ROCK OF AGES CORP - 10-Q Quarterly Report

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

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

ROCK OF AGES CORPORATION
(Exact name of Registrant as Specified in its Charter)

772 Graniteville Road, Graniteville, Vermont 05654
(Address of principal executive offices) (Zip 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 than the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No ___

As of October 31, 2002, 5,013,236 shares of Class A Common Stock, par value $0.01 per share, and 2,756,395 shares of Class B Common Stock, par value $0.01 per share, of Rock of Ages Corporation were outstanding.

This Quarterly Report on Form 10-Q (including exhibits and information incorporated by reference herein) contains certain "forward-looking" statements within the meaning of Section 21E of the Securities and Exchange Act of 1934, as amended (the "Exchange Act"), including but not limited to those that discuss strategies, goals, outlook or other non-historical matters, or projected or anticipated revenues, income, returns or other financial measures. These forward-looking statements are subject to numerous risks and uncertainties that may cause actual results to differ materially from those contained in or indicated by such statements, including but not limited to the ability of the Company to continue to identify suitable acquisition candidates, to consummate additional retail acquisitions on acceptable terms and to successfully integrate the operations of such acquired entities, to successfully open new retail stores, demand for the Company's products, as well as general economic, competitive, key employee and other factors described in this report or other filings with the Securities and Exchange Commission. See "Risk Factors That May Affect Future Results" under Item 2 below. The Company assumes no obligation to update these forward-looking statements to reflect actual results or changes in factors or assumptions affecting such forward-looking statements.

ROCK OF AGES CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
($ in thousands except per share data)
(unaudited)

The accompanying unaudited condensed consolidated financial statements have been prepared pursuant to the rules and regulations for reporting on Form 10-Q. Accordingly, certain information and notes required by generally accepted accounting principles for complete financial statements are not included herein. In the opinion of management, all adjustments of a normal recurring nature considered necessary for a fair presentation have been included. Results of operations for the interim periods are not necessarily indicative of the results that may be expected for a full year. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company's Annual Report on Form 10-K (SEC File No. 000-29464, filed April 1, 2002).

In July 2001, the FASB issued SFAS No. 142, Goodwill and Other Intangible Assets. The Company has adopted SFAS 142 as of January 1, 2002. SFAS requires goodwill and intangible assets with indefinite useful lives to no longer be amortized, but instead be tested for impairment at least annually.

With the adoption of SFAS 142, the Company reassessed the useful lives and residual values of all acquired intangible assets to make any necessary amortization period adjustments. Based on that assessment, no adjustments were made to the amortization period or residual values of other intangible assets

SFAS 142 provides a six-month transitional period from the effective date of adoption for the Company to perform an assessment of whether there is an indication that goodwill is impaired. To the extent that an indication of impairment exists, the Company must perform a second test to measure the amount of impairment. The Company has two reporting units with goodwill, Retail and Cemeteries, which are also reportable segments. The Company determined the fair value of each of these reporting units using a discounted cash flow analysis and compared such values to the respective reporting units carrying amounts. This evaluation indicated that goodwill recorded in the Retail and Cemetery segments was impaired as of January 1, 2002.

As a result, the Company completed the second step of the goodwill impairment test to measure the amount of the impairment loss. Accordingly, the Company recognized a $34 million non-cash charge, recorded as of January 1, 2002, as the cumulative effect of a change in accounting principle for the write-down of goodwill to its fair value. Approximately $19 million of the goodwill write-down is deductible for taxes, and as a result, a deferred tax asset of $5.3 million has been recorded.

Conditions that contributed to the goodwill impairment in the retail division were an underestimation of the amount of time required to fully integrate the branding strategy throughout the retail network and the difficulty in increasing profitability in the timeframe expected and to the extent anticipated prior to acquisition.

Conditions that contributed to the goodwill impairment in the cemeteries division were lower than expected revenues and greater selling and administrative costs, which the Company believes are, to some extent, temporary but are significant enough to affect the fair value determination.

The changes in the carrying amount of goodwill for the nine months ended September 30, 2002 are as follows:

Other intangible assets amounted to $617,000 (net of accumulated amortization of $491,000) and $761,000 (net of accumulated amortization of $347,000) at September 30, 2002 and December 31, 2001, respectively. These intangible assets primarily consist of non-compete agreements entered into in connection with business combinations and are amortized over the term of the agreements, principally five years. There are no expected residual values related to these intangible assets. Amortization expense for the nine months ending September 30, 2002 was $144,000. Estimated fiscal year amortization expense is as follows:

The following table reconciles the prior year's reported operating income, earnings before the cumulative effect of a change in accounting principle and net income to their respective pro forma balances adjusted to exclude amortization of goodwill expense which is no longer amortized. Current period results, adjusted for the cumulative effect of a change in accounting principle are presented for comparative purposes.

The following is a reconciliation of the numerators and denominators of the basic and diluted earnings per share (EPS) computations for net income for the three and nine month periods ended September 30, 2002 and 2001:

Options to purchase 534,165 shares of Class A common stock ranging from $4.94 to $12.38 were outstanding at September 30, 2002, but were not included in the computation of diluted EPS for the three months ended September 30, 2002 because the options' exercise price was greater than the average market price of the common shares.

Options to purchase 35,000 shares of Class A common stock ranging from $12.375 to $18.50 per share were outstanding in 2001, but were not included in the computation of diluted EPS because the options' exercise price was greater than the average market price of the common shares.

For the three and nine months ended September 30, 2001, stock options for shares of common stock totaling 66,000 and 76,000 respectively, were outstanding and were not included in the calculation of diluted earnings per share as the effect would be anti-dilutive.

The Company is organized based on the products and services that it offers. Under this organizational structure, the Company operates in four segments: quarrying, manufacturing, retailing and cemeteries.

The quarrying segment extracts granite from the ground and sells it to both the manufacturing segment and to outside manufacturers, as well as other customers worldwide.

The manufacturing segment's principal product is granite memorials used primarily in cemeteries, although it also manufactures some specialized granite products for industrial applications.

The retailing segment engraves and sells memorials and other granite products at various locations throughout the United States.

The cemetery segment owns and operates cemeteries. Its principal business is the marketing and sale of cemetery burial lots and other related products and services.

The following is the unaudited segment information for the three and nine month periods ended September 30, 2002 and 2001 ($ in thousands):

													Corporate
2002		Quarrying		Manufacturing			Retailing			Cemeteries			Overhead			Total


Total net revenues	$	21,980	$	20,135		$	26,922		$	3,240		$	—		$	72,277
Inter-segment net revenues		1,101		5,821			—			—			—			6,922


Net revenues		20,879		14,314			26,922			3,240			—			65,355

Total gross profit		8,785		3,784			14,583			1,409			—			28,561
Inter-segment gross profit		328		1			(329	)		—			—			—


Gross profit		8,457		3,783			14,912			1,409			—			28,561

Selling, general and administrative expenses		3,017		2,498			15,277			957			4,137			25,886


Income (loss) from operations	$	5,440	$	1,285		$	(365	)	$	452		$	(4,137	)	$	2,675


													Corporate
2001		Quarrying		Manufacturing			Retailing			Cemeteries			Overhead			Total


Total net revenues	$	20,683	$	24,352		$	30,949		$	2,337		$	—		$	78,321
Inter-segment net revenues		2,215		6,769			—			—			—			8,984


Net revenues		18,468		17,583			30,949			2,337			—			69,337

Total gross profit		8,261		4,004			17,481			652			—			30,398
Inter-segment gross profit		737		(81	)		(656	)		—			—			—


Gross profit		7,524		4,085			18,137			652			—			30,398

Selling, general and administrative expenses		2,831		3,533			16,257			734			2,593			25,948
Loss on disposal of assets		155		2,406			—			—			—			2,561


Income (loss) from operations	$	4,538	$	(1,854	)	$	1,880		$	(82	)	$	(2,593	)	$	1,889

(1) Net revenues are attributed to countries based on where product is produced.

