UNITED STATES
                       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 July 2, 1999

     ( ) 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 ____

     Indicate the number of shares  outstanding of each of the issuer's  classes
     of common stock, as of the latest practicable date.

             Class                         Outstanding Shares at August 6, 1999
- ---------------------------------            -----------------------------
   Common Stock, $0.20 par value                       9,420,440



                    EVANS & SUTHERLAND COMPUTER CORPORATION

                                      INDEX

                  FORM 10-Q FOR THE QUARTER ENDED JULY 2, 1999

                                                                      Page No.

                         PART I - FINANCIAL INFORMATION

Item 1.     Financial Statements

            Consolidated Balance Sheets as of July 2, 1999 and             3
               December 31, 1998

            Consolidated Statements of Income for the
               three months ended July 2, 1999 and June 26, 1998           4

            Consolidated Statements of Income for the six months
               ended July 2, 1999 and June 26, 1998                        5

            Consolidated Statements of Comprehensive Income for
               the three and six months ended July 2, 1999 and
               June 26, 1998                                               6

            Consolidated Statements of Cash Flows for the six
               months ended July 2, 1999 and June 26, 1998                 7

            Notes to Consolidated Financial Statements                     8

Item 2.     Management's Discussion and Analysis of Financial
               Condition and Results of Operations                        11

Item 3.     Quantitative and Qualitative Disclosures About
               Market Risk                                                21

                           PART II - OTHER INFORMATION

Item 4.     Submission of Matters to a Vote of Security Holders           22

Item 6.     Exhibits and Reports on Form 8-K                              22

            Signature                                                     23
                                       2


                         PART I - FINANCIAL INFORMATION

                          Item 1. FINANCIAL STATEMENTS

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



                                                                                 July 2,          December 31,
                                                                                   1999               1998
                                                                               ------------      ------------
                                                                                 (Unaudited)
Assets:
                                                                                              
   Cash and cash equivalents                                                   $   21,439          $  1,834
   Short-term investments                                                           3,706            25,907
   Accounts receivable, less allowance for doubtful
      receivables of $1,510 in 1999 and $1,616 in 1998                             31,307            46,866
   Inventories                                                                     53,386            53,319
   Costs and estimated earnings in excess of billings
      on uncompleted contracts                                                     73,290            58,682
   Deferred income taxes                                                            9,414             9,450
   Prepaid expenses and deposits                                                    8,223             7,278
                                                                               ------------      ------------
          Total current assets                                                    200,765           203,336

Property, plant and equipment, net                                                 51,093            53,693
Investment securities                                                               4,603             3,380
Deferred income taxes                                                               2,691             2,487
Goodwill and other intangible assets, net                                           9,925            11,351
Other assets                                                                          536             1,421
                                                                               -----------       ------------
           Total assets                                                        $  269,613         $ 275,668
                                                                               ============      ============

Liabilities and stockholders' equity:
   Line of credit agreements                                                   $    3,399         $   4,298
   Accounts payable                                                                14,894            24,667
   Accrued expenses                                                                28,116            27,147
   Customer deposits                                                                4,266             3,339
   Income taxes payable                                                             5,059             2,436
   Billings in excess of costs and estimated earnings
      on uncompleted contracts                                                     10,502             7,092
                                                                               ------------      ------------
          Total current liabilities                                                66,236            68,979
                                                                               ------------      ------------
Long-term debt                                                                     18,024            18,062
                                                                               ------------      ------------
Commitments and contingencies

Redeemable convertible preferred stock, class B-1, no par value;
   authorized 1,500,000 shares; issued and outstanding 901,408
   shares at July 2, 1999 and December 31, 1998                                    23,658            23,544
                                                                               ------------      ------------
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 and outstanding 9,627,701 shares at
      July 2, 1999 and 9,597,660 shares at December 31, 1998                        1,926             1,920
   Additional paid-in capital                                                      23,444            23,420
   Retained earnings                                                              136,209           139,498
   Accumulated other comprehensive income                                             116               245
                                                                               -----------       ------------
          Total stockholders' equity                                              161,695           165,083
                                                                               ------------      ------------
          Total liabilities and stockholders' equity                           $  269,613        $  275,668
                                                                               ============      ============

 
          See accompanying notes to consolidated financial statements.

