock based compensation		919		1,136		—		953
Weighted average shares outstanding - diluted		60,525		60,154		59,387		59,897
Anti-dilutive options excluded from diluted EPS computation		1,200		865		1,200		1,037
Anti-dilutive restricted stock excluded from diluted EPS computation		850		86		850		86

Griffon has the intent and ability to settle the principal amount of the 2017 Notes in cash; therefore, the potential issuance of shares related to the principal amount of the 2017 Notes is not included in diluted shares.

XML



RECENT ACCOUNTING PRONOUNCEMENTS

9 Months Ended

Jun. 30, 2011

Schedule of New Accounting Pronouncements and Changes in Accounting Principles [Text Block]

NOTE 14 – RECENT ACCOUNTING PRONOUNCEMENTS

The Company has implemented all new accounting pronouncements that are in effect and that may impact its financial statements and does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.

XML



CONDENSED CONSOLIDATED BALANCE SHEETS (USD $) In Thousands	9 Months Ended	12 Months Ended
	Jun. 30, 2011	Sep. 30, 2010
CURRENT ASSETS
Cash and equivalents	$ 246,554	$ 169,802
Accounts receivable, net of allowances of $6,357 and $6,581	253,153	252,029
Contract costs and recognized income not yet billed, net of progress payments of $1,419 and $1,423	64,554	63,155
Inventories, net	276,931	268,801
Prepaid and other current assets	65,200	55,782
Assets of discontinued operations	1,387	1,079
Total Current Assets	907,779	810,648
PROPERTY, PLANT AND EQUIPMENT, net	351,962	314,926
GOODWILL	361,576	356,087
INTANGIBLE ASSETS, net	230,590	233,011
OTHER ASSETS	31,469	27,907
ASSETS OF DISCONTINUED OPERATIONS	3,727	5,803
Total Assets	1,887,103	1,748,382
CURRENT LIABILITIES
Notes payable and current portion of long-term debt	19,307	20,901
Accounts payable	178,592	185,165
Accrued liabilities	92,559	124,687
Liabilities of discontinued operations	4,042	4,289
Total Current Liabilities	294,500	335,042
LONG-TERM DEBT, net of debt discount of $20,426 and $30,650	674,530	503,935
OTHER LIABILITIES	195,019	190,244
LIABILITIES OF DISCONTINUED OPERATIONS	5,729	8,446
Total Liabilities	1,169,778	1,037,667
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS’ EQUITY
Total Shareholders’ Equity	717,325	710,715
Total Liabilities and Shareholders’ Equity	$ 1,887,103	$ 1,748,382