Rock of Ages Corporation (the "Company") is an integrated quarrier, manufacturer, supplier and retailer of granite and products manufactured from granite. The Company also owns and operates cemeteries. The quarry division sells granite blocks both to the manufacturing division and to outside manufacturers, as well as to customers worldwide. The manufacturing division's principal product is granite memorials used primarily in cemeteries, although it also manufactures some specialized granite products for industrial applications. The retail division primarily sells granite memorials directly to consumers, both through owned retail memorial stores and through cemeteries owned by the Company. The cemetery division sells cemetery property and funeral and cemetery products and services both at the time of need and on a preneed basis. Including these cemeteries, the Company sells its memorials through approximately 100 owned retail outlets located in fourteen states.

Critical accounting policies are as follows: Revenue recognition, impairment of long-lived assets and valuation of deferred income taxes.

The Company records revenues from quarrying, manufacturing, retailing and cemeteries. The granite quarried by the Company is sold both to outside customers and used by the Company's manufacturing division. The Company records revenue and gross profit related to the sale of granite sold to an outside customer either when the granite is shipped or when the customer selects and identifies the blocks at the quarry site. The Company does not record a sale, nor does the Company record gross profit, at the time granite is transferred to the Company's manufacturing division. The Company records revenue and gross profit related to internally transferred granite only after the granite is manufactured into a finished product and sold to an outside customer. Manufacturing revenues related to outside customers are recorded when the finished product is shipped from Company facilities. Manufacturing revenues related to internally transferred finished products are recorded when ultimately sold at retail to an outside customer. Retailing revenues are recorded when the finished monument is placed in the cemetery. The Company records cemetery revenues as described below.

The quarry division recognizes revenue from sales of granite blocks when the granite is shipped or when the customer selects and identifies the blocks at the quarry site. At that time, the block is removed from the Company's inventory, the customer's name is printed on the block, the sale is invoiced and title and risk of ownership passes to the buyer. In many cases, granite blocks owned by customers remain on the Company's property for varying periods after title passes to the buyer. Payment terms are less 5% if paid within 30 days, except the December terms described below. Sales of the Company's blocks are FOB quarry and the Company retains the obligation to load customer's blocks on trucks. At its Barre, Vermont location, sales are FOB Barre, Vermont and the Company retains a delivery obligation using the Company's trucks for block customers in Barre. The customer may take delivery at any time determined by the customer, but all invoices must be paid in accordance with their terms when due whether or not the customer requests delivery.

The Company considers the earnings process substantially complete despite the Company's obligations to load the blocks, and, in the case of its Barre customers, to deliver the blocks, because the cost of delivery service is inconsequential (less than 3%) in relation to the selling price. Further, under industry terms of trade, title passes and the payment obligation is established when the block is identified to a particular customer and transaction. This revenue recognition policy has been in effect for fifteen years or more.

In December each year, the Company provides special 90-day payment terms at its Barre quarries for all blocks purchased in the month of December. The reason for this is that the Barre quarries are generally closed from mid-December through mid-March because of weather. However, the quarry customers' manufacturing plants remain open during most of this period, and most prefer to assure they own blocks of a size and quality selected by them prior to the quarries' closure. All blocks purchased in December on deferred payment terms are invoiced on or about December 31 and removed from the Company's inventory with the title passing to the buyer. Payment terms are one-third of the invoice amount on January 15, one-third on February 15, and one-third on March 15. The program provides essentially the normal 30-day payment terms during the months when the quarry is closed notwithstanding the customer's purchase of a three-months supply in December. Customers need not use these terms and may buy from inventory during the closure period on a first-come, first-served basis with normal 30-day terms. This payment program has been in effect for fifteen years or more.

The manufacturing division recognizes revenue upon shipment of finished orders from the manufacturing plant. The retailing division recognizes revenue upon the setting of the memorial in the cemetery. In certain instances, the Company may enter into an agreement with a customer, which provides for extended payment terms, generally up to two years from either the date of setting the memorial or, in certain instances, upon the settlement of an estate.

The cemetery division records revenues on its products and services primarily when the product is delivered or the service is performed. However, preneed sales of cemetery lots are recognized as revenue when 20% of the total purchase price of the lot has been received from the customer. The cemetery division's revenue from preneed sales of cemetery services and merchandise is deferred until the period in which the services or merchandise is delivered. On the balance sheet, the full contract amount is included in prearranged deferred revenue, a liability. The corresponding receivable due from the customer is reflected in prearranged receivables, an asset, and the corresponding cash received from the customer is reflected part in prearranged receivables (for the portion placed in trust) and part in cash (for the portion the Company is allowed to retain). When the services or merchandise is delivered, the Company recognizes as revenue the full contract amount plus all trust earnings associated with that contract. The Company cannot predict when the existing contracts will mature but it is estimated that most contracts will have an average life of ten to fifteen years and in some cases greater than fifteen years. The amount of prearranged deferred revenue was $23 million and $24 million at September 30, 2002 and December 31, 2001, respectively.

The Company's long-lived assets consist primarily of intangible assets and property and equipment. Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of such an asset may not be recoverable. Such events or circumstances include, but are not limited to, a significant decrease in the fair value of the underlying business, a significant decrease in the benefits realized from the business, difficulty and delays in integrating the business or a significant change in the operations of the business.

Recoverability of long-lived assets is measured by comparison of the carrying amount to estimated future undiscounted net cash flows the assets are expected to generate. Those cash flows include an estimated terminal value based on a hypothetical sale at the end of its amortization period. Estimating these cash flows and terminal values requires management to make judgments about the growth in demand for services, sustainability of gross margins, ability to integrate acquired companies and achieve economies of scale, and valuation multiples required by investors or buyers. If assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the long-lived asset exceeds its fair value. Based on the current standards of SFAS No. 144, the Company has determined that it has no impairment of long-lived assets.

Effective January 1, 2002, the Company assessed impairment of goodwill in accordance with the provisions of SFAS No. 142. The provisions of SFAS No. 142 require that a two-step test be performed. First, the fair value of each reporting unit will be compared to its carrying value. If the fair value exceeds the carrying value, goodwill is not impaired and no further testing is performed. If the carrying value exceeds the fair value, then the implied fair value of the reporting unit's goodwill must be determined and compared to the carrying value of the goodwill. If the carrying value of a reporting unit's goodwill exceeds its implied fair value, then an impairment loss equal to the difference will be recorded. The Company determined the fair value of each of the reporting units using a discounted cash flow analysis and compared such values to the respective reporting units carrying amounts. This evaluation indicated that goodwill recorded in the Retail and Cemetery segments was impaired as of January 1, 2002. As a result, the Company completed the second step of the goodwill impairment test to measure the amount of the impairment loss. Accordingly, the Company recognized a $34 million non-cash charge, recorded as of January 1, 2002, as the cumulative effect of a change in accounting principle for the write-down of goodwill to its fair value. Approximately $19 million of the goodwill write-down is deductible for taxes, therefore a deferred tax asset of $5.3 million has been recorded.