                                       3





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



                                                                                        Three Months Ended
                                                                              ---------------------------------------
                                                                                July 2,                  June 26,
                                                                                 1999                      1998
                                                                              -------------            --------------
                                                                                                   
Sales                                                                           $   44,023               $    43,638

Cost of sales                                                                       26,420                    24,359
                                                                              -------------            --------------
Gross profit
                                                                                    17,603                    19,279
                                                                              -------------            --------------
Operating expenses:
   Selling, general and administrative                                              11,943                     9,318
   Research and development                                                         10,949                     6,808
   Amortization of goodwill and other intangible assets                                713                         8
   Write-off of acquired in-process technology                                           -                    20,780
                                                                              -------------            --------------
                                                                                    23,605                    36,914
                                                                              -------------            --------------
      Operating loss                                                                (6,002)                  (17,635)

Other income, net                                                                    1,022                       572
                                                                              -------------            --------------
Loss before income taxes                                                            (4,980)                  (17,063)

Income tax expense (benefit)                                                        (1,544)                    1,208
                                                                              -------------            --------------

      Net loss                                                                      (3,436)                  (18,271)

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

Net loss applicable to common stock                                            $    (3,493)              $   (18,271)
                                                                              =============            ==============

Net loss per common share:
          Basic                                                                $     (0.36)              $     (2.04)
          Diluted                                                              $     (0.36)              $     (2.04)

Weighted average common and common
   equivalent shares outstanding:
          Basic                                                                      9,601                     8,939
          Diluted                                                                    9,601                     8,939



          See accompanying notes to consolidated financial statements.

                                       4



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


                                                                                         Six Months Ended
                                                                              ---------------------------------------
                                                                                July 2,                  June 26,
                                                                                 1999                      1998
                                                                              -------------             -------------
                                                                                                   
Sales                                                                          $    93,769               $    86,059

Cost of sales                                                                       53,788                    49,655
                                                                              -------------             -------------
          Gross profit
                                                                                    39,981                    36,404
                                                                              -------------             -------------
Operating expenses:
   Selling, general and administrative                                              22,164                    17,951
   Research and development                                                         22,029                    13,485
   Amortization of goodwill and other intangible assets                              1,426                        16
   Write-off of acquired in-process technology                                           -                    20,780
                                                                              -------------             -------------

                                                                                    45,619                    52,232
                                                                              -------------             -------------

      Operating loss                                                                (5,638)                  (15,828)

Other income, net                                                                    1,037                     1,118
                                                                              -------------             -------------
      Loss before income taxes                                                      (4,601)                  (14,710)

Income tax expense (benefit)                                                        (1,426)                    1,972
                                                                              -------------             -------------

      Net loss                                                                      (3,175)                  (16,682)

Accretion of preferred stock
                                                                                       114                         -
                                                                              -------------             -------------

Net loss applicable to common stock                                            $    (3,289)              $   (16,682)
                                                                              =============             =============
Net loss per common share:
          Basic                                                                 $    (0.34)              $     (1.85)
          Diluted                                                               $    (0.34)              $     (1.85)

Weighted average common and common
   equivalent shares outstanding:
          Basic                                                                      9,602                     9,009
          Diluted                                                                    9,602                     9,009

          See accompanying notes to consolidated financial statements.

                                       5







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



                                                                                          Three Months Ended
                                                                              ---------------------------------------
                                                                                     July 2,              June 26,
                                                                                      1999                  1998
                                                                              -------------            --------------

                                                                                                  
Net loss                                                                       $    (3,436)             $    (18,271)
Other comprehensive income (loss):
     Foreign currency translation adjustments                                         (442)                       53
     Unrealized gains (losses) on securities                                            10                      (316)
                                                                              -------------            --------------
Other comprehensive loss before income taxes                                          (432)                     (263)
Income tax benefit related to items of other
  comprehensive loss                                                                  (134)                      (85)
                                                                              -------------            --------------
Other comprehensive loss, net of income taxes                                         (298)                     (178)
                                                                              -------------            --------------
Comprehensive loss                                                             $    (3,734)             $    (18,449)
                                                                              =============            ==============




                                                                                          Six Months Ended
                                                                              ---------------------------------------
                                                                                     July 2,              June 26,
                                                                                      1999                  1998
                                                                              -------------            --------------

                                                                                                  
Net loss                                                                       $    (3,175)             $    (16,682)
Other comprehensive income (loss):
     Foreign currency translation adjustments                                         (197)                      135
     Unrealized gains (losses) on securities                                            10                       (53)
                                                                              -------------            --------------
Other comprehensive loss before income taxes                                          (187)                       82
Income tax benefit related to items of other
  comprehensive loss                                                                   (58)                       27
                                                                              -------------            --------------
Other comprehensive loss, net of income taxes                                         (129)                       55
                                                                              -------------            --------------
Comprehensive loss                                                             $    (3,304)             $    (16,627)
                                                                              =============            ==============

          See accompanying notes to consolidated financial statements.

