SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
               --------------------------------------------------

                                    FORM 10-Q

(Mark One)
[X]         Quarterly report pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934,

                For the quarterly period ended September 29, 2000
                                       or
[   ]       Transition report pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934,

                  For the transition period from _____ to _____

                          Commission file number 0-8771
               --------------------------------------------------

                     EVANS & SUTHERLAND COMPUTER CORPORATION
             (Exact Name of Registrant as Specified in Its Charter)

                    Utah                                  87-0278175
      (State or Other Jurisdiction of                  (I.R.S. Employer
       Incorporation or Organization)                Identification No.)

    600 Komas Drive, Salt Lake City, Utah                   84108
   (Address of Principal Executive Offices)               (Zip Code)

       Registrant's Telephone Number, Including Area Code: (801) 588-1000

Indicate  by check  mark  whether  the  registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes X  No

The  number of shares of the  registrant's  common  stock,  par value  $0.20 per
share, outstanding at November 3, 2000 was 9,756,868.




                                    FORM 10-Q

                     Evans & Sutherland Computer Corporation

                        Quarter Ended September 29, 2000


                                                                        Page No.
                         PART I - FINANCIAL INFORMATION

Item 1.     Financial Statements

            Consolidated Balance Sheets as of September 29, 2000 and
                  December 31, 1999                                        3

            Consolidated Statements of Operations for the three months
                  ended September 29, 2000 and October 1, 1999             4

            Consolidated Statements of Operations for the nine months
                  ended September 29, 2000 and October 1, 1999             5

            Consolidated Statements of Comprehensive Income (Loss) for
                  the three and nine months ended September 29, 2000
                  and October 1, 1999                                      6

            Consolidated Statements of Cash Flows for the nine months
                  ended September 29, 2000 and October 1, 1999             7

            Notes to Consolidated Financial Statements                     8

Item 2.     Management's Discussion and Analysis of Financial
                  Condition and Results of Operations                     13

Item 3.     Quantitative and Qualitative Disclosures About
                  Market Risk                                             21


                           PART II - OTHER INFORMATION

Item 1.     Legal Proceedings                                             22

Item 6.     Exhibits and Reports on Form 8-K                              23

SIGNATURES                                                                23



                                       2



                         PART I - FINANCIAL INFORMATION

Item 1.     FINANCIAL STATEMENTS



            EVANS & SUTHERLAND COMPUTER CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                      (In thousands, except share amounts)

                                                                                   September 29,   December 31,
                                                                                       2000           1999
                                                                                    ----------      ---------
                                                                                   (Unaudited)
                                                                                              
Assets:
   Cash and cash equivalents .................................................      $  15,417       $  22,110
   Short-term investments ....................................................          1,877             748
   Accounts receivable, less allowance for doubtful receivables of
      $4,328 at September 29, 2000 and $1,338 at December 31, 1999 ...........         30,979          28,743
   Inventories ...............................................................         42,927          40,588
   Costs and estimated earnings in excess of billings on uncompleted contracts         68,990          80,457
   Deferred income taxes .....................................................             --          15,923
   Prepaid expenses and deposits .............................................          6,380           7,844
                                                                                    ---------       ---------
          Total current assets ...............................................        166,570         196,413

Property, plant and equipment, net ...........................................         48,992          52,184
Investment securities ........................................................         11,851           4,467
Deferred income taxes ........................................................             --           4,418
Goodwill and other intangible assets, net ....................................            418             552
Other assets .................................................................            987             430
                                                                                    ---------       ---------
          Total assets .......................................................      $ 228,818       $ 258,464
                                                                                    =========       =========

Liabilities and stockholders' equity:
   Notes payable .............................................................      $     308       $   2,657
   Accounts payable ..........................................................         30,049          19,575
   Accrued expenses ..........................................................         42,870          40,119
   Customer deposits .........................................................          2,188           4,720
   Billings in excess of costs and estimated earnings on uncompleted contracts         29,646          12,412
                                                                                    ---------       ---------
          Total current liabilities ..........................................        105,061          79,483
                                                                                    ---------       ---------
Long-term debt ...............................................................         18,058          18,015
                                                                                    ---------       ---------
Commitments and contingencies

Redeemable convertible preferred stock, class B-1, no par value;
   authorized 1,500,000 shares; issued and outstanding 901,408 shares ........         23,943          23,772
                                                                                    ---------       ---------
Stockholders' equity:
   Preferred stock, no par value; authorized 8,500,000 shares;
      no shares issued and outstanding .......................................             --              --
   Common stock, $.20 par value; authorized 30,000,000
      shares; issued 9,745,398 shares at September 29, 2000 and
      9,678,938 shares at December 31, 1999 ..................................          1,949           1,936
   Additional paid-in capital ................................................         24,590          24,086
   Common stock in treasury, at cost; 352,500 shares .........................         (4,709)         (4,709)
   Retained earnings .........................................................         60,579         115,816
   Accumulated other comprehensive income (loss) .............................           (653)             65
                                                                                    ---------       ---------
          Total stockholders' equity .........................................         81,756         137,194
                                                                                    ---------       ---------
          Total liabilities and stockholders' equity .........................      $ 228,818       $ 258,464
                                                                                    =========       =========




          See accompanying notes to consolidated financial statements.

                                       3





            EVANS & SUTHERLAND COMPUTER CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                    (In thousands, except per share amounts)

                                                               Three Months Ended
                                                            -----------------------
                                                          September 29,   October 1,
                                                              2000           1999
                                                            --------       --------
                                                                     
Sales ................................................      $ 48,092       $ 48,704
Cost of sales ........................................        33,288         27,997
Write-down of inventories ............................            --         13,230
                                                            --------       --------

          Gross profit ...............................        14,804          7,477
                                                            --------       --------

Operating expenses:
   Selling, general and administrative ...............         7,575         10,479
   Research and development ..........................        11,073         13,600
   Amortization of goodwill and other intangibles ....            45             45
   Impairment loss ...................................            --          9,693
   Restructuring charge ..............................            --          1,460
                                                            --------       --------

          Operating expenses .........................        18,693         35,277
                                                            --------       --------

          Operating loss .............................        (3,889)       (27,800)

Other income (expense), net ..........................         4,337           (220)
                                                            --------       --------

           Income (loss) before income taxes .........           448        (28,020)

Income tax expense (benefit) .........................           147        (10,044)
                                                            --------       --------

Net income (loss) ....................................           301        (17,976)

Accretion of preferred stock .........................            57             57
                                                            --------       --------

          Net income (loss) applicable to common stock      $    244       $(18,033)
                                                            ========       ========

Net income (loss) per common share:
          Basic and Diluted ..........................      $   0.03       $  (1.91)

Weighted average common and common
   equivalent shares outstanding:
          Basic ......................................         9,383          9,436
          Diluted ....................................         9,388          9,436




          See accompanying notes to consolidated financial statements.

                                       4





            EVANS & SUTHERLAND COMPUTER CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                    (In thousands, except per share amounts)

                                                          Nine Months Ended
                                                       -------------------------
                                                      September 29,    October 1,
                                                          2000            1999
                                                       ---------       ---------

                                                                 
Sales ...........................................      $ 119,636       $ 142,473
Cost of sales ...................................        101,022          81,785
Write-down of inventories .......................             --          13,230
                                                       ---------       ---------

          Gross profit ..........................         18,614          47,458
                                                       ---------       ---------

Operating expenses:
   Selling, general and administrative ..........         26,567          32,643
   Research and development .....................         33,589          35,629
   Amortization of goodwill and other intangibles            134           1,471
   Impairment loss ..............................             --           9,693
   Restructuring charge .........................             --           1,460
                                                       ---------       ---------

          Operating expenses ....................         60,290          80,896
                                                       ---------       ---------

                                                         (41,676)        (33,438)
Gain on sale of business unit ...................          1,918              --
                                                       ---------       ---------
          Operating loss ........................        (39,758)        (33,438)

Other income, net ...............................          3,781             817
                                                       ---------       ---------

          Loss before income taxes ..............        (35,977)        (32,621)

Income tax expense (benefit) ....................         19,090         (11,470)
                                                       ---------       ---------

Net loss ........................................        (55,067)        (21,151)

Accretion of preferred stock ....................            171             171
                                                       ---------       ---------

          Net loss applicable to common stock ...      $ (55,238)      $ (21,322)
                                                       =========       =========

Net loss per common share:
          Basic and Diluted .....................      $   (5.90)      $   (2.23)

Weighted average common and common
   equivalent shares outstanding:
          Basic and Diluted .....................          9,360           9,547




          See accompanying notes to consolidated financial statements.