Conditions that contributed to the goodwill impairment in Retail were an underestimation of the amount of time required to fully integrate the branding strategy through the retail network and the difficulty in increasing profitability in the timeframe expected and to the extent anticipated prior to acquisition. Conditions that contributed to the goodwill impairment in Cemeteries were lower than expected revenues and greater selling and administrative costs, which the Company believes are, to some extent, temporary but are significant enough to affect the fair value determination.

As of September 30, 2002 and December 31, 2001, the Company had net deferred tax assets of $7.1 million and $1.6 million, respectively. In assessing the realization of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependant upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income, and tax planning strategies in making this assessment. Management has recorded a valuation allowance of $4.8 million as of September 30, 2002 and December 31, 2001, against the minimum tax credit carry-forwards and other deferred tax assets. Based upon its projections for future taxable income over the periods for which the deferred tax assets are deductible, management believes that it is more likely than not that the Company will realize the benefit of these unreserved net deferred tax assets. The amount of the deferred tax assets considered realizable, however, could be reduced in the near term if estimates of future taxable income are reduced.

The following table sets forth certain consolidated operations data as a percentage of net revenues, with the exception of quarrying, manufacturing, retailing and cemetery gross profit, selling, general and administrative expenses and divisional income which are shown as a percentage of their respective revenues.

Three Months Ended September 30, 2002 Compared to Three Months Ended September 30, 2001

Revenues for the quarter ended September 30, 2002 decreased 2% to $24.2 million from $24.7 million for the quarter ended September 30, 2001.

Quarrying revenues were $8.2 million for the quarter ended September 30, 2002 compared to $6.7 million for the quarter ended September 30, 2001. The increase was due to increased sales volume from the Bethel White and Gardenia White quarries, an increase in sales volume from the American Black quarry as a result of improved quarry conditions resulting in greater supply of product, as well as lower sales to the Company's manufacturing division, which resulted in a decrease in inter-divisional eliminations. A significant portion of sales from the Bethel White, Gardenia White and Salisbury Pink quarries are to international customers whose buying patterns tend to fluctuate more than those of domestic customers, making period-to-period comparisons difficult.

Manufacturing revenues were $5.3 million for the quarter ended September 30, 2002 compared to $6.1 million for the quarter ended September 30, 2001. The decrease was due to the Company's sale of its Childs & Childs manufacturing facility ("Childs") and its Southern Mausoleums manufacturing facility ("SMI"), which were completed in October 2001, and the sale of the Company's Lawson manufacturing facility ("Lawson") which was completed in January 2002.

Retailing revenues were $9.4 million for the quarter ended September 30, 2002 compared to $11.2 million for the quarter ended September 30, 2001. The decrease is a result of insufficient order receipts from the Company's retail outlets due in part to the closure of certain unprofitable stores in the latter part of 2001 and in 2002. The Company is focusing on increasing same-store order receipts in order to improve backlogs and return revenue to the prior period levels.

Cemetery revenues were $1.3 million for the quarter ended September 30, 2002 compared to $0.8 million for the quarter ended September 30, 2001. The increase is a result of the recognition of approximately $300,000 in revenue in the third quarter from the completion of a large number of lawn crypts that were pre-sold as well as increased sales of lots and at-need markers, which we believe resulted from increased sales staff. The completion and subsequent recognition of revenue on projects that are pre-sold is common in the industry but not expected to be a consistent part of our revenues in future periods.

Gross profit dollars for the quarter ended September 30, 2002 decreased 1% to $11.6 million from $11.7 million for the quarter ended September 30, 2001. Gross profit percentage increased to 47.8% in the current period from 47.4% in the same period last year.

Quarrying gross profit was $4.0 million or 48.8% of revenue for the quarter ended September 30, 2002 compared to $3.4 million or 50.1% of revenue for the quarter ended September 30, 2001. The factors contributing to the increase in dollars were increased revenues, improved quarry yields and sales at the American Black and Gardenia White quarries and a decrease in the gross profit on blocks transferred to the manufacturing division as a result of lower sales to that division. The decrease in gross margin percentage was due to increased costs and lower yields at the Barre, Vermont and Canadian quarries.

Manufacturing gross profit was $1.7 million or 31.9% of revenue for the quarter ended September 30, 2002 compared to $1.5 million or 25.3% of revenue for the quarter ended September 30, 2001. The increase in gross profit percentage was a result of improved efficiencies from the sale of the Childs, SMI and Lawson facilities, cost cutting measures and a favorable product mix.

Retailing gross profit was $5.2 million or 55.4% of revenue for the quarter ended September 30, 2002 compared $6.7 million or 59.6% of revenue for the quarter ended September 30, 2001. This decrease was primarily attributable to a decrease in operational efficiencies associated with decreased sales as described above.

Cemetery gross profit was $653,000 or 52% of revenue for the quarter ended September 30, 2002 compared to $144,000 or 19.0% of revenue for the quarter ended September 30, 2001. The increase is largely attributable to the recognition of revenue on a large number of pre-sold lawn crypts as described above.

Selling, general and administrative expenses were $9.2 million for the quarter ended September 30, 2002 and September 30, 2001. As a percentage of net sales, these expenses for the current quarter increased to 38.0% from 36.3%. Certain components of SG&A decreased in the current period as the result of the elimination of the operating expenses associated with the Company's sale of Child's and SMI, which were completed in 2001, the sale of Lawson, which was completed in January 2002 and the elimination of goodwill amortization expense associated with the adoption of SFAS 142. However, these decreases were more than offset by an increase in corporate administrative expenses related, in part, to a one-time severance payment to a former Company officer.

As a result of adopting SFAS 142, the Company had no expense for the amortization of goodwill in the quarter ended September 30, 2002 compared to an expense of $277,000 in the quarter ending September 30, 2001.

Interest expense for the quarter ended September 30, 2002 decreased to $175,000 from $396,000 for the quarter ended September 30, 2001. This decrease was due to lower interest rates on the Company's credit facilities as well as a decrease in debt funded by cash from operations and the sales of SMI, Childs, Lawson and the Company's Royalty/Berkeley quarry ("Royalty") in October 2001.

Income tax expense for the three month period ended September 30, 2002 decreased $211,000 to $604,000 (27% of earnings before income taxes) from $815,000 for the comparable period in 2001. The tax rate in the third quarter of 2001 was significantly affected by the Company's sale of assets which was not entirely deductible for taxes, causing the Company to have a tax expense on a pre-tax loss. The current rate of 27% is slightly higher than the prior quarter's rate of 24% because the Company anticipates that it will not be able to use some or all of the state tax-loss carry benefits created by losses in prior years in certain of its retail business units in the current tax year.

Nine Months Ended September 30, 2002 Compared to Nine Months Ended September 30, 2001

Revenues for the nine months ended September 30, 2002 decreased 5.7% to $65.4 million from $69.3 million for the nine months ended September 30, 2001.

Quarrying revenues were $20.9 million for the nine months ended September 30, 2002 compared to $18.5 million for the nine months ended September 30, 2001. The increase was due to increased sales from the Bethel White and Gardenia White quarries to international customers, an increase in sales from the American Black quarry due to improved production, as well as lower sales to the Company's manufacturing division resulting in a decrease in inter-divisional eliminations. These increases were offset by a decrease in sales from the Salisbury Pink quarry. A significant portion of sales from the Bethel White, Gardenia White, and Salisbury quarries are to international customers whose buying patterns tend to fluctuate more than those of domestic customers, making period-to-period comparisons difficult.