                                       6



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



                                                                                            Six Months Ended
                                                                              ---------------------------------------
                                                                                   July 2,                June 26,
                                                                                    1999                    1998
                                                                              --------------           --------------
                                                                                                  
Cash flows from operating activities:
   Net loss                                                                    $     (3,175)            $   (16,682)
   Adjustments to reconcile net loss to net cash used in operating activities:
      Depreciation and amortization                                                   8,019                   5,005
      Provision for losses on accounts receivable                                       241                      62
      Provision for write down of inventories                                           459                    (228)
      Provision for warranty expense                                                    389                      79
      Deferred income taxes                                                            (205)                   (923)
      Write-off of acquired in-process technology                                         -                  20,780
      Other                                                                             223                    (454)
      Changes in assets and liabilities:
         Accounts receivable                                                         15,255                     467
         Inventories                                                                 (5,242)                 (3,463)
         Costs and estimated earnings in excess of billings on uncompleted
            contracts, net                                                          (11,193)                 (9,806)
         Prepaid expenses and deposits                                                 (952)                   (789)
         Accounts payable                                                            (9,729)                 (1,487)
         Accrued expenses                                                               599                  (1,124)
         Customer deposits                                                              926                  (1,352)
         Income taxes                                                                 2,690                  (4,300)
                                                                              --------------           --------------
            Net cash used in operating activities                                    (1,695)                (14,215)
                                                                              --------------           --------------
Cash flows from investing activities:
   Purchases of short-term investments                                               (3,450)                 (3,700)
   Proceeds from sale of short-term investments                                      25,651                  38,501
   Purchases of investment securities                                                  (636)                   (310)
   Proceeds from sale of investment securities                                            -                   3,341
   Purchases of property, plant and equipment                                        (5,373)                 (5,947)
   Proceeds from sale of certain manufacturing assets                                 6,010                       -
   Acquisitions, net of cash acquired                                                     -                  (7,603)
   Increase in other assets                                                             (37)                      -
                                                                              --------------           --------------
            Net cash provided by investing activities                                22,165                  24,282
                                                                              --------------           --------------
Cash flows from financing activities:
   Borrowings under line of credit agreements                                             -                   4,166
   Payments under line of credit agreements                                            (629)                    (24)
   Proceeds from issuance of common stock                                               881                   1,256
   Payments for repurchase of common stock                                             (769)                 (5,837)
                                                                              --------------           --------------
            Net cash used in financing activities                                      (517)                   (439)
                                                                              --------------           --------------
Effect of foreign exchange rate on cash and cash equivalents                           (348)                   (155)
                                                                              --------------           --------------
Net change in cash and cash equivalents                                              19,605                   9,473
Cash and cash equivalents at beginning of year                                        1,834                   8,176
                                                                              --------------           --------------
Cash and cash equivalents at end of period                                     $     21,439             $    17,649
                                                                              ==============           ==============

Supplemental Disclosures of Cash Flow Information
   Interest                                                                    $        664             $       596
   Income taxes, net of refunds                                                      (3,635)                  5,673
Accretion of preferred stock                                                            114                       -


          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 six months  ended July 2, 1999  should be read in  conjunction
with the Company's  annual  report on Form 10-K for the year ended  December 31,
1998.

The accompanying unaudited consolidated balance sheets and statements of income,
comprehensive  income 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 six month periods ended July 2,
1999 are not  necessarily  indicative of the results to be expected for the full
year.

Certain  amounts in the 1998  consolidated  financial  statements and notes have
been reclassified to conform to the 1999 presentation.