                                       5


            EVANS & SUTHERLAND COMPUTER CORPORATION AND SUBSIDIARIES
             CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
                                   (Unaudited)
                                 (In thousands)

                                                      Three Months Ended
                                                   -----------------------
                                                 September 29,    October 1,
                                                     2000           1999
                                                   --------       --------

Net income (loss) ...........................      $    301       $(17,976)

Other comprehensive income (loss):
     Foreign currency translation adjustments            58            (47)
     Unrealized losses on securities ........          (324)          (245)
                                                   --------       --------

Other comprehensive loss before income taxes           (266)          (292)

Income tax benefit related to items of other
     comprehensive loss .....................            --            (91)
                                                   --------       --------

Other comprehensive loss, net of income taxes          (266)          (201)
                                                   --------       --------

Comprehensive income (loss) .................      $     35       $(18,177)
                                                   ========       ========




                                                      Nine Months Ended
                                                   -----------------------
                                                 September 29,    October 1,
                                                     2000           1999
                                                   --------       --------

Net loss ....................................      $(55,067)      $(21,151)

Other comprehensive income (loss):
     Foreign currency translation adjustments           108           (243)
     Unrealized losses on securities ........          (826)          (236)
                                                   --------       --------

Other comprehensive loss before income taxes           (718)          (479)

Income tax benefit related to items of other
     comprehensive loss .....................            --           (148)
                                                   --------       --------

Other comprehensive loss, net of income taxes          (718)          (331)
                                                   --------       --------

Comprehensive loss ..........................      $(55,785)      $(21,482)
                                                   ========       ========




          See accompanying notes to consolidated financial statements.

                                       6





            EVANS & SUTHERLAND COMPUTER CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                  (In thousands)

                                                                                       Nine Months Ended
                                                                                    -----------------------
                                                                                  September 29,   October 1,
                                                                                      2000           1999
                                                                                    --------       --------
                                                                                             
Cash flows from operating activities:
   Net loss ..................................................................      $(55,067)      $(21,151)
   Adjustments to reconcile net loss to net cash provided by (used in)
      operating activities:
          Write-down of inventories ..........................................            --         13,230
          Impairment loss ....................................................            --          9,693
          Depreciation and amortization ......................................        10,681         11,913
          Gain on sale of business unit ......................................        (1,918)            --
          Gain on sale of investment securities ..............................        (6,706)            --
          Loss on marketable securities ......................................         1,939             --
          Provision for losses on accounts receivable ........................         3,644            398
          Provision for write down of inventories ............................         2,745          1,048
          Provision for warranty expense .....................................           832            650
          Deferred income taxes ..............................................        20,598         (3,134)
          Other ..............................................................          (116)           (24)
          Changes in assets and liabilities:
             Accounts receivable .............................................        (6,166)         4,292
             Inventories .....................................................        (6,356)        (5,275)
             Costs and estimated earnings in excess of billings on
                uncompleted contracts, net ...................................        28,705         (5,310)
             Prepaid expenses and deposits ...................................         1,350           (519)
             Accounts payable ................................................         9,872         (6,561)
             Accrued expenses ................................................         1,919         (1,172)
             Customer deposits ...............................................        (2,532)         1,623
                                                                                    --------       --------

                    Net cash provided by (used in) operating activities ......         3,424           (299)
                                                                                    --------       --------

Cash flows from investing activities:
   Purchases of short-term investments .......................................        (1,875)       (14,700)
   Proceeds from sale of short-term investments ..............................           752         30,084
   Purchase of investment securities .........................................          (500)          (636)
   Proceeds from sale of business unit .......................................         1,250             --
   Investment in joint venture ...............................................          (711)            --
   Purchases of property, plant and equipment ................................        (7,828)       (11,131)
   Proceeds from sale of property, plant and equipment .......................         1,532          6,010
   Increase in other assets ..................................................          (999)           (33)
                                                                                    --------       --------

                    Net cash provided by (used in) investing activities ......        (8,379)         9,594
                                                                                    --------       --------

Cash flows from financing activities:
   Borrowings from notes payable .............................................        13,297            715
   Payments of notes payable .................................................       (15,430)          (691)
   Proceeds from issuance of common stock ....................................           444          1,149
   Payments for repurchase of common stock ...................................            --         (4,381)
                                                                                    --------       --------

                    Net cash used in financing activities ....................        (1,689)        (3,208)
                                                                                    --------       --------

Effect of foreign exchange rates on cash and cash equivalents ................           (49)          (402)
                                                                                    --------       --------

Net change in cash and cash equivalents ......................................        (6,693)         5,685
Cash and cash equivalents at beginning of year ...............................        22,110          1,834
                                                                                    --------       --------

Cash and cash equivalents at end of period ...................................      $ 15,417       $  7,519
                                                                                    ========       ========

Supplemental Disclosures of Cash Flow Information
Cash paid (received) during the period for:
   Interest ..................................................................      $    739       $  1,265
   Income taxes ..............................................................        (5,646)        (3,749)
Accretion of preferred stock .................................................           171            171




          See accompanying notes to consolidated financial statements.

                                       7


                     EVANS & SUTHERLAND COMPUTER CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1.     SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying  unaudited consolidated financial statements have been prepared
in accordance with the instructions to Form 10-Q and, therefore,  do not include
all  information  and  footnotes  necessary for a complete  presentation  of the
results of operations,  the financial  position,  and cash flows,  in conformity
with generally accepted accounting principles.  This report on Form 10-Q for the
three  months  and nine  months  ended  September  29,  2000  should  be read in
conjunction  with the  Company's  annual  report on Form 10-K for the year ended
December 31, 1999.

The  accompanying  unaudited  consolidated  balance  sheets  and  statements  of
operations,  comprehensive  income  (loss)  and cash  flows  reflect  all normal
recurring  adjustments which are, in the opinion of management,  necessary for a
fair presentation of the Company's financial position, results of operations and
cash flows.  The  results of  operations  for the  interim  three and nine month
periods ended September 29, 2000 are not  necessarily  indicative of the results
to be expected for the full year.

Certain  amounts in the 1999  condensed  consolidated  financial  statements and
notes have been reclassified to conform to the 2000 presentation.

Recent Accounting Pronouncements

In June 1998, the Financial Accounting Standards Board ("FASB") issued Statement
of  Financial   Accounting   Standards  No.  133,   "Accounting  for  Derivative
Instruments and Hedging  Activities"  ("SFAS 133"). SFAS 133, as amended by SFAS
137 and SFAS 138, is  effective  for all fiscal years  beginning  after June 15,
2000. SFAS 133 establishes new accounting and reporting  standards for companies
to report information about derivative instruments, including certain derivative
instruments   embedded  in  other   contracts   (collectively   referred  to  as
derivatives),  and for hedging activities.  It requires that an entity recognize
all derivatives as either assets or liabilities in the balance sheet and measure
those  instruments  at fair value.  For a derivative not designated as a hedging
instrument,  changes  in the fair  value of the  derivative  are  recognized  in
earnings  in the  period of  change.  The  Company  intends to adopt SFAS 133 by
January  1, 2001.  The  impact of  adopting  SFAS 133 is not  anticipated  to be
material to the financial statements.

In December 1999, the Securities and Exchange Commission issued Staff Accounting
Bulletin No. 101, "Revenue Recognition in Financial Statements" ("SAB 101"). SAB
101 provides guidance on the recognition, presentation and disclosure of revenue
in financial  statements.  In June 2000, the Securities and Exchange  Commission
issued  SAB  101B  which  extends  the  implementation  date  of SAB  101 to the
Company's fourth quarter of 2000. The Company  continues to evaluate the impact,
if any, of SAB 101 and  subsequent  interpretations  of SAB 101 on its financial
statements.


2.     BUSINESS DIVESTITURE

On March 28, 2000,  the Company sold certain  assets of its  Applications  Group
relating to digital video products to RT-SET Real Time Synthesized Entertainment
Technology  Ltd. and its  subsidiary,  RT-SET  America Inc., for $1.4 million in
cash, common stock of RT-SET Real Time Synthesized Entertainment Technology Ltd.
valued at approximately $1.0 million, and the assumption of certain liabilities.
On June 15, 2000, the Company  received  additional  common stock of RT-SET Real
Time Synthesized Entertainment Technology Ltd. valued at $1.5 million related to
the successful development of a product included in the purchased assets.


                                       8


                    EVANS & SUTHERLAND COMPUTER CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



3.     INVENTORIES

Inventories consist of the following (in thousands):

                                   September 29,                 December 31,
                                       2000                          1999
                                  ---------------              ---------------
                                    (Unaudited)

Raw materials                     $      30,461                $      26,803
Work-in-process                           9,967                       11,479
Finished goods                            2,499                        2,306
                                  ---------------              ---------------

                                  $      42,927                $      40,588
                                  ===============              ===============


4.     INVESTMENTS

In the third quarter of 2000, the Company  recognized a $6.7 million gain on the
sale of the  Company's  investment in Silicon  Light  Machines,  Inc. to Cypress
Semiconductor,  Inc. ("Cypress") in which the Company received shares of Cypress
stock.  In addition,  in the third quarter of 2000, the Company  determined that
certain of its investments had incurred an other-than-temporary decline in value
and recorded a loss of $1.9 million.  These amounts are recorded in other income
(expense), net in the Company's consolidated statements of operations.