Manufacturing revenues were $14.3 million for the nine months ended September 30, 2002 compared to $17.6 million for the nine months ended September 30, 2001. The decrease was due to the Company's sales of Childs and SMI, which were completed in 2001, and the sale of Lawson, which was completed in January 2002.

Retailing revenues were $26.9 million for the nine months ended September 30, 2002 compared to $30.9 million for the nine months ended September 30, 2001. The decrease is a result of insufficient order receipts from the Company's retail outlets in the latter part of 2001 and in 2002 due to the closure of certain unprofitable retail stores that generated $1.0 million in revenue in the first nine months of 2001. As mentioned above, the Company is focusing on increasing same-store order receipts in order to improve backlogs and return revenues to the prior period levels.

Cemetery revenues were $3.2 million for the nine months ended September 30, 2002 compared to $2.3 million for the nine months ended September 30, 2001. The increase is the result of the recognition of approximately $300,000 in revenue in the third quarter of 2002 from the completion of a large number of lawn crypts that were pre-sold as well as increased sales of lots and at-need markers, which we believe resulted from increased sales staff. The completion and subsequent recognition of revenue on projects that are pre-sold is common in the industry but not expected to be a consistent part of our revenues in future periods.

Gross profit for the nine months ended September 30, 2002 decreased 6.0% to $28.6 million from $30.4 million for the nine months ended September 30, 2001. Gross profit percentage decreased to 43.7% in the current period from 43.8% for the first nine months of 2001.

Quarrying gross profit was $8.5 million or 40.5% of revenue for the nine months ended September 30, 2002 compared to $7.5 million or 40.7% of revenue for the nine months ended September 30, 2001. The factors contributing to the dollar increase were improved quarry yields and increased revenues at the American Black, Gardenia White, and Bethel White quarries and a decrease in the gross profit transferred to the manufacturing division as a result of the lower sales to that division. These increases were partially offset by a decrease in gross margin in the Barre and Canadian quarries as a result of lower than expected yields as well as higher operating expenses.

Manufacturing gross profit was $3.8 million or 26.4% of revenue for the nine months ended September 30, 2002 compared to $4.1 or 23.2% of revenue for the nine months ended September 30, 2001. The decrease in dollars is attributable to the decrease in revenues for the manufacturing group as described above. The increase in gross profit percentage was a result of the sale of the Childs, SMI and Lawson facilities and improved efficiencies from cost cutting measures and a favorable product mix.

Retailing gross profit was $14.9 million or 55.4% of revenue for the nine months ended September 30, 2002 compared to $18.1 million or 58.6% of revenue for the nine months ended September 30, 2001. This decrease was primarily attributable to a decrease in retail operational efficiencies associated with decreased sales as described above.

Cemetery gross profit was $1.4 million or 43.5% of revenue for the nine months ended September 30, 2002 compared to $652,000 or 27.9% of revenue for the nine months ended September 30, 2001. The increase is attributable to the recognition of revenue on a large number of pre-sold lawn crypts as described above, as well as improved operational efficiencies.

Selling, general and administrative expenses were $25.9 million for the nine months ended September 30, 2002 and September 30, 2001. As a percentage of net sales, these expenses for the nine-month period increased to 39.6% from 37.4%. Certain components of SG&A decreased in the current period as a result of the elimination of the operating expenses associated with the Company's sales of Childs and SMI, which were completed in 2001, and the sale of Lawson, which was completed in January 2002, and the elimination of goodwill amortization expense associated with the adoption of SFAS 142. However, these decreases were more than offset by an increase in corporate administrative expenses related to additional auditing and tax expense, changes in the provision for deferred compensation expense, and a one-time severance payment to a former officer of the Company.

As a result of adoption SFAS 142 the Company had no expense for the amortization of goodwill in the nine-month period ending September 30, 2002 compared to an expense of $831,000 in the nine-month period ending September 30, 2001.

Interest expense for the nine months ended September 30, 2002 decreased to $537,000 from $1.5 million for the nine months ended September 30,2001. This decrease was due to lower interest rates under the Company's credit facilities as well as a decrease in debt funded by cash from operations and the sales of SMI, Childs, Lawson and Royalty.

Income tax expense for the nine months ended September 30, 2002 decreased $444,000 to $585,000 (27% of earnings before income taxes) from an expense of $1.0 million for the corresponding period in 2001. The tax rate in the third quarter of 2001 was significantly affected by the Company's sale of assets which was not entirely deductible for taxes causing the Company to have a tax expense on pre-tax loss.

Liquidity. The Company considers its liquidity to be adequate to meet its long and short-term cash requirements. Historically the Company has met these requirements primarily from cash generated by operating activities and periodic borrowings under commercial credit facilities described below.

Cash Flow. For the nine months ending September 30, 2002, net cash provided by operating activities was $4.7 million compared to $7.6 million for the nine months ending September 30, 2001. Net income, adjusted for non-cash items, including the cumulative effect of a change in accounting principle net of tax effects, was $4.1 million in the nine-month period ended September 30, 2002 compared to $6.5 million in the corresponding period of 2001. Changes in working capital and other assets and liabilities provided cash of $631,000 in the nine-month period ended September 30, 2002 compared to $1.1 million in the corresponding period of 2001. Net cash used in investing activities was $637,000 in the nine-month period ended September 30, 2002 as a result of capital purchases which was partially offset by cash received from the sale of the Lawson facility, compared to $9.7 million used in investing activities in the corresponding period of 2001 as a result of the purchase of the cemeteries and capital purchases. Net cash used in financing activities in the nine-month period ended September 30, 2002 was $4.4 million compared to $5.2 million in the corresponding period of 2001. The cash used in financing activities in the nine-month period ending September 30, 2002 consisted almost entirely of $2.0 million principal payments on long-term debt funded primarily from the sale of assets, compared to $918,000 in such principal payments in the corresponding period in 2001, and $2.4 million in payments on the Company's revolving debt facility, compared to $4.7 million in such payments in the corresponding period in 2001.

Capital Resources. The Company renewed its credit facility with the CIT Group/Business Credit ("CIT") on October 25, 2002. The facility consists of an acquisition term loan line of credit of up to $30.0 million and a revolving credit facility of up to another $20.0 million based primarily on eligible accounts receivable and inventory. As of September 30, 2002, the Company had $12.5 million outstanding and $17.5 million available under the new term loan line of credit and $1.6 million outstanding and $18.4 million available under the new revolving credit facility. The Company has a multi-tiered interest rate structure on its outstanding debt with CIT. As of September 30, 2002, the interest rate structure was as follows:

The Company can elect the interest rate structure under the credit facility based on the prime rate or LIBOR under both the revolver and the term loan. Under the renewed credit facility, the interest rate structure was amended to reduce the incremental rate by 25 basis points which would currently place the revolver at LIBOR plus 1.50%. The interest rate structure on the revolver based on the prime rate remains unchanged at Prime less .50%, and the interest rate structure on the Term Loan under either the Prime Rate or the LIBOR election is unchanged.

The incremental rate above or below prime and above LIBOR is based on the Company's Funded Debt to Net Worth Ratio and the Company is currently at the most favorable increments available.