Recent Accounting Pronouncements

In June 1998,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards No. 133 (SFAS 133),  "Accounting for Derivative
Instruments  and  Hedging  Activities."  SFAS 133,  as amended  by SFAS 137,  is
effective for fiscal years  beginning  after June 15, 2000. SFAS 133 establishes
accounting and reporting standards for derivative instruments, including certain
derivative instruments embedded in other contracts,  and for hedging activities.
It requires that all  derivative  instruments  be recognized as either assets or
liabilities in the consolidated balance sheet and measured at fair value. We are
currently assessing the effects of adopting SFAS 133, and the impact of adopting
this statement is not anticipated to be material to the financial statements.

2.    PURCHASE COMMITMENTS AND SALE OF MANUFACTURING ASSETS

On June 3, 1999,  the Company  sold  certain  manufacturing  capital  assets and
inventory  for $6.0 million as part of the  Company's  efforts to outsource  the
production  of certain  electronic  products and  assemblies.  In addition,  the
Company  entered into an  Electronic  Manufacturing  Services  Agreement  with a
third-party  manufacturer.  The  agreement  commits  the  Company to  purchase a
minimum  of  $22.0  million  of  electronic  products  and  assemblies  from the
third-party  manufacturer  each  year  for  three  years  from  the  date of the
agreement.  If the Company fails to meet these minimum purchase levels,  subject
to  adjustment,  the Company may be required to pay 25 percent of the difference
between the $22.0 million and the amount purchased.

3.    INVENTORIES

Inventories consist of the following (in thousands):

                               July 2,                 December 31,
                                1999                     1998
                        -----------------          ----------------
                            (Unaudited)

Raw materials             $     24,114              $     26,084
Work-in-process                 25,924                    23,511
Finished goods                   3,348                     3,724
                        -----------------          ----------------
                          $     53,386              $     53,319
                        =================          ================

                                       8


4.    SEGMENT AND RELATED INFORMATION

During 1998, the Company adopted SFAS No. 131, "Disclosures about Segments of an
Enterprise and Related  Information"  which changed the way the Company  reports
information about its operating segments.

The  Company's  business  units  have  been  aggregated  into  three  reportable
segments: simulation,  workstation products, 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 workstation products
segment provides graphics  accelerator  products,  including  graphics chips and
subsystems, to the personal PC workstation marketplace. The applications segment
provides digital video applications for entertainment,  educational,  multimedia
and real estate development industries.

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 (in thousands, unaudited).



                                             Simulation          Workstation        Applications         Total
                                                                   Products
                                             ---------------    ---------------     --------------    ------------

                                                                                          
Three months ended July 2, 1999:
   Sales                                     $     35,492       $     6,751         $     1,780       $     44,023
   Operating income (loss)                            331            (4,724)             (1,609)            (6,002)

Three months ended June 26, 1998:
   Sales                                     $      40,108      $     1,677         $     1,853       $     43,638
   Operating income (loss)                           5,559          (21,410)             (1,784)           (17,635)

Six months ended July 2, 1999:
   Sales                                     $      75,755      $    14,870         $     3,144       $     93,769
   Operating income (loss)                           3,632           (6,239)             (3,031)            (5,638)

Six months ended June 26, 1998:
   Sales                                     $      79,850      $     3,227         $     2,982       $     86,059
   Operating income (loss)                           9,686          (21,728)             (3,786)           (15,828)



5.    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, unaudited):



                                                    Three Months Ended                    Six Months Ended
                                                July 2,           June 26,           July 2,            June 26,
                                                 1999               1998               1999               1998
                                             ---------------    ---------------    --------------     --------------

                                                                                          
United States                                $      21,461      $      20,172      $    46,952        $     47,381
United Kingdom                                      10,465             11,832           25,797              19,052
Europe (excluding United Kingdom)                    7,590              4,192           13,869               8,066
Pacific Rim                                          4,267              6,521            6,726              10,024
Other                                                  240                921              425               1,536
                                             ---------------    ---------------    --------------     --------------
                                             $      44,023      $      43,638      $    93,769        $     86,059
                                             ===============    ===============    ==============     ==============

                                       9


5     GEOGRAPHIC INFORMATION (Continued)

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



                                                                            July 2,                  December 31,
                                                                             1999                        1998
                                                                         ---------------            ----------------

                                                                                              
United States                                                            $     50,403               $     52,876
Europe                                                                            690                        817
                                                                         ---------------            ----------------

     Total property, plant and equipment, net                            $     51,093               $     53,693
                                                                         ===============            ================


6.    EARNINGS PER COMMON SHARE

Earnings per common share is computed  based on the  weighted-average  number of
common shares and, if appropriate, dilutive common stock equivalents outstanding
during the period. Stock options are considered to be common stock equivalents.