5.     INCOME TAXES

During the second quarter of 2000, the Company  increased its deferred tax asset
valuation  allowance by $20.6 million.  As a result of the net operating loss in
the second quarter of 2000, the cumulative net operating  losses for 2000,  1999
and 1998, and the  cancellation of a significant  contract and the related civil
complaint  filed by Lockheed  Martin  Corporation as discussed in Note 10 to the
consolidated  financial statements,  the Company fully reserved its net deferred
tax assets which previously  existed at the end of the first quarter of 2000 and
those deferred tax assets  recognized  through the third quarter of 2000.  These
net  deferred  tax  assets   relate  to   temporary   differences,   tax  credit
carryforwards and net operating loss carryforwards.  The valuation allowance was
recorded in accordance with SFAS 109, which requires that a valuation  allowance
be established when there is uncertainty as to the realizability of the deferred
tax assets.  The Company  evaluates the realizability of its deferred tax assets
on a quarterly basis. If the deferred tax assets are realized in the future,  or
if a  portion  or all of the  valuation  allowance  is no  longer  deemed  to be
necessary, the related tax benefits will reduce future income tax provisions.


6.     NOTES PAYABLE

On  March  31,  2000,  the  Company  entered  into  a  financing  facility  (the
"Facility") with Zions First National Bank. The Facility provides for borrowings
of up to $15.0 million,  which included a $7.0 million sublimit for the issuance
of letters of credit. Effective as of June 30, 2000, the Facility was amended to
allow the  entire  Facility  amount to be used for the  issuance  of  letters of
credit,  modify certain covenants,  increase the interest rate and allow for the
cash  collateralization  of up to $6.0  million of  additional  letter of credit
capacity  beyond the $15.0  million  Facility  amount  pursuant to the terms and
conditions of a supplemental letter of credit and reimbursement  agreement and a
managed agency account assignment agreement.  Borrowings under the Facility bear
interest at an indexed prime rate plus 4% per annum.  The issuance of letters of
credit under the Facility and cash collateralized  letters of credit outside the
Facility bear an annual  issuance fee of 4% and 2%,  respectively.  The Facility
expires on March 30, 2001. Except for certain permitted exceptions as identified
in the Facility,  among other things, the Facility prevents the Company from (a)
declaring  or paying any  dividends  except as are  mandatorily  required on the
Company's  preferred  stock,  (b)  making  any  distribution  of  assets  to the
Company's shareholders,  investors, or equity holders,  whether in cash, assets,
or in obligations of the Company,  (c) allocating or otherwise setting apart any
sum for the payment of any  dividend or  distribution  on, or for the  purchase,
redemption, or retirement of any shares of its capital stock or equity interests
in excess of $2.0  million for any year,  (d) making any other  distribution  by
reduction of capital or otherwise in respect of any shares of its capital  stock
or equity interests in excess of $250,000, or (e) creating, incurring, assuming,
or suffering to exist any debt or any encumbrance, mortgage or lien upon certain


                                       9


                    EVANS & SUTHERLAND COMPUTER CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



real and personal property of the Company.  The Company's  obligations under the
Facility are secured by substantially  all of the Company's  assets,  subject to
certain liens permitted under the Facility. As of September 29, 2000, there were
no  borrowings  under the  Facility  and $12.3  million was  reserved  under the
Facility,  due to outstanding  letters of credit. Such amounts shall continue to
be reserved and shall not  otherwise be available to be advanced to the Company,
until the expiration or termination of such letters of credit.

The Company has a $5.0 million  cash  collateralized  letter of credit  facility
with Wells Fargo Bank, N.A., of which  approximately $2.6 million was unused and
available  as of  September  29,  2000.  The Wells  Fargo Bank  letter of credit
facility matures on September 30, 2001, after which no further letters of credit
may  be  issued.   The  Company  has  unsecured   letters  of  credit   totaling
approximately $1.5 million  outstanding with U.S. Bank, N.A. that expire between
September 2000 and June 2001. In addition,  the Company has $1.4 million of cash
on deposit with Lloyds TSB Bank plc ("Lloyds") in a restricted  cash  collateral
account to support certain obligations that the bank guarantees.

Evans &  Sutherland  Computer  Limited,  a wholly  owned  subsidiary  of Evans &
Sutherland  Computer  Corporation,  has a $3.0 million  overdraft  facility (the
"Overdraft Facility") with Lloyds.  Borrowings under the Overdraft Facility bear
interest  at the bank's  short-term  offered  rate plus  1.75% per annum.  As of
September 29, 2000, there were no borrowings under the Overdraft  Facility.  The
Overdraft Facility is subject to reduction or demand repayment for any reason at
any time at  Lloyds'  discretion  and  expires on  November  30,  2000.  Evans &
Sutherland  Computer  Limited  executed a letter of negative  pledge in favor of
Lloyds against its assets. Covenants in the agreement restrict dividend payments
from Evans &  Sutherland  Computer  Limited and require  maintenance  of certain
financial covenants.


7.     NET INCOME (LOSS) PER COMMON SHARE

Net income  (loss) per common  share is computed  based on the  weighted-average
number of common shares and, as appropriate,  dilutive common stock  equivalents
outstanding  during the period.  Stock  options,  warrants,  Class B-1 Preferred
Stock and Convertible  Subordinated Debentures are considered to be common stock
equivalents.

Basic net income  (loss) per common share is the amount of net income (loss) for
the  period  available  to each  share of common  stock  outstanding  during the
reporting  period.  Diluted  net  income  (loss)  per share is the amount of net
income (loss) for the period available to each share of common stock outstanding
during the reporting  period and to each share that would have been  outstanding
assuming the issuance of common shares for all dilutive  potential common shares
outstanding during the period.

For the three months ended September 29, 2000,  outstanding  options to purchase
2,461,424  shares of common stock,  428,000 shares of common stock issuable upon
conversion of the 6%  Convertible  Subordinated  Debentures,  901,000  shares of
common stock issuable upon conversion of the Company's Class B-1 Preferred Stock
and 378,000  shares of common stock issuable upon the exercise and conversion of
warrants to purchase additional Class B-1 Preferred Stock were excluded from the
computation  of the diluted net income per common share  because to include them
would have been anti-dilutive.

For the nine months ended  September 29, 2000,  outstanding  options to purchase
2,668,250  shares of common stock,  428,000 shares of common stock issuable upon
conversion of the 6%  Convertible  Subordinated  Debentures,  901,000  shares of
common stock issuable upon conversion of the Company's Class B-1 Preferred Stock
and 378,000  shares of common stock issuable upon the exercise and conversion of
warrants to purchase additional Class B-1 Preferred Stock were excluded from the
computation  of the diluted net loss per common  share  because to include  them
would have been anti-dilutive.

For the three and nine  months  ended  October 1, 1999,  outstanding  options to
purchase  2,276,452  shares  of common  stock,  428,000  shares of common  stock
issuable upon conversion of the 6% Convertible Subordinated Debentures,  901,000
shares of common stock  issuable  upon  conversion  of the  Company's  Class B-1
Preferred  Stock and 378,000  shares of common stock  issuable upon the exercise
and conversion of warrants to purchase additional Class B-1 Preferred Stock were
excluded from the  computation of the diluted net income (loss) per common share
because to include them would have been anti-dilutive.


                                       10


                    EVANS & SUTHERLAND COMPUTER CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



8.     SEGMENT AND RELATED INFORMATION

The  Company's  business  units  have  been  aggregated  into  three  reportable
segments:   Simulation,   REALimage(TM)  Solutions,   and  Applications.   These
reportable  segments offer  different  products and services and are managed and
evaluated  separately  because  each  segment uses  different  technologies  and
requires different marketing strategies. The Simulation segment provides a broad
line of visual systems for flight and ground simulators for training purposes to
government,  aerospace and commercial airline customers. The REALimage Solutions
segment provides graphics  accelerator  products,  including  graphics chips and
subsystems, to the personal PC workstation marketplace. The Applications segment
provides products for the  entertainment,  educational and real-estate  planning
industries  that use  technologies  from the Simulation and REALimage  Solutions
segments.

The Company evaluates segment performance based on income (loss) from operations
before income taxes,  interest income and expense,  other income and expense and
foreign exchange gains and losses.  The Company's assets are not identifiable by
segment.