As of September 30, 2002, the Company also had $2.4 million available and $0 outstanding under a demand revolving line of credit with the Royal Bank of Canada.

The Company had no material commitments for capital expenditures as of September 30, 2002. The Company's primary need for capital will be to maintain and improve its manufacturing, quarrying and retail facilities and to finance acquisitions and new store openings as part of its retail growth strategy. The Company has approximately $4.0 million budgeted for capital expenditures in 2002. The Company believes that the combination of cash flow from operations and its existing credit facilities will be sufficient to fund its operations for at least the next twelve months.

Historically, the Company's operations have experienced certain seasonal patterns. Generally the Company's net sales have been highest in the second or third quarter and lowest in the first quarter of each year due primarily to weather. Cemeteries in northern areas generally do not accept granite memorials during winter months when the ground is frozen because they cannot be properly set. In addition, the Company typically closes certain of its Vermont and Canadian quarries during these months because of increased operating costs attributable to adverse weather conditions. As a result, the Company has historically incurred a net loss during the first three months of each calendar year.

The Company believes that the relatively moderate rates of inflation experienced in recent years have not had a significant effect on its results of operations.

The risks and uncertainties described below are not the only ones that we face. Additional risks and uncertainties not presently known to us or which are currently deemed immaterial may also impair our business, financial condition and results of operations. If any of these risks actually occur, our business, financial condition and results of operations could be materially adversely affected.

Our continued growth depends, at least in part, on acquisitions, which involve numerous risks that could negatively affect our earnings and financial condition.

Our ability to continue to grow depends in part upon the acquisition of additional companies. We cannot assure you that we will identify suitable acquisition candidates, or that we will be able to consummate transactions on acceptable terms. Further, even if we successfully acquire additional companies, we cannot assure you that we will be able to successfully integrate the operations of such companies with our own. We intend to finance acquisitions through a combination of available cash resources, bank borrowings, and, in appropriate circumstances, the issuance of equity and/or debt securities. Acquiring additional companies will have a significant effect on our financial position, and could cause substantial fluctuations in our quarterly and yearly operating results. Also, acquisitions may result in the recording of significant goodwill and intangible assets on the Company's financial statements, the amortization or write-off of which would reduce reported earnings at the point in time the goodwill is deemed impaired. With respect to retail acquisitions, goodwill impairment could be incurred at the closing of the acquisition.

Opening new stores is a component of our growth strategy and entails uncertainties and risks that could adversely affect our profitability.

Our ability to continue to grow our retail business will depend in part upon our ability to open new retail stores in selected locations. Our success in opening new retail stores will depend on our ability to identify suitable locations for opening new retail stores on acceptable terms, our ability to attract and retain competent management and sales personnel, and our ability to form strategic alliances and relationships with local funeral homes, cemeteries and other death care professionals, and our ability to attract customers to our new stores. Further, it is unlikely that new retail stores will generate significant profits in the early stages, and many new stores will lose money for the first few years of operation. Accordingly, opening new retail stores may adversely affect our business or profitability.

If we are unable to maintain our relationships with independent retailers, our sales may not continue to grow and could decline.

We have historically sold our granite memorials to consumers through independent retailers. Over the past four years, we have acquired over 25 retailers with approximately 100 retail outlets in 14 states. However, we are still dependent in part on our independent retailers for the successful distribution of our products to the ultimate customer. We have no control over the independent retailers' operations, including such matters as retail price, advertising and marketing. Three important components of our growth strategy are to continue to acquire retailers, open new retail stores in selected markets and pursue strategic alliances with funeral homes, cemetery owners, and other death care professionals. Although we have taken steps to reduce conflicts between our owned retail stores and our independent retailers, the continued implementation of these elements of our strategy may be construed by some of our existing independent retailers as an effort to compete with them, which could adversely affect their relationship with us and cause them to decrease or cease their purchases of our products. In addition, the granite memorial retail industry is characterized by significant barriers to entry created by local heritage, community presence and tradition. Consequently, we may experience difficulty replacing a retailer or entering particular retail markets in the event of a loss of an independent retailer. We cannot assure you that we will be able to maintain our existing relationships or establish new relationships with independent retailers. Disruption in our relationships with independent retailers could impede our sales growth or cause sales to decline, which would adversely affect our business and financial results.

If we lose our key personnel, or are unable to attract and retain additional qualified personnel, our business could suffer.

Our operations and the implementation of our operating and growth strategies, such as integration of acquisitions and the opening of new retail stores, are management intensive. We are substantially dependent upon the abilities and continued efforts of Kurt M. Swenson, our Chairman, President and Chief Executive Officer, and other senior management. Our business is also dependent on our ability to continue to attract and retain a highly skilled retail, quarrying and manufacturing workforce, including sales managers and counselors, stone cutters, sand blasters, sculptors and other skilled artisans. The loss of the services of Mr. Swenson, other members of the Company's senior management or other highly skilled personnel could adversely affect our business and operating results.

We face intense competition and, if we are unable to compete successfully, we may be unable to increase our sales, which would adversely affect our business and profitability.

The dimension granite and natural stone industries are highly competitive. In addition to competition from other natural stones, artificial stone products, and other solid surface materials such as concrete, glass and agglomerates, we compete with other granite quarriers from around the world in the sale of granite blocks on the basis of price, color, quality, geographic proximity, service, design availability and availability of supply. All of our colors of granite are subject to competition from granite blocks of similar color supplied by quarriers located throughout the world. Our quarrying competitors include both domestic and international companies, some of which may have greater financial, technical, manufacturing, marketing and other resources than we have.

There are approximately 140 manufacturers of granite memorials in North America. There are also manufacturers of granite memorials in India, South Africa, China and Portugal and other countries who sell finished memorials in North America. We compete with other manufacturers based upon price, color, breadth of product line and design availability, as well as production capabilities and delivery options. Our manufacturing competitors include both domestic and international companies, some of which may have greater financial, technical, manufacturing, marketing and other resources than we have. Additionally, our foreign competitors may have access to lower cost labor and better commercial deposits of memorial grade granite, and may be subject to less restrictive regulatory requirements.

The competition for retail sales of granite memorials is also intense and is based on price, color, quality, service, design availability and breadth of product line. Competitors include funeral home and cemetery owners, including consolidators, which have greater financial resources than Rock of Ages, as well as approximately 3,000 independent retailers of granite memorials located outside of cemeteries and funeral homes.

We cannot assure you that domestic or foreign competition will not adversely impact our business.

Sales of our products are seasonal and may cause our quarterly operating results to fluctuate.

Historically, our operations have experienced certain seasonal patterns. Generally, our net sales are highest in the third quarter and lowest in the first quarter of each year due primarily to weather. Cemeteries in northern regions generally do not accept granite memorials during winter months when the ground is frozen because they cannot be properly set. We typically close certain of our Vermont and Canadian quarries during these months because of increased operating costs attributable to weather conditions. We have historically incurred an aggregate net loss during the first six months of each calendar year. Our operating results may vary materially from quarter to quarter due to, among other things, acquisitions, changes in product mix and limitations on the timing of price increases, making quarterly year-to-year comparisons less meaningful.

The increasing trend toward cremation, and potential declines in memorialization for other reasons, may result in decreased sales of our products.