Basic  earnings  per  common  share is the  amount of  earnings  for the  period
available to each share of common stock outstanding during the reporting period.
Diluted earnings per share is the amount of earnings 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.  In
calculating earnings per common share, earnings were the same for both the basic
and diluted calculation.

For the three months ended July 2, 1999, outstanding options to purchase 289,000
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 upon the exercise and  conversion of warrants to purchase
additional  Class B-1 Preferred  Stock were excluded from the computation of the
diluted  earnings  per share  because to include  such shares  would have had an
anti-dilutive effect on earnings per common share.

For the six months ended July 2, 1999,  outstanding  options to purchase 280,000
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 upon the exercise and  conversion of warrants to purchase
additional  Class B-1 Preferred  Stock were excluded from the computation of the
diluted  earnings  per share  because to include  such shares  would have had an
anti-dilutive effect on earnings per common share.

For the three  months  ended June 26,  1998,  outstanding  options  to  purchase
446,000  shares of common stock and 428,000 shares of common stock issuable upon
conversion of the 6% Convertible  Subordinated Debentures were excluded from the
computation  of the diluted  earnings  per share  because to include such shares
would have had an anti-dilutive effect on earnings per common share.

For the six months ended June 26, 1998,  outstanding options to purchase 414,000
shares of common  stock  and  428,000  shares  of  common  stock  issuable  upon
conversion of the 6% Convertible  Subordinated Debentures were excluded from the
computation  of the diluted  earnings  per share  because to include such shares
would have had an anti-dilutive effect on earnings per common share.

                                       10


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

The following  discussion  should be read in conjunction  with the  consolidated
financial statements and notes included in Item 1 of Part I of this form. Except
for the  historical  information  contained  herein,  this  report  on Form 10-Q
contains  forward-looking  statements that involve risks and uncertainties.  The
Company's  actual  results may differ  materially  from those  indicated by such
forward-looking statements.

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  business,   workstation   products  business,   and
applications business.

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  worldwide 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.

Workstation Products Group

The  Workstation  Products  Group develops and sells graphics chips and graphics
subsystems for the personal  workstation  marketplace.  This group sells to most
personal  workstation  OEMs and is  gaining  market  share  in the  professional
graphics  market.  The group  anticipates  continued  growth in the  Windows  NT
workstation  marketplace  with the market's  transition  from  proprietary  UNIX
architecture systems to Microsoft and Intel-based open architecture systems. The
Workstation  Products Group provides a family of  REALimage(TM)  chip-based,  3D
graphics subsystems and their associated software to personal workstation OEMs.

These  workstation  products  support  a wide  range of  professional  OpenGL(R)
graphics   applications,   including   mechanical   computer  automated  design,
engineering  analysis,  digital  content  creation,  visualization,  simulation,
animation,  entertainment and  architectural,  engineering and construction.  To
optimize  its  position  in  these   markets,   E&S   maintains   close  working
relationships  with more  than 40  independent  software  vendors  that  provide
products into these  markets.  Consequently,  E&S is certified  and/or tested on
most of the popular PC workstation applications.

Applications Group

The  Applications  Group is composed of new and 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 or Workstation Products
Groups and apply them to other growth markets.

                                       11


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
hardware. The group provides turnkey solutions  incorporating visual systems and
sub-systems from the Simulation and Workstation  Products 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 digital video products provide 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 offers 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 are all-inclusive  system
solutions that  incorporate  visual system  components  and subsystems  from the
Simulation and Workstation  Products  Groups.  E&S  MindSet(TM),  Virtual Studio
System(TM) and the FuseBo(TM)  control  software with real-time,  frame-accurate
camera  tracking and enable live talent to perform in real time on a virtual set
generated  using E&S 3D computer  technology.  The video output of the set meets
today's digital  broadcast video standards.  Systems are installed  worldwide in
production,   postproduction,   broadcast  and  educational  applications.   The
Applications  Group's  products are sold directly to end-users by E&S as a prime
contractor or selectively through dealers.

On July 20, 1999, the Applications  Group  introduced its RAPIDsit(TM)  product.
RAPIDsite  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.  RAPIDsite features fast 3D-model  construction,  accelerated graphics
rendering performance and interactive exploration of a proposed development on a
Windows NT computer with an Open GL graphics accelerator.