                                                             REALimage
(in thousands, unaudited)                   Simulation       Solutions     Applications        Total
                                           -------------   -------------   -------------   -------------

                                                                                 
Three months ended September 29, 2000
   Sales                                     $  44,486       $   1,196       $   2,410       $  48,092
   Operating loss                               (1,878)         (1,474)           (537)         (3,889)

Three months ended October 1, 1999
   Sales                                     $  43,001       $   4,231       $   1,472       $  48,704
   Operating loss                               (9,293)        (16,911)         (1,596)        (27,800)

Nine months ended September 29, 2000
   Sales                                     $ 106,608       $   4,232       $   8,796       $ 119,636
   Operating income (loss)                     (35,849)         (3,996)             87         (39,758)

Nine months ended October 1, 1999
   Sales                                     $ 118,756       $  19,101       $   4,616       $ 142,473
   Operating loss                               (5,661)        (23,150)         (4,627)        (33,438)




9.     GEOGRAPHIC INFORMATION

The following table presents sales by geographic  location based on the location
of the use of the product or services.  Sales to  individual  countries  greater
than 10% of consolidated sales are shown separately (in thousands):



                                            Three Months Ended              Nine Months Ended
                                         ------------------------        ------------------------
                                       September 29,    October 1,     September 29,    October 1,
                                           2000            1999            2000            1999
                                         --------        --------        --------        --------
                                                (Unaudited)                     (Unaudited)
                                                                             
United States                            $ 32,896        $ 27,260        $ 76,936        $ 74,212
United Kingdom                              6,352          14,754          17,378          40,552
Europe (excluding United Kingdom)           6,666           4,089          15,709          17,958
Pacific Rim                                   383           2,547           5,960           9,273
Other                                       1,795              54           3,653             478
                                         --------        --------        --------        --------
                                         $ 48,092        $ 48,704        $119,636        $142,473
                                         ========        ========        ========        ========



                                       11


                    EVANS & SUTHERLAND COMPUTER CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



The  following  table  presents  property,  plant and  equipment  by  geographic
location based on the location of the assets (in thousands):

                                       September 29,       December 31,
                                           2000               1999
                                       -------------      -------------
                                        (Unaudited)
United States                          $    48,377        $    51,715
Europe                                         615                469
                                       -------------      -------------
                                       $    48,992        $    52,184
                                       =============      =============


10.    LEGAL PROCEEDINGS

On May 23,  2000,  Lockheed  Martin  Corporation  (the  "Plaintiff")  served the
Company with a civil  complaint filed in the Circuit Court of the Ninth Judicial
Circuit  in and  for  Orange  County,  Florida.  The  Plaintiff  alleged  in the
complaint that the Company breached a contract to provide certain visual systems
for the Combined Arms Tactical  Trainer program for the United Kingdom  Ministry
of  Defence.  The  contract  has an  original  value  of $33.9  million.  In the
complaint,  the  Plaintiff  seeks  compensatory  damages  of $8.5  million  plus
interest as well as consequential  damages and attorneys' fees. The $8.5 million
being sought from the Company by the  Plaintiff was paid to the Company from May
1999 to March 2000 and was  recognized as revenue by the Company during 1999. On
June  12,  2000,  the  Company  filed  its  answer  and  counterclaim.   In  the
counterclaim,  the Company alleges as grounds for recovery against the Plaintiff
(1) breach of  contract,  (2) breach of implied  covenant of good faith and fair
dealing, (3) unjust enrichment, (4) unfair competition,  (5) misappropriation of
trade  secrets,   (6)  intentional   interference  with  advantageous   business
relationship,  (7) replevin,  and (8) promissory estoppel.  In its counterclaim,
the Company  seeks  compensatory  damages of not less than $10.0 million and not
more than $25.4  million.  On June 14, 2000, the case was removed to the Orlando
Division of the United States  District  Court for the District of Florida where
it currently  remains.  On July 7, 2000,  the  Plaintiff  answered the Company's
counterclaim   but  also  filed  a  motion  for   dismissal  of  the   Company's
counterclaims for unjust enrichment,  unfair competition,  promissory  estoppel,
and  incidental  damages.  On July 24, 2000, the Company filed its opposition to
the Plaintiff's motion to dismiss these certain counterclaims of the Company. On
October  20,  2000 the court  denied  the  Plaintiff's  motion to dismiss in its
entirety, without prejudice.  Management disputes the Plaintiff's allegations in
the  complaint  and  is  vigorously  defending  the  action  and  asserting  its
counterclaims.  Although management believes the Company will ultimately prevail
in defending  the claims  against it, an  unfavorable  outcome of these  matters
would have a material  adverse impact on the Company's  financial  condition and
operations.

Except as discussed in the  preceding  paragraph,  the Company is not a party to
any other material legal proceeding.  However,  the Company from time to time is
involved in ordinary, routine litigation incidental to its business.


                                       12


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

The  following  discussion  should  be read in  conjunction  with the  condensed
consolidated financial statements and notes included in Item 1 of Part I of this
Form  10-Q.  Except  for  the  historical  information  contained  herein,  this
quarterly  report on Form 10-Q  includes  certain  "forward-looking  statements"
within the meaning of that term in Section 27A of the Securities Act of 1933 and
Section  21E of the  Exchange  Act  of  1934,  including,  among  others,  those
statements  preceded  by,  followed  by  or  including  the  words  "estimates,"
"believes,"   "expects,"   "anticipates,"   "plans,"   "projects"   or   similar
expressions.

These  forward-looking  statements are based largely on our current expectations
and are subject to a number of risks and uncertainties. Our actual results could
differ materially from these  forward-looking  statements.  Important factors to
consider in evaluating such  forward-looking  statements include risk of product
demand,  market  acceptance,  economic  conditions,   competitive  products  and
pricing, cancellation of contracts or significant penalties due to delays in the
timely delivery of the Company's products,  difficulties in product development,
commercialization  and technology and other risks detailed in this filing and in
the Company's  most recent Form 10-K.  Although the Company  believes it has the
product  offerings and  resources for  continuing  success,  future  revenue and
margin trends cannot be reliably predicted.  Factors external to the Company can
result in  volatility  of the  Company's  common  stock  price.  Because  of the
foregoing  factors,  recent trends are not  necessarily  reliable  indicators of
future stock prices or financial  performance and there can be no assurance that
the events  contemplated  by the  forward-looking  statements  contained in this
quarterly report will, in fact, occur.

OVERVIEW

Evans & Sutherland Computer Corporation ("Evans & Sutherland,"  "E&S(R)," or the
"Company"), is an established  high-technology company with outstanding computer
graphics  technology  and a  worldwide  presence in  high-performance  3D visual
simulation.  In  addition,  E&S  is  now  applying  this  core  technology  into
higher-growth   personal  computer  ("PC")  products  for  both  simulation  and
workstations.  The Company's core computer  graphics  technology is shared among
the Company's Simulation, REALimage Solutions, and Applications Groups.

Simulation Group

The  Simulation  Group  provides a broad line of visual  systems  for flight and
ground  training  and related  services to the United  States and  international
armed forces, NASA and aerospace  companies.  E&S remains an industry leader for
visual systems sales to various United States government  agencies and more than
20 foreign  governments  for the primary  purpose of training  military  vehicle
operators. The Simulation Group is also a leading independent supplier of visual
systems for flight simulators for commercial airlines.  This group provides over
50 percent of the visual systems  installed in full-flight  training  simulators
for civil  airlines,  training  centers,  simulator  manufacturers  and aircraft
manufacturers.

The group's visual systems create dynamic,  high quality,  out-the-window scenes
that simulate the view vehicle  operators see when performing tasks under actual
operating  conditions.  The visual  systems are an integral part of full mission
simulators,  which incorporate a number of other components,  including cockpits
or vehicle cabs and large hydraulic motion systems.

REALimage Solutions Group

The REALimage  Solutions  Group  develops and sells  graphics chips and graphics
subsystems  for the  personal  workstation  marketplace.  This  group  sells  to
personal workstation OEMs and to end-users.

In February  2000,  the Company  changed the  strategic  focus of the  REALimage
Solutions Group to the high-end digital content  creation  ("DCC") segment.  The
group will provide the base graphics and video processing  technology to leading
hardware system-solution  providers in the high-end DCC segment. The goal of the
group is to provide a  "studio-on-a-chip"  to bring together  real-time graphics
and video in a unique and effective way to support all aspects of visual content
creation for broadcasting and netcasting applications.


                                       13


Applications Group

The Applications  Group is composed of synergistic  businesses that use E&S core
technology  in growth  markets.  The  group's  products  are  applications  that
leverage the  technology of the  Company's  Simulation  and REALimage  Solutions
Groups and apply them to other growth markets.

The Applications  Group's digital theater products include  hardware,  software,
and content for both the  entertainment  and educational  marketplaces.  Digital
theater focuses on immersive  all-dome theater  applications  combining colorful
digitally-produced  imagery,  full-spectrum  audio,  and  audience-participation
capability.  The group provides turnkey solutions  incorporating  visual systems
and  sub-systems  from  the  Simulation  and  REALimage  Solutions  Groups.  E&S
integrates  these  systems with  projection  equipment,  audio  components,  and
audience-participation   systems   from  other   suppliers.   Products   include
Digistar(R),  a calligraphic  projection  system designed to compete with analog
star projectors in planetariums,  and StarRider(R),  a full-color,  interactive,
domed theater  experience.  The group is a leading  supplier of digital  display
systems in the planetarium marketplace.