There is an increasing trend toward cremation in the United States. According to the Cremation Association of North America, or CANA, cremation was used in approximately 25% of the deaths in the United States in 2000, compared to approximately 17% in 1990, and CANA expects this rate to rise to approximately 40% by 2010. While we continue to believe that most families will choose to memorialize their loved-ones, regardless of whether they choose cremation over a traditional burial, to the extent increases in cremation rates result in decreases in memorialization rates, this decrease will result in a decline in our memorial sales, which would adversely affect our business and results of operations.

Our business is also subject to the risk that memorialization rates may decline over time for other reasons. Certain cemeteries have in the past and may in the future limit the use of granite memorials as a memorialization option. To the extent that general memorialization rates or the willingness of cemeteries to accept granite memorials declines, this decline could adversely affect our business.

Our business is subject to a number of operating risks that are difficult to predict and manage.

Our quarry and manufacturing operations are subject to numerous risks and hazards inherent in those industries, including among others, unanticipated surface or underground conditions, varying memorial grade granite recovery rates due to natural cracks and other imperfections in granite quarries, equipment failures, accidents and worker injuries, labor issues, weather conditions and events, unanticipated transportation costs and price fluctuations. As a result, actual costs and expenditures, production quantities and delivery dates, as well as revenues, may differ materially from those anticipated, which could adversely affect our operating results.

Our international operations may expose us to a number of risks related to conducting business in foreign countries.

We derived approximately 23% of our revenues in fiscal 2001 from sales outside the United States, with approximately 9% of revenues in fiscal 2001 from sales in Canada by the Company's Canadian subsidiaries. In prior years such percentage represented by international sales has been higher. Foreign sales are subject to numerous risks, including currency conversion risks, limitations (including taxes) on the reparation of earnings, slower and more difficult accounts receivable collection and greater complication and expense in complying with foreign laws.

Sales of our ancillary products are cyclical, which may adversely affect our operating results.

The markets for our industrial precision products, which include machine base and surface plates that are utilized in the automotive, aeronautic, computer, machine tool, optical, precision grinding and inspection industries, and granite press rolls used in the manufacture of paper, are subject to substantial cyclical variations. Accordingly, sales of these products may decline significantly upon a downturn in, or as a result of uncertainties regarding future economic conditions that generally affect, such industries. We cannot assure you that changes in the industries to which we sell our precision products will not adversely affect our operating results.

Kurt M. Swenson and his brother, Kevin C. Swenson, collectively have 63% of the total voting power of all outstanding shares of our common stock, and will therefore be in a position to control the outcome of most corporate actions requiring stockholder approval, including the election of directors and the approval of transactions involving a change in control of the Company.

Our quarry and manufacturing operations are subject to substantial regulation by federal and state governmental statutes and agencies, including the federal Occupational Safety and Health Act, the Mine Safety and Health Administration and similar state and Canadian authorities. Our operations are also subject to extensive laws, and regulations administered by the United States Environmental Protection Agency and similar state and Canadian authorities, for the protection of the environment, including but not limited to those relating to air and water quality, solid and hazardous waste handling and disposal. These laws and regulations may require parties to fund remedial action or to pay damages regardless of fault. Environmental laws and regulations may also impose liability with respect to divested or terminated operations even if the operations were divested or terminated many years ago. In addition, current and future environmental or occupational health and safety laws, regulations or regulatory interpretations may require significant expenditures for compliance, which could require us to modify or curtail our operations. We cannot predict the effect of such laws, regulations or regulatory interpretations on our business, financial condition or results of operations. While we expect to be able to continue to comply with existing environmental and occupational health and safety laws and regulations, any material non-compliance could adversely affect our business and results of operations.

Provisions of our corporate organizational documents and Delaware law could delay or prevent a change in control of the Company, even if it would be beneficial to our stockholders.

Provisions contained in our Certificate of Incorporation and By-laws may have the effect of discouraging, delaying or preventing a change in control or unsolicited acquisition proposals that a stockholder might consider favorable. Certain of these provisions:

Certain of these provisions may have the effect of discouraging, delaying or preventing a change in control or unsolicited acquisition proposals. In addition, because we are incorporated in Delaware, we are governed by the provisions of Section 203 of the Delaware General Corporation Law, which may prohibit or delay large stockholders, in particular those owning 15% or more of our outstanding voting stock, from merging or combining with us.

We currently pay no dividends on our common stock and have not paid a dividend since our initial public offering in October 1997. We intend to retain sufficient liquidity for the continued development of our business. The Board of Directors has the sole authority to declare a dividend on the common stock and to date has not done so. Therefore, stockholders should have no expectation of receiving a dividend.

The Company has financial instruments that are subject to interest rate risk, principally debt obligations under its credit facilities. Historically, the Company has not experienced material gains or losses due to interest rate changes. Based on the Company's current variable rate debt obligations, the Company believes its exposure to interest rate risk is not material.

The Company is subject to foreign currency exchange rate risk primarily from the operations of its Canadian subsidiary. Based on the size of this subsidiary and the Company's corresponding exposure to changes in the Canadian/U.S. dollar exchange rate, the Company does not consider its market exposure relating to currency exchange to be material.

(a) Evaluation of Disclosure Controls and Procedures. The Company's Chief Executive Officer and Chief Financial Officer have evaluated the effectiveness of the Company's disclosure controls and procedures (as such term is defined in Rules 13a-14(c) and 15d-14(c) under the Exchange Act) as of a date within 90 days prior to the filing date of this Quarterly Report on Form 10-Q (the "Evaluation Date"). Based on such evaluation, such officers have concluded that, as of the Evaluation Date, the Company's disclosure controls and procedures are effective in alerting them on a timely basis to material information relating to the Company (including its consolidated subsidiaries) required to be included in the Company's reports filed or submitted under the Exchange Act.

(b) Changes in Internal Controls. Since the Evaluation Date, there have not been any significant changes in the Company's internal controls or in other factors that could significantly affect such controls.

The Company is a party to legal proceedings that arise from time to time in the ordinary course of its business. While the outcome of these proceedings cannot be predicted with certainty, management does not expect these matters to have a material adverse effect on the Company. In addition, as previously discussed in the Company's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2002, the Company is involved in the arbitration proceeding described below.

Granite Stone Business International S.a.r.l. (f/k/a Eurimex SA) (Luxemburg) vs Rock of Ages Corporation (USA) ICC Arbitration 11502/KGA/MS. On April 18, 2001 the Company received a Request for Arbitration ("Request") from its former distributor outside the United States, Eurimex S. A. (now known as Granite Stone Business International), in connection with the termination by the Company of the distribution agreement for the Company's Salisbury Pink granite. Eurimex has also claimed damages in connection with a distribution agreement for the Company's Bethel White granite, which agreement expired by its terms in 1998. Pursuant to those agreements, the arbitration will take place under the International Chamber of Commerce rules and is to be held in Luxemburg.

The Request includes claims by Eurimex that the Company wrongfully terminated the Salisbury Pink and Bethel White agreements. The Request also alleges that the Company violated antitrust laws under the European Community Treaty and United States antitrust laws. Eurimex has alleged that it has suffered damages in excess of $30 million, and will seek to have damages trebled under U.S. antitrust laws.