                                       12


RESULTS OF OPERATIONS

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



                                                                 Three Months Ended             Six Months Ended
                                                              -------------------------    ---------------------------
                                                               July 2,       June 26,       July 2,         June 26,
                                                                 1999          1998           1999            1998
                                                              -----------    ----------    -----------     -----------

                                                                                                   
Sales                                                             100.0%         100.0%        100.0%          100.0%

Cost of sales                                                      60.0           55.8          57.4            57.7
                                                              -----------    ----------    -----------     -----------

     Gross profit                                                  40.0           44.2          42.6            42.3

Operating expenses:
     Selling, general and administrative                           27.1           21.4          23.6            20.9
     Research and development                                      24.9           15.6          23.5            15.7
     Amortization of goodwill and other intangible assets           1.6              -           1.5               -
     Write-off of acquired in-process technology                      -           47.6             -            24.1
                                                              -----------    ----------    -----------     -----------

Operating expenses                                                 53.6           84.6          48.6            60.7
                                                              -----------    ----------    -----------     -----------

Operating loss                                                    (13.6)         (40.4)         (6.0)          (18.4)

Other income, net                                                   2.3            1.3           1.1             1.3
                                                              -----------    ----------    -----------     -----------

Loss before income taxes                                          (11.3)         (39.1)         (4.9)          (17.1)

Income tax expense (benefit)                                       (3.5)           2.8          (1.5)            2.3
                                                              -----------    ----------    -----------     -----------

     Net loss                                                      (7.8)         (41.9)         (3.4)          (19.4)

Accretion of preferred stock                                        0.1              -           0.1               -
                                                              -----------    ----------    -----------     -----------

     Net loss applicable to common stock                           (7.9)%        (41.9)%        (3.5)%         (19.4)%
                                                              ===========    ==========    ===========     ===========


Second Quarter 1999 Compared to Second Quarter 1998

Sales

Sales  increased  to $44.0  million  in the  second  quarter  of 1999 from $43.6
million in the second quarter of 1998. Sales for simulation  products  decreased
$4.6 million,  or 12% ($35.5  million in the second  quarter of 1999 compared to
$40.1  million  in the  second  quarter  of  1998).  The  decrease  in  sales of
simulation products is due to three more systems shipped to commercial customers
in the second  quarter  of 1998 than in the same  period of 1999.  In  addition,
delays in some  government  programs in the second  quarter of 1999  resulted in
lower simulation  products revenues than in the second quarter of 1998. Sales of
workstation products increased $5.1 million, or 303% ($6.8 million in the second
quarter of 1999  compared to $1.7  million in the second  quarter of 1998).  The
increase  in  sales  of  workstation  products  is  due to  the  acquisition  of
AccelGraphics,  Inc.  ("AGI")  at the end of the  second  quarter  of 1998 which
introduced  new  workstation  products and increased  the volume of  workstation
products sold. Sales of application products decreased $0.1 million, or 4% ($1.8
million in the first  quarter  of 1999  compared  to $1.9  million in the second
quarter of 1998). The decrease in sales of application  products is due to fewer
shipments of MindSet virtual studios being shipped in the second quarter of 1999
than the same period in 1998.  This decrease was  partially  offset by a greater
number of Digistar  shipments in the second  quarter of 1999  compared  with the
second quarter of 1998.

                                       13



Gross Profit

Gross profit decreased $1.7 million,  or 9% ($17.6 million in the second quarter
of 1999 compared to $19.3 million in the second  quarter of 1998).  As a percent
of sales,  gross profit  decreased  to 40.0% in the second  quarter of 1999 from
44.2% in the second  quarter of 1998.  The  decrease  in gross  margin is due to
lower  margins  in the  Simulation  Group  during  the  second  quarter  of 1999
primarily due to lower margins on several contracts to commercial contracts.  In
addition, gross margin in the Workstation Products Group decreased in the second
quarter of 1999 as it has changed its  business  model from one based on royalty
income to one based on sales of  graphics  subsystems  which has  product  costs
consistent with a manufacturing operation.