The  Applications  Group's  E&S  RAPIDsite(TM)   product  is  a  photo-realistic
visualization  tool  designed  for  use by  real-estate  developers,  consulting
engineers,  architects and municipal planners involved with urban,  suburban and
environmentally  sensitive  development  projects.  E&S RAPIDsite  features fast
3D-model   construction,   accelerated   graphics   rendering   performance  and
easy-to-use  interactive  exploration of a proposed  development on a Windows NT
computer with an Open GL(R) graphics accelerator.

Until March 28, 2000, the Application  Group's  digital video products  provided
Windows NT, open system,  standard  platform  based virtual  studio  systems for
digital content production in the television broadcast,  film, video,  corporate
training  and  multimedia  industries.  The  E&S  solution  offered  significant
improvement in cost, ease of use and flexibility  compared with the traditional,
proprietary  UNIX-based  systems common in this developing  market.  The group's
products were  all-inclusive  system solutions that  incorporated  visual system
components and subsystems  from the Simulation and REALimage  Solutions  Groups.
E&S  MindSet(TM),  Virtual  Studio  System(TM)  and the  FuseBox(TM)  controlled
software with real-time,  frame-accurate camera tracking and enabled live talent
to  perform  in real  time on a virtual  set  generated  using  E&S 3D  computer
technology. On March 28, 2000, certain assets of this business unit were sold to
RT-SET Real Time Synthesized  Entertainment  Technology Ltd. and its subsidiary,
RT-SET America Inc.


                                       14


RESULTS OF OPERATIONS

The  following  table  presents the  percentage  of total sales  represented  by
certain items of the Company for the periods presented:



                                                   Three Months Ended           Nine Months Ended
                                                  ---------------------       ---------------------
                                                September 29,  October 1,   September 29,  October 1,
                                                    2000         1999           2000         1999
                                                  --------     --------       --------     --------
                                                       (Unaudited)                 (Unaudited)
                                                                                 
Sales                                               100.0%       100.0%         100.0%       100.0%
Cost of sales                                        69.2         57.5           84.4         57.4
Write-down of inventory                                --         27.2             --          9.3
                                                  --------     --------       --------     --------
          Gross profit                               30.8         15.3           15.6         33.3
                                                  --------     --------       --------     --------
Operating expenses:
   Selling, general and administrative               15.8         21.5           22.2         22.9
   Research and development                          23.0         27.9           28.1         25.0
   Amortization of goodwill and other
          intangible assets                           0.1          0.1            0.1          1.1
   Impairment loss                                     --         19.9             --          6.8
   Restructuring charge                                --          3.0             --          1.0
                                                  --------     --------       --------     --------
           Operating expenses                        38.9         72.4           50.4         56.8
                                                  --------     --------       --------     --------
                                                     (8.1)       (57.1)         (34.8)       (23.5)
Gain on sale of business unit                          --           --            1.6           --
                                                  --------     --------       --------     --------
           Operating  loss                           (8.1)       (57.1)         (33.2)       (23.5)
Other income (expense), net                           9.0         (0.4)           3.2          0.6
                                                  --------     --------       --------     --------
           Income (loss) before income taxes          0.9        (57.5)         (30.0)       (22.9)
Income tax expense (benefit)                          0.3        (20.6)          16.0         (8.0)
                                                  --------     --------       --------     --------
          Net Income (loss)                           0.6        (36.9)         (46.0)       (14.9)
Accretion of preferred stock                          0.1          0.1            0.1          0.1
                                                  --------     --------       --------     --------
          Net income (loss) applicable to
               common  stock                          0.5%       (37.0%)        (46.1%)      (15.0%)
                                                  ========     ========       ========     ========




Third Quarter 2000 Compared to Third Quarter 1999

Sales

In the third quarter of 2000, sales decreased $0.6 million, or 1% ($48.1 million
in the third  quarter of 2000  compared to $48.7 million in the third quarter of
1999).  Sales in the  Simulation  Group  increased  $1.5  million,  or 3% ($44.5
million in the third  quarter  of 2000  compared  to $43.0  million in the third
quarter of 1999). Sales in the REALimage Solutions Group decreased $3.0 million,
or 72% ($1.2  million in the third  quarter of 2000  compared to $4.2 million in
the third  quarter of 1999).  Sales in the  Applications  Group  increased  $0.9
million,  or 64% ($2.4  million in the third  quarter of 2000  compared  to $1.5
million in the third quarter of 1999).  The increase in sales in the  Simulation
Group is due to increased  sales volume of visual systems to commercial  airline
customers,    increased   sales   volume   of   the   Company's    simFUSION(TM)
workstation-based  product and increased  sales related to customer  service and
support.  These increases in sales in the Simulation  Group are partially offset
by lower sales recognized on a percent-complete  basis to U.S. and international
government customers.  The decrease in sales in the REALimage Solutions Group is
due to a decrease in the number of units sold and  decreased  selling  prices of
existing products due to increased competition and delays in the introduction of
new products.  Management anticipates sales in the REALimage Solutions Group for
the remaining  quarter of 2000 will  continue to decline due to similar  factors
that caused the decline in the third  quarter of 2000.  The increase in sales in


                                       15


the  Applications  Group was due to an increase in sales volume of  large-format
entertainment  products  and  planetarium  systems.  This  increase in sales was
partially offset by decreased sales of the Company's  digital video products due
to the sale of this  business  to  RT-SET  Real Time  Synthesized  Entertainment
Technology Ltd., and its subsidiary RT-SET America Inc. (together  "RT-SET") in
the first quarter of 2000.

Gross Profit

Gross profit increased $7.3 million,  or 98% ($14.8 million in the third quarter
of 2000 compared to $7.5 million in the third quarter of 1999).  As a percent of
sales,  gross profit increased to 30.8% in the third quarter of 2000 compared to
15.3% in the third  quarter of 1999.  Gross profit in the third  quarter of 1999
was impacted by a $13.2 million  write-down of obsolete,  excess and  overvalued
inventories  relating to Harmony(TM) image generators and end-of-life  REALimage
product  lines.  Excluding the impact of the  write-down of  inventories,  gross
profit  decreased  $5.9 million,  or 29% ($14.8  million in the third quarter of
2000  compared to $20.7  million in the third  quarter of 1999).  Excluding  the
impact of the  write-down  of  inventories,  gross  profit as a percent of sales
decreased to 30.8% in the third  quarter of 2000  compared to 42.5% in the third
quarter of 1999.  The decrease in gross profit is primarily  due to higher costs
associated  with several  contracts to  government  customers  which include the
Harmony image generator. In the second quarter of 2000 the Company increased the
estimated costs to complete these long-term  contracts  resulting in lower gross
margins on these contracts until their completion. Gross profit in the REALimage
Solutions Group  decreased due to lower revenue  attributed to a decrease in the
number of units sold and decreased  selling  prices of existing  products due to
increased  competition  and delays in the  introduction  of new products.  Gross
profit in the Applications  Group increased due to increased  revenue from sales
of  large-format  entertainment  products  and  planetarium  systems  which  was
partially offset by decreased sales of the Company's digital video products.

Selling, General and Administrative

Selling,  general and  administrative  expenses  decreased $2.9 million,  or 28%
($7.6  million in the third  quarter of 2000  compared  to $10.5  million in the
third  quarter  of  1999).  As  a  percent  of  sales,   selling,   general  and
administrative  expenses  were 15.8% in the third  quarter of 2000  compared  to
21.5% in the third quarter of 1999. Selling, general and administrative expenses
in the Simulation Group declined due to lower marketing  consulting expenses and
lower labor-related costs. Selling,  general and administrative  expenses in the
REALimage  Solutions  Group declined due to a reduction in  labor-related  costs
caused by a reduction in the number of employees at the end of the third quarter
of 1999. Selling,  general and administrative expenses in the Applications Group
declined due to the reduction of employees  and related  expenses as a result of
the sale of certain  assets  relating to the Company's  digital  video  products
business to RT-SET.

Research and Development

Research and development  expenses decreased $2.5 million, or 19% ($11.1 million
in the third  quarter of 2000  compared to $13.6 million in the third quarter of
1999).  As a percent of sales,  research and development  expenses  decreased to
23.0% in the third  quarter of 2000  compared  to 27.9% in the third  quarter of
1999. Research and development expenses in the Simulation Group were essentially
unchanged in the third  quarter of 2000 compared to the third quarter of 1999 as
increased expenses relating to the Company's simFUSION workstation-based product
offset a decrease in expenses related to the Company's  iNTegrator(R)  software.
Research and  development  expenses  relating to the REALimage  Solutions  Group
decreased in the third quarter of 2000 compared to the third quarter of 1999 due
to lower headcount as a result of the group's restructuring in the third quarter
of 1999.