The Company denies all of Eurimex's allegations and further states that it believes that Eurimex has engaged in improper or unlawful practices in the sale of the Company's products. The Company has answered Eurimex's Request and has brought certain counterclaims against Eurimex, including a claim for frivolous action. A preliminary scheduling conference was held on October 2, 2001 and both arbitral and subject matter jurisdictional issues were briefed. A second hearing on further procedural issues and jurisdiction was held on March 13, 2002. On July 1, 2002, the arbitral tribunal rendered a decision on the arbitral jurisdictional issues and found that it has arbitral jurisdiction over all of the claims brought by Eurimex. The tribunal deferred ruling on whether it has subject matter jurisdiction over the claimant's U.S. antitrust law claims. The tribunal has also set a tentative procedural schedule for the arbitration. The discovery process is nearly complete, and the parties have commenced briefing their respective positions. At the present time, the Company believes that a hearing on the merits of the dispute will be held in the second or third quarter of fiscal 2003.

The Company denies liability and will continue to vigorously defend the claims made by Eurimex. However, if the arbitral tribunal were to decide in favor of Eurimex, and award substantial damages, the Company's business and financial condition would likely be materially adversely affected.

The Company carries insurance with coverages that it believes to be customary in its industry. Although there can be no assurance that such insurance will be sufficient to protect the Company against all contingencies, management believes that its insurance protection is reasonable in view of the nature and scope of the Company's operations.

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 hereunto duly authorized.

I, Kurt M. Swenson, Chief Executive Officer of Rock of Ages Corporation, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Rock of Ages Corporation;

2. Based on my knowledge, this quarterly 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 quarterly report;

3. Based on my knowledge, the financial statements, and other financial information included in this quarterly 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 quarterly report;

4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures 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 quarterly report is being prepared;

b) evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and

6. The registrant's other certifying officer and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

I, Douglas S. Goldsmith, Chief Financial Officer of Rock of Ages Corporation, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Rock of Ages Corporation;

b) evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and

PART I	FINANCIAL INFORMATION	PAGE NO.

Item 1.	Financial Statements

	Condensed Consolidated Balance Sheets - September 30, 2002 and December 31, 2001	4

	Condensed Consolidated Statements of Operations - Three Months Ended and Nine Months Ended September 30, 2002 and 2001	5

	Condensed Consolidated Statements of Cash Flows - Nine Months Ended September 30, 2002 and 2001	6

	Notes to Condensed Consolidated Financial Statements	7

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

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	26

Item 4.	Controls and Procedures	26

PART II	OTHER INFORMATION

Item 1.	Legal Proceedings	27

Item 6.	Exhibits and Reports on Form 8-K	28

Signature		29

Certifications		30

		September 30,			December 31,
		2002			2001
		(Unaudited)

ASSETS
Current Assets:
Cash and cash equivalents	$	3,156		$	3,435
Trade receivables, net		18,195			16,119
Inventories		23,416			22,680
Prepaid & refundable income taxes		77			13
Due from affiliate		222			103
Deferred tax assets		694			694
Assets held for sale		—			2,546
Other current assets		4,857			4,104

Total current assets		50,617			49,694


Property, plant and equipment, net		43,633			43,143
Cash surrender value of life insurance, net		749			811
Goodwill, net		—			33,782
Other intangible assets, net		617			761
Due from affiliates		123			129
Deferred tax assets		6,365			873
Intangible pension asset		222			222
Prearranged receivables		15,059			15,388
Receivables due beyond one year		1,073			1,657
Cemetery property		6,043			5,998
Other		1,447			1,335

Total assets	$	125,948		$	153,793


LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Borrowings under lines of credit	$	1,618		$	3,970
Current installments of long-term debt		213			14,671
Current installments of deferred compensation		279			279
Trade payables		2,112			1,946
Accrued expenses		5,821			5,323
Customer deposits		10,187			6,711

Total current liabilities		20,230			32,900

Long-term debt, excluding current installments		12,822			323
Deferred compensation		4,379			4,070
Prearranged deferred revenue		23,276			24,224
Accrued pension cost		391			391
Accrued postretirement benefit costs		779			779
Other		1,302			1,436

Total liabilities		63,179			64,123

Commitments
Stockholders' equity:
Preferred stock - $.01 par value;
2,500,000 shares authorized
No shares issued or outstanding
Common Stock - Class A, $.01 par value;
30,000,000 shares authorized
5,095,036 and 5,014,408 shares issued,
5,013,236 and 5,014,408 outstanding		51			50
Common Stock - Class B, $.01 par value;
15,000,000 shares authorized
2,756,395 and 2,787,021 shares issued and outstanding		28			28
Additional paid-in capital		69,328			69,067
Retained earnings (accumulated deficit)		(5,404	)		21,473
Accumulated other comprehensive loss		(886	)		(948	)
Treasury Stock - at cost - 81,800 of Class A		(348	)		—

Total stockholders' equity		62,769			89,670

Total liabilities and stockholders' equity	$	125,948		$	153,793

		Three Months Ended					Nine Months Ended
		September 30,					September 30,

		2002		2001			2002			2001

Net Revenues:
Quarrying	$	8,243	$	6,692		$	20,879		$	18,468
Manufacturing		5,342		6,053			14,314			17,583
Retailing		9,369		11,221			26,922			30,949
Cemeteries		1,253		756			3,240			2,337

Total net revenues		24,207		24,722			65,355			69,337

Gross Profit:
Quarrying		4,026		3,357			8,457			7,524
Manufacturing		1,706		1,530			3,783			4,085
Retailing		5,194		6,682			14,912			18,137
Cemeteries		653		144			1,409			652

Total gross profit		11,579		11,713			28,561			30,398

Selling, general and administrative expenses		9,196		9,172			25,886			25,948
Loss on disposal of assets		—		2,363			—			2,561

Income from operations		2,383		178			2,675			1,889

Interest expense		175		396			537			1,486

Income (loss) before provision for income taxes		2,208		(218	)		2,138			403

Income tax expense		604		815			585			1,029
Net income (loss) before cumulative effect of change in accounting principle		1,604		(1,033	)		1,553			(626	)
Cumulative effect of change in accounting principle, net of tax effect of $5,352 (Note 2)		—		—			(28,430	)		—

Net income (loss)	$	1,604	$	(1,033	)	$	(26,877	)	$	(626	)


Net income (loss) per share - basic :
Net income (loss) before cumulative effect of change in accounting principle	$	0.20	$	(0.14	)	$	0.20		$	(0.08	)
Cumulative effect of change in accounting principle	$	—	$	—		$	(3.62	)	$	—

Net income (loss) per share	$	0.20	$	(0.14	)	$	(3.42	)	$	(0.08	)


Net income (loss) per share - diluted:
Net income (loss) before cumulative effect of change in accounting principle	$	0.20	$	(0.14	)	$	0.20		$	(0.08	)
Cumulative effect of change in accounting principle	$	—	$	—		$	(3.60	)	$	—

Net income (loss) per share	$	0.20	$	(0.14	)	$	(3.40	)	$	(0.08	)


Weighted average number of common shares outstanding - basic		7,862		7,603			7,856			7,575
Weighted average number of common shares outstanding - diluted		7,862		7,603			7,899			7,575

		Nine Months Ended
		September 30,

		2002			2001

Cash flows from operating activities:
Net income (loss)	$	(26,877	)	$	(626	)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Goodwill Impairment		33,782			—
Depreciation, depletion and amortization		2,605			3,713
Loss on disposal of assets		—			2,561
Loss on sale of fixed assets		—			268
Cash surrender value of life insurance		62			534
Deferred taxes		(5,492	)		—
Changes in assets and liabilities:
(Increase) in trade receivables		(2,076	)		(1,161	)
Decrease in prearranged receivables		329			129
(Increase) in due from related parties		(113	)		(179	)
(Increase) in inventories		(736	)		(866	)
Decrease in receivables due beyond one year		584			—
(Increase) in cemetery property		(45	)		—
(Increase) decrease in other assets		(615	)		181
Increase in trade payables, accrued expenses and income taxes payable		600			1,262
Increase in customer deposits		3,476			1,559
Increase in deferred compensation		309			—
(Decrease) in prearranged deferred revenue		(948	)		(699	)
Increase (decrease) in other liabilities		(134	)		896