Impairment Loss

The Company  recognized an impairment  loss of $9.7 million in the third quarter
of 1999  and  there  was no such  charge  in the  third  quarter  of  2000.  The
impairment  loss was  determined  in  accordance  with  Statement  of  Financial
Accounting  Standards  No. 121 ("SFAS 121")  "Accounting  for the  Impairment of
Long-Lived  Assets and for  Long-Lived  Assets to be disposed of" and related to
the  write-down  to fair value of  goodwill,  intangibles  and other  long-lived
assets acquired in the Company's acquisitions of AccelGraphics, Inc. and Silicon
Reality,  Inc. in the second quarter of 1998.  The impairment  loss consisted of
the write-off of $4.9 million of goodwill, $4.4 million of intangible assets and
$0.4 million of property, plant and equipment.


                                       16


Restructuring Charge

The  Company  recognized  a  restructuring  charge of $1.5  million in the third
quarter of 1999 and there was no such charge in the third  quarter of 2000.  The
charge  related to the  termination  of 28 employees in the REALimage  Solutions
Group.

Other Income (Expense), Net

Other income  (expense),  net increased $4.5 million (net income of $4.3 million
in the third  quarter of 2000  compared  to net  expense of $0.2  million in the
third quarter of 1999).  In the third quarter of 2000, the Company  recognized a
$6.7  million  gain on the sale of the  Company's  investment  in Silicon  Light
Machines,  Inc. ("SLM") to Cypress Semiconductor,  Inc. ("Cypress") in which the
Company  received shares of Cypress stock.  There was no such event in the third
quarter  of 1999.  In  addition,  in the  third  quarter  of 2000,  the  Company
determined that certain of its investments had incurred an  other-than-temporary
decline in value and recorded a loss of $1.9 million.  There was  essentially no
change in  interest  income or  interest  expense  in the third  quarter of 2000
compared to the third quarter of 1999.

Income Taxes

Income tax expense (benefit) increased $10.1 million (expense of $0.1 million in
the third  quarter of 2000  compared to a benefit of $10.0  million in the third
quarter of 1999). The income tax expense in the third quarter of 2000 relates to
the income tax expense of a foreign  subsidiary  of the Company.  The income tax
benefit in the third quarter of 1999 represents the estimated income tax benefit
related to the pretax loss incurred during the quarter. The Company has recorded
a valuation  allowance  against its net deferred tax assets in  accordance  with
SFAS 109.  These net deferred tax assets  relate to temporary  differences,  tax
credit  carryforwards and net operating loss carryforwards.  If the deferred tax
assets are  realized  in the  future,  or if a portion  or all of the  valuation
allowance is no longer  deemed to be  necessary,  the related tax benefits  will
reduce future income tax provisions.



Nine Months Ended September 29, 2000 Compared to Nine Months
Ended October 1, 1999

Sales

In the first nine months of 2000, sales decreased $22.9 million,  or 16% ($119.6
million in the first nine months of 2000 compared to $142.5 million in the first
nine months of 1999). Sales in the Simulation Group decreased $12.2 million,  or
10% ($106.6  million in the first nine months of 2000 compared to $118.8 million
in the first  nine  months  of 1999).  Sales in the  REALimage  Solutions  Group
declined  $14.9  million,  or 78% ($4.2 million in the first nine months of 2000
compared  to $19.1  million  in the first  nine  months  of 1999).  Sales in the
Applications  Group  increased  $4.2 million,  or 91% ($8.8 million in the first
nine months of 2000  compared to $4.6 million in the first nine months of 1999).
The decrease in sales in the Simulation  Group is due to the cancellation of the
contract  with  Lockheed  Martin  Corporation  ("Lockheed")  for the delivery of
visual  systems to the United  Kingdom  Ministry  of Defence  ("UK MOD") for the
Combined Arms Tactical  Trainer program ("UK CATT") and an adjustment to revenue
on percent complete  contracts where a review of the estimated costs to complete
the contracts  resulted in a negative  adjustment to revenue of $10.9 million in
the second quarter of 2000. The decrease was partially offset by increased sales
volume of visual systems to commercial airline customers, increased sales volume
of the Company's simFUSION workstation-based product and increased sales related
to  customer  service  and  support.  The  decrease  in sales  in the  REALimage
Solutions  Group is due to a decrease in the number of units sold and  decreased
selling prices of existing  products due to increased  competition and delays in
the introduction of new products.  Management anticipates sales in the REALimage
Solutions  Group for the remaining  quarter of 2000 will continue to decline due
to similar factors that caused the decline in the first nine months of 2000. The
increase  in sales in the  Applications  Group  is due to an  increase  in sales
volume of large-format  entertainment  products and planetarium systems which is
partially offset by decreased sales of the Company's  digital video products due
to the sale of this business to RT-SET in the first quarter of 2000.


                                       17


Gross Profit

Gross profit  decreased  $28.9 million,  or 61% ($18.6 million in the first nine
months of 2000 compared to $47.5 million in the first nine months of 1999). As a
percent of sales,  gross  profit  decreased to 15.6% in the first nine months of
2000  compared  to 33.3% in the first nine months of 1999.  Gross  profit in the
first  nine  months  of 1999  was  impacted  by a $13.2  million  write-down  of
obsolete, excess and overvalued inventories relating to Harmony image generators
and end-of-life REALimage product lines.  Excluding the impact of the write-down
of inventories,  gross profit decreased $42.1 million,  or 69% ($18.6 million in
the first nine months of 2000 compared to $60.7 million in the first nine months
of 1999). Excluding the impact of the write-down of inventories, gross profit as
a percent of sales  decreased to 15.6% in the first nine months of 2000 compared
to 42.6% in the first nine months of 1999. Gross profit in the first nine months
of 2000 was negatively  impacted by the cancellation of the UK CATT contract due
to the loss of revenue  and the  write-off  of  obsolete  and  excess  inventory
specific to the UK CATT contract.  The gross profit impact of the adjustment for
estimated actual costs at completion of contract on percent  complete  contracts
was  $16.7  million  ($10.9  million  as  a  reduction  in  sales  as  discussed
previously,  and  $5.8  million  as an  increase  in cost of sales  relating  to
contracts  with total  estimated  actual costs that exceed the contract  value).
Gross  profit also  decreased  in the first nine months of 2000  compared to the
first nine months of 1999 due to higher costs on several contracts to government
customers  which  include  the  Harmony  image  generator.  Gross  profit in the
REALimage  Solutions  Group  decreased  due to  lower  revenue  attributed  to a
decrease in the number of units sold and  decreased  selling  prices of existing
products  due to  increased  completion  and delays in the  introduction  of new
products.  Gross profit in the  Applications  Group  increased  due to increased
revenue  from  sales of  large-format  entertainment  products  and  planetarium
systems which was partially  offset by decreased sales of the Company's  digital
video products.

Selling, General and Administrative

Selling,  general and  administrative  expenses  decreased $6.0 million,  or 19%
($26.6 million in the first nine months of 2000 compared to $32.6 million in the
first  nine  months  of 1999).  As a percent  of  sales,  selling,  general  and
administrative  expenses were 22.2% in the first nine months of 2000 compared to
22.9% in the first nine months of 1999.  The  decrease in these  expenses in the
Simulation Group is due primarily to lower marketing  consulting  expenses.  The
decrease in these expenses in the REALimage  Solutions Group is due to decreased
sales volume resulting in decreased  commissions and other selling-related costs
and decreased labor and associated  costs due to the lower headcount as a result
of the  restructuring  which took place at the end of the third quarter of 1999.
The decrease in these expenses in the Applications Group is due to the reduction
of employees and related  expenses as a result of the sale of certain  assets of
the Company's digital video products business to RT-SET.

Research and Development

Research and development  expenses decreased $2.0 million,  or 6% ($33.6 million
in the first nine  months of 2000  compared  to $35.6  million in the first nine
months of 1999). As a percent of sales,  research and development  expenses were
28.1% in the first  nine  months  of 2000  compared  to 25.0% in the first  nine
months of 1999. The increase in research and  development  expenses as a percent
of sales is due to a  significant  decrease in sales in the first nine months of
2000  compared  to the first  nine  months  of 1999.  Research  and  development
expenses  relating to the Simulation Group increased in the first nine months of
2000  compared to the first nine months of 1999 due to increased  efforts of the
continued  development  of the Company's  simFUSION  workstation-based  product.
Research and  development  expenses  relating to the REALimage  Solutions  Group
decreased in the first nine months of 2000  compared to the first nine months of
1999  due to  significantly  decreased  headcount  as a  result  of the  group's
restructuring at the end of the third quarter of 1999.

Amortization of Goodwill and Other Intangible Assets

Amortization of goodwill and other intangible assets decreased $1.4 million,  or
91% ($0.1  million in the first nine months of 2000  compared to $1.5 million in
the first  nine  months of 1999).  The  decrease  in this  expense is due to the
write-off  of $9.3 million of goodwill and other  intangible  assets  during the
third quarter of 1999.


                                       18


Impairment Loss

The Company  recognized  an  impairment  loss of $9.7 million for the first nine
months of 1999 and there was no such  charge in the first  nine  months of 2000.
The impairment  loss was  determined in accordance  with SFAS 121 and related to
the  write-down  to fair value of  goodwill,  intangibles  and other  long-lived
assets acquired in the Company's acquisitions of AccelGraphics, Inc. and Silicon
Reality,  Inc. in the second quarter of 1998.  The impairment  loss consisted of
the write-off of $4.9 million of goodwill, $4.4 million of intangible assets and
$0.4 million of property, plant and equipment.

Restructuring Charge

The Company recognized a restructuring  charge of $1.5 million in the first nine
months of 1999 and there was no such  charge in the first  nine  months of 2000.
The charge related to the termination of 28 employees in the REALimage Solutions
Group.

Gain on Sale of Business Unit

During the first nine months of 2000,  the Company  sold  certain  assets of its
Applications  Group relating to its digital video  business and recognized  $1.9
million of gain on the transaction. There was no such event in 1999.

Other Income (Expense), Net

Other income (expense), net increased $3.0 million, or 363% ($3.8 million in the
first nine months of 2000  compared to $0.8  million in the first nine months of
1999).  In the first nine months of 2000, the Company  recognized a $6.7 million
gain on the sale of the  Company's  investment  in SLM to  Cypress  in which the
Company  received shares of Cypress stock.  There was no such event in the first
nine months of 1999. In addition,  in the first nine months of 2000, the Company
determined that certain of its investments had incurred an  other-than-temporary
decline in value and recorded a loss of $1.9 million. There was no such event in
the first nine months of 1999.  Interest  income  decreased  $1.2 million  ($0.5
million in the first nine months of 2000  compared to $1.7  million in the first
nine  months  of 1999).  The  decrease  in  interest  income is due to  interest
received in 1999 for delayed income tax refunds.

Income Taxes

Income tax expense  (benefit)  increased $30.6 million (expense of $19.1 million
in the first nine months of 2000  compared to a benefit of $11.5  million in the
first  nine  months of 1999).  During the second  quarter of 2000,  the  Company
increased  its deferred tax asset  valuation  allowance by $20.6  million.  As a
result of the net operating  loss in the second  quarter of 2000, the cumulative
net  operating  losses  for  2000,  1999 and  1998,  and the  cancellation  of a
significant  contract and the related civil  complaint  filed by Lockheed Martin
Corporation as discussed in Note 10 to the  consolidated  financial  statements,
the Company fully reserved its net deferred tax assets which previously  existed
at the end of the first quarter of 2000 and those deferred tax assets recognized
during  the second  quarter of 2000.  These net  deferred  tax assets  relate to
temporary   differences,   tax  credit  carryforwards  and  net  operating  loss
carryforwards. The valuation allowance was recorded in accordance with SFAS 109,
which  requires  that  a  valuation  allowance  be  established  when  there  is
significant  uncertainty as to the realizability of the deferred tax assets. The
Company  evaluates the  realizability  of its deferred tax assets on a quarterly
basis. If the deferred tax assets are realized in the future, or if a portion or
all of the valuation allowance is no longer deemed to be necessary,  the related
tax benefits will reduce future income tax provisions.


LIQUIDITY & CAPITAL RESOURCES

At  September  29,  2000,  the  Company had  working  capital of $61.5  million,
including  cash, cash  equivalents and short-term  investments of $17.3 million,
compared to working  capital of $116.9  million at December  31, 1999  including
cash, cash equivalents and short-term  investments of $22.9 million.  During the
first nine months of 2000,  the Company  generated $3.4 million of cash from its
operating activities,  used $8.4 million of cash in its investing activities and
used $1.7 million of cash in its financing activities.


                                       19


Cash from  operating  activities  of the Company was provided by a $28.7 million
decrease  in  net  costs  and  estimated  earnings  in  excess  of  billings  on
uncompleted  contracts, a $20.6 million decrease in deferred income taxes, and a
$9.9  million  increase  in  accounts  payable.  The  decrease  in net costs and
estimated earnings in excess of billings on uncompleted contracts was due to the
achievement of billing  milestones  during the nine months and the adjustment to
revenue on percent  complete  contracts  due to the change in  estimated  actual
costs to complete the contracts. Cash used in the Company's operating activities
included  a net loss for the  nine  months  ended  September  30,  2000 of $55.1
million, a $6.2 million increase in accounts receivable, a $2.5 million decrease
in customer deposits and a $6.4 million increase in inventory.

The Company's investing activities included capital expenditures of $7.8 million
for building improvements and equipment,  purchases of short-term investments of
$1.9  million,  proceeds  from sale of  property,  plant and  equipment  of $1.5
million  and  proceeds  from the sale of  certain  assets of its  digital  video
business of $1.3 million.

The Company's financing activities during the first nine months of 2000 included
repayments of notes payable, net of borrowings of $2.1 million.

On  March  31,  2000,  the  Company  entered  into  a  financing  facility  (the
"Facility") with Zions First National Bank. The Facility provides for borrowings
of up to $15.0 million,  which included a $7.0 million sublimit for the issuance
of letters of credit. Effective as of June 30, 2000, the Facility was amended to
allow the  entire  Facility  amount to be used for the  issuance  of  letters of
credit,  modify certain covenants,  increase the interest rate and allow for the
cash  collateralization  of up to $6.0  million of  additional  letter of credit
capacity  beyond the $15.0  million  Facility  amount  pursuant to the terms and
conditions of a supplemental letter of credit and reimbursement  agreement and a
managed agency account assignment agreement.  Borrowings under the Facility bear
interest at an indexed prime rate plus 4% per annum.  The issuance of letters of
credit under the Facility and cash collateralized  letters of credit outside the
Facility bear an annual  issuance fee of 4% and 2%,  respectively.  The Facility
expires on March 30, 2001. Except for certain permitted exceptions as identified
in the Facility,  among other things, the Facility prevents the Company from (a)
declaring  or paying any  dividends  except as are  mandatorily  required on the
Company's  preferred  stock,  (b)  making  any  distribution  of  assets  to the
Company's shareholders,  investors, or equity holders,  whether in cash, assets,
or in obligations of the Company,  (c) allocating or otherwise setting apart any
sum for the payment of any  dividend or  distribution  on, or for the  purchase,
redemption, or retirement of any shares of its capital stock or equity interests
in excess of $2.0  million for any year,  (d) making any other  distribution  by
reduction of capital or otherwise in respect of any shares of its capital  stock
or equity interests in excess of $250,000, or (e) creating, incurring, assuming,
or suffering to exist any debt or any encumbrance, mortgage or lien upon certain
real and personal property of the Company.  The Company's  obligations under the
Facility are secured by substantially  all of the Company's  assets,  subject to
certain liens permitted under the Facility. As of September 29, 2000, there were
no  borrowings  under the  Facility  and $12.3  million was  reserved  under the
Facility,  due to outstanding  letters of credit. Such amounts shall continue to
be reserved and shall not  otherwise be available to be advanced to the Company,
until the expiration or termination of such letters of credit.

The Company has a $5.0 million  cash  collateralized  letter of credit  facility
with Wells Fargo Bank, N.A., of which  approximately $2.6 million was unused and
available  as of  September  29,  2000.  The Wells  Fargo Bank  letter of credit
facility matures on September 30, 2001, after which no further letters of credit
may  be  issued.   The  Company  has  unsecured   letters  of  credit   totaling
approximately $1.5 million  outstanding with U.S. Bank, N.A. that expire between
September 2000 and June 2001. In addition,  the Company has $1.4 million of cash
on deposit with Lloyds TSB Bank plc ("Lloyds") in a restricted  cash  collateral
account to support certain obligations that the bank guarantees.

Evans &  Sutherland  Computer  Limited,  a wholly  owned  subsidiary  of Evans &
Sutherland  Computer  Corporation,  has a $3.0 million  overdraft  facility (the
"Overdraft Facility") with Lloyds.  Borrowings under the Overdraft Facility bear
interest  at the bank's  short-term  offered  rate plus  1.75% per annum.  As of
September 29, 2000, there were no borrowings under the Overdraft  Facility.  The
Overdraft Facility is subject to reduction or demand repayment for any reason at
any time at Lloyds'  discretion and expires on November 30, 2000. The Company is
currently negotiating with Lloyds to extend the maturity date and modify certain
terms of the Overdraft Facility.  Evans & Sutherland Computer Limited executed a
letter of negative  pledge in favor of Lloyds  against its assets.  Covenants in
the  agreement  restrict  dividend  payments  from Evans &  Sutherland  Computer
Limited and require maintenance of certain financial covenants.