Net cash provided by operating activities		4,711			7,572

Cash flows from (used in) investing activities:
Purchases of property, plant and equipment		(2,933	)		(2,679	)
Increase in intangibles		—			(1	)
Proceeds from sale of assets		2,296			—
Acquisitions, net of cash acquired (1)		—			(7,031	)

Net cash (used in) investing activities		(637	)		(9,711	)

Cash flows from (used in) financing activities:
Net (repayments) under lines of credit		(2,352	)		(4,741	)
Net stock transactions		(86	)		509
Principal payments on long-term debt		(1,959	)		(918	)

Net cash (used in) financing activities		(4,397	)		(5,150	)

Effect of exchange rate changes on cash		44			(235	)

Net decrease in cash and cash equivalents		(279	)		(7,524	)

Cash and cash equivalents, beginning of period		3,435			9,501

Cash and cash equivalents, end of period	$	3,156		$	1,977


Supplemental cash flow information:
Cash paid during the period for:
Interest	$	537		$	1,486
Income Taxes	$	940		$	366

Supplemental non-cash investing activities:
During the first quarter of 2002 the Company completed the sale of the Lawson plant in which $2,296,216 was received in cash (net of closing costs) plus a note receivable of $250,000.

*SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(1) Acquisitions:
Assets acquired	$	—		$	29,284
Liabilities assumed and issued		—			22,253
Common stock issued		—			—

Cash paid		—			7,031
Less cash acquired		—			—

Net cash paid for acquisitions	$	—		$	7,031

		($ in thousands)
		Retail			Cemetery
		Segment			Segment			Total

Balance as of December 31, 2001	$	32,542		$	1,239		$	33,782
Impairment Losses		(32,542	)		(1,239	)		(33,782	)

Balance as of September 30, 2002	$	—		$	—		$	—

		($ in thousands except per share data)					($ in thousands except per share data
		Three Months Ended					Nine Months Ended
		September 30,					September 30,

		2002		2001			2002			2001

Operating Income
Income from operations	$	2,383	$	178		$	2,675		$	1,889
Add back: Goodwill amortization		—		277			—			831

Adjusted operating income	$	2,383	$	455		$	2,675		$	2,720


Earnings Before Cumulative Effect of Change in Accounting Principle
Net income (loss) before cumulative effect of change in accounting principle	$	1,604	$	(1,033)		$	1,553			(626	)
Add back: goodwill amortization net of tax effect		—		227			—			681

Adjusted earnings before change in accounting principle	$	1,604	$	(806	)	$	1,553		$	55


Net Income (Loss)
Reported Net Income (Loss)	$	1,604	$	(1,033)		$	(26,877	)	$	(626	)
Add back: goodwill amortization net of tax effect		—		227			—			681
Cumulative effect of change in accounting principle net of tax effect		—		—			28,430			—

Adjusted Net Income (Loss)	$	1,604	$	(806	)	$	1,553		$	55


Basic Earnings Per Share
Reported Net Income (Loss)	$	0.20	$	(0.14	)	$	(3.42	)	$	(0.08	)
Goodwill amortization net of tax effect		—		0.03			—			0.09
Cumulative effect of change in accounting principle net of tax effect		—		—			3.62			—

Adjusted Net Income (Loss)	$	0.20	$	(0.11	)	$	0.20		$	0.01


Diluted Earnings Per Share
Reported Net Income (Loss)	$	0.20	$	(0.14	)	$	(3.40	)	$	(0.08	)
Goodwill amortization net of tax effect		—		0.03			—			0.09
Cumulative effect of change in accounting principle net of tax effect		—		—			3.60			—

Adjusted Net Income (Loss)	$	0.20	$	(0.11	)	$	0.20		$	0.01

		($ in thousands)
Inventories consist of the following:		September 30,		December 31,
		2002		2001
		(Unaudited)

Raw materials	$	9,313	$	9,950
Work-in-process		1,865		1,536
Finished goods and supplies		12,238		11,194

	$	23,416	$	22,680

		(in thousands except per share data)
		Three Months Ended					Nine Months Ended
		September 30,					September 30,

		2002		2001			2002			2001

Numerator:
Income available to common shareholders used in basic and diluted earnings per share	$	1,604	$	(1,033	)	$	(26,877	)	$	(626	)

Denominator:
Denominator for basic earnings per share:
Weighted average shares		7,862		7,603			7,856			7,575
Effect of dilutive securities:
Stock options		—		—			43			—


Denominator for diluted earnings per share:
Adjusted weighted average shares		7,862		7,603			7,899			7,575


Basic earnings per share	$	0.20	$	(0.14	)	$	(3.42	)	$	(0.08	)

Diluted earnings per share	$	0.20	$	(0.14	)	$	(3.40	)	$	(0.08	)

		Amount	Formula	Effective Rate
Revolving Credit Facility	$	1.6 million	Prime - 0.50%	4.25%

Term Loans		12.5 million	LIBOR + 1.75%	3.65%

(a)	Exhibits

	Number	Exhibits

	3.1	Amended and Restated Certificate of Incorporation of the Registrant incorporated by reference to Exhibit 3.1 to the Company's Registration Statement on Form S-1 (File No. 333-33685) filed with the Securities and Exchange Commission on August 15, 1997 and declared effective on October 20, 1997.

	3.2	Amended and Restated By-Laws of the Registrant (as amended through April 6, 1999) incorporated by referenced to Exhibit 3.2 to the Registrant's Quarterly Report on Form 10-Q for the quarterly period ended March 31,1999.

	4.	Specimen Certificate representing the Class A Common Stock (incorporated herein by reference to Exhibit 4 to the Company's Registration Statement on Form S-1 (Registration No. 333-33685) filed with the Securities and Exchange Commission on August 15, 1997and declared effective on October 20, 1997).

	10.1	Fifth Amendment to Financing Agreement dated as of October 25, 2002,by and between The CIT Group/Business Credit and Rock of Ages Corporation, Rock of Ages Kentucky Cemeteries, LLC, Carolina Quarries, Inc., Autumn Rose Quarry, Inc., Pennsylvania Granite Corp., Keith Monument Company, LLC, Rock of Ages Memorials, Inc. and Sioux Falls Monument Co.

	10.2	Rock of Ages Corporation Key Employees Deferred Salary Plan.

	99.1	Certification of CEO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

	99.2	Certification of CFO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

(b)	Reports Submitted on Form 8-K:

	The Registrant did not file any reports on Form 8-K during the quarterly period ended September 30, 2002.

Dated: November 14, 2002	By:/s/ Douglas S. Goldsmith
	Douglas S. Goldsmith Vice President, Chief Financial Officer and Treasurer

Year		($ in thousands)

2002		188
2003		138
2004		29
2005		19
2006		16

FORM 10-Q

ROCK OF AGES CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS ($ in thousands except per share data) (unaudited)

ROCK OF AGES CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
($ in thousands except per share data)
(unaudited)