                                       20


On February 18, 1998, the Company's Board of Directors authorized the repurchase
of up to 600,000  shares of the Company's  common  stock,  including the 327,000
shares still available from the repurchase  authorization  approved by the Board
of Directors on November 11, 1996. On September 8, 1998, the Company's  Board of
Directors  authorized  the repurchase of an additional  1,000,000  shares of the
Company's  common stock.  Subsequent to February 18, 1998 through December 1999,
the Company  repurchased  1,136,500 shares of its common stock,  leaving 463,500
shares  available  for  repurchase  as of November 3, 2000.  The Company has not
repurchased  any shares of the  Company's  common  stock  during the nine months
ended  September  29, 2000.  Stock may be acquired in the open market or through
negotiated transactions. Under the program, repurchases may be made from time to
time, depending on market conditions, share price, and other factors.

As of September  29, 2000,  the Company had  approximately  $18.0  million of 6%
Convertible  Subordinated  Debentures due in 2012 (the "6% Debentures").  The 6%
Debentures are unsecured and are  convertible at each  bondholder's  option into
shares of the Company's  common stock at a conversion price of $42.10 or 428,000
shares of the Company's  common stock subject to  adjustment.  The 6% Debentures
are redeemable at the Company's option, in whole or in part, at par.

The  Company  also  maintains  trade  credit  arrangements  with  certain of its
suppliers.  The unavailability of a significant  portion of, or the loss of, the
various borrowing facilities of the Company or trade credit from suppliers would
have  a  material  adverse  effect  on the  Company's  financial  condition  and
operations.

In the event the Company's  various borrowing  facilities became  unavailable or
the  Company  was unable to timely  deliver  products  pursuant  to the terms of
various  agreements  with third  parties,  the Company may be unable to meet its
anticipated  working capital needs,  routine capital  expenditures,  and current
debt service obligations on a short-term and long-term basis.

Management   believes  that  existing   cash,   cash   equivalents,   short-term
investments,  borrowings  available under its various  borrowing  facilities and
expected  cash from future  operations  will be sufficient to meet the Company's
anticipated working capital needs, routine capital expenditures and current debt
service obligations for the next twelve months provided that the Company will be
able to  renegotiate  its existing  borrowing  facilities or secure  replacement
financing.  The Company's  Facility  expires on March 30, 2001 and the Overdraft
Facility  expires on November  30,  2000.  There can be no  assurances  that the
Company will be successful in renegotiating its existing borrowing facilities or
obtaining  additional  debt  or  equity  financing.  The  Company's  cash,  cash
equivalents  and  short-term   investments,   subject  to  various  restrictions
previously  set  forth,  are  available  for  working  capital  needs,   capital
expenditures, strategic investments, mergers and acquisitions, stock repurchases
and other potential cash needs as they may arise.


TRADEMARKS USED IN THIS FORM 10-Q

Digistar,  E&S, E&S RAPIDsite,  Harmony,  iNTegrator,  REALimage,  simFUSION and
StarRider are trademarks or registered trademarks of Evans & Sutherland Computer
Corporation.  All  other  product,  service,  or trade  names  or marks  are the
properties of their respective owners.


Item 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The  principal  market  risks to which the  Company  is exposed  are  changes in
foreign  currency  exchange rates and changes in interest  rates.  The Company's
international sales, which accounted for 36% of the Company's total sales in the
nine months ended  September 29, 2000 are  concentrated  in the United  Kingdom,
continental  Europe and Asia.  The Company  manages  its  exposure to changes in
foreign currency  exchange rates by entering into most of its sales and purchase
contracts for products and materials in U.S. dollars.  Occasionally, the Company
enters into sales and purchase contracts for products and materials  denominated
in currencies  other than U.S.  dollars and in those cases the Company may enter
into  foreign  exchange  forward  sales or purchase  contracts  to offset  those
exposures.  Foreign  currency  purchase and sales contracts are entered into for
periods  consistent  with related  underlying  exposures  and do not  constitute
positions independent of those exposures.  As of September 29, 2000, the Company
had no  material  sales or  purchase  contracts  in  currencies  other than U.S.
dollars and had no foreign currency sales or purchase contracts.


                                       21


The Company  reduces its exposure to changes in interest  rates by maintaining a
high proportion of its debt in fixed-rate instruments. As of September 29, 2000,
100% of the Company's  total debt was in fixed-rate  instruments;  however,  the
Company has revolving  facilities  that provide for borrowings by the Company of
up to $18.0 million at variable  rates of interest.  If the Company were to draw
on all remaining revolving facilities available, 76% of the Company's total debt
would be in  fixed-rate  instruments.  In  addition,  the Company  maintains  an
average maturity of its short-term  investment  portfolio under twelve months to
avoid large changes in its market value.






                           PART II - OTHER INFORMATION


Item 1.     LEGAL PROCEEDINGS

On May 23,  2000,  Lockheed  Martin  Corporation  (the  "Plaintiff")  served the
Company with a civil  complaint filed in the Circuit Court of the Ninth Judicial
Circuit  in and  for  Orange  County,  Florida.  The  Plaintiff  alleged  in the
complaint that the Company breached a contract to provide certain visual systems
for the Combined Arms Tactical  Trainer program for the United Kingdom  Ministry
of  Defence.  The  contract  has an  original  value  of $33.9  million.  In the
complaint,  the  Plaintiff  seeks  compensatory  damages  of $8.5  million  plus
interest as well as consequential  damages and attorneys' fees. The $8.5 million
being sought from the Company by the  Plaintiff was paid to the Company from May
1999 to March 2000 and was  recognized as revenue by the Company during 1999. On
June  12,  2000,  the  Company  filed  its  answer  and  counterclaim.   In  the
counterclaim,  the Company alleges as grounds for recovery against the Plaintiff
(1) breach of  contract,  (2) breach of implied  covenant of good faith and fair
dealing, (3) unjust enrichment, (4) unfair competition,  (5) misappropriation of
trade  secrets,   (6)  intentional   interference  with  advantageous   business
relationship,  (7) replevin,  and (8) promissory estoppel.  In its counterclaim,
the Company  seeks  compensatory  damages of not less than $10.0 million and not
more than $25.4  million.  On June 14, 2000, the case was removed to the Orlando
Division of the United States  District  Court for the District of Florida where
it currently  remains.  On July 7, 2000,  the  Plaintiff  answered the Company's
counterclaim   but  also  filed  a  motion  for   dismissal  of  the   Company's
counterclaims for unjust enrichment,  unfair competition,  promissory  estoppel,
and  incidental  damages.  On July 24, 2000, the Company filed its opposition to
the Plaintiff's motion to dismiss these certain counterclaims of the Company. On
October  20,  2000 the court  denied  the  Plaintiff's  motion to dismiss in its
entirety, without prejudice.  Management disputes the Plaintiff's allegations in
the  complaint  and  is  vigorously  defending  the  action  and  asserting  its
counterclaims.  Although management believes the Company will ultimately prevail
in defending  the claims  against it, an  unfavorable  outcome of these  matters
would have a material  adverse impact on the Company's  financial  condition and
operations.

Except as discussed in the  preceding  paragraph,  the Company is not a party to
any other material legal proceeding.  However,  the Company from time to time is
involved in ordinary, routine litigation incidental to its business.



                                       22


Item 6.     EXHIBITS AND REPORTS ON FORM 8-K


(a)    Exhibits

Exhibit
No.       Description
- -------   -------------------------------------------------------------------

10.1      Amendment to employment agreement between Evans & Sutherland
          Computer Corporation and James R. Oyler, dated September 22, 2000.

10.2      Amendment to employment agreement between Evans & Sutherland
          Computer Corporation and Richard J. Gaynor, dated September 22, 2000.

10.3      Amendment to employment agreement between Evans & Sutherland
          Computer Corporation and David B. Figgins, dated September 22, 2000.

10.4      Amendment to employment agreement between Evans & Sutherland
          Computer Corporation and George K. Saul, dated September 22, 2000.

10.5      Amendment to employment agreement between Evans & Sutherland
          Computer Corporation and Robert H. Ard, dated September 22, 2000.

10.6      Amendment to employment agreement between Evans & Sutherland
          Computer Corporation and Thomas Atchison, dated September 22, 2000.

10.7      Employment agreement between Evans & Sutherland Computer
          Corporation and Nicholas J. Iuanow, dated September 22, 2000.

27.1      Financial Data Schedule

(b)    Reports on Form 8-K

          None.





                                   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.



                                   EVANS & SUTHERLAND COMPUTER CORPORATION




Date:   November 13, 2000          By:    /S/ Richard J. Gaynor
                                      ------------------------------------
                                      Richard J. Gaynor, Vice President
                                       and Chief Financial Officer
                                        (Principal Financial Officer)





                                       23