Selling, General and Administrative

Selling,  general and  administrative  expenses  increased $2.6 million,  or 28%
($11.9  million in the second  quarter of 1999  compared to $9.3  million in the
second quarter of 1998) and increased as a percent of sales (27.1% in the second
quarter of 1999 compared to 21.4% in the second  quarter of 1998).  The increase
in these  expenses  is due to  increased  selling,  general  and  administrative
expenses  related to the operations of Evans & Sutherland  Graphics  Corporation
("ESGC"), formerly AGI, and increased labor costs due to increased headcount and
related recruiting and relocation expenses.

Research and Development

Research and development  expenses increased $4.1 million, or 61% ($10.9 million
in the second  quarter of 1999 compared to $6.8 million in the second quarter of
1998) and  increased as a percent of sales (24.9% in the second  quarter of 1999
compared to 15.6% in the second quarter of 1998). The increase in these expenses
is due to increased research and development  expenses related to the operations
of  ESGC  to  support  increased  research  and  development   activity  in  the
Workstation  Products  Group as well as  higher  costs in the  Simulation  Group
relating to its Harmony(TM) image generator.

Amortization of Goodwill and Other Intangible Assets

Amortization  of goodwill and other  intangible  assets  increased  $0.7 million
($0.7  million in the second  quarter of 1999  compared  to $8,000 in the second
quarter of 1998).  The increase in these expenses is due to the  amortization of
goodwill and other  intangible  assets  related to the  acquisitions  of AGI and
Silicon Reality, Inc. ("SRI") during the second quarter of 1998. The goodwill is
being amortized using the straight-line  method over an estimated useful life of
seven  years.  The  other  intangible  assets  are  being  amortized  using  the
straight-line  method over  estimated  useful  lives  ranging from six months to
seven years.

Write-off of Acquired In-Process Technology

In the second quarter of 1998, the Company  recognized  $20.8 million of expense
to write-off acquired  in-process  technology related to the acquisitions of AGI
and SRI. No such expense was recognized in the second quarter of 1999.

Other Income, Net

Other income,  net increased $0.4 million ($1.0 million in the second quarter of
1999 compared to $0.6 million in the second  quarter of 1998).  Interest  income
was $1.3 million and $0.6  million in the second  quarter of 1999 and the second
quarter  of 1998,  respectively.  The  increase  in  interest  income  is due to
interest received in 1999 for delayed income tax refunds.

Income Taxes

The  effective  tax rate was 31.0% and 32.5% of pre-tax  earnings for the second
quarter of 1999 and 1998,  respectively.  These rates are calculated based on an
estimated annual effective tax rate applied to earnings before income taxes.

                                       14


Six Months Ended July 2, 1999 Compared to Six Months Ended June 26, 1998

Sales

In the first six months of 1999,  sales  increased  $7.7  million,  or 9% ($93.8
million in the first six months of 1999 million compared to $86.1 million in the
first six months of 1998). Sales for simulation products decreased $4.1 million,
or 5% ($75.8  million in the first six months of 1999  compared to $79.9 million
in the first six months of 1998).  The decrease in sales of simulation  products
is due to  increased  sales to  commercial  customers in the first six months of
1998 as  compared to the first six months of 1999.  The  decrease is also due to
delays in some  government  programs  in the first six months of 1999.  Sales of
workstation  products  increased  $11.7  million,  or 361% ($14.9 million in the
first six  months of 1999  compared  to $3.2  million in the first six months of
1998).  The increase in sales of workstation  products is due to the acquisition
of AGI at the end of the second quarter of 1998.  Sales of application  products
increased  $0.1  million,  or 5% ($3.1  million  in the first six months of 1999
compared to $3.0 million in the first six months of 1998). The increase in sales
of  application   products  is  due  to  increased  sales  volumes  of  Digistar
planetarium systems.

Gross Profit

Gross profit  increased  $3.6  million,  or 10% ($40.0  million in the first six
months of 1999 compared to $36.4 million in the first six months of 1998).  As a
percent of sales,  gross  profit  increased  to 42.6% in the first six months of
1999 from 42.3% in the first six months of 1998. The increase in gross margin is
due to higher margin  contracts in the Simulation  Group in the first six months
of 1999.  During the first  quarter of 1998, a  significant  portion of revenues
from the  Simulation  Group were  derived  from a contract  in which the Company
served as the prime  contractor.  These contracts have a lower gross margin than
contracts  in which the Company is the  subcontractor.  This was offset by lower
margins in 1999 in the Workstation Products Group as it has changed its business
model  from one  based  on  royalty  income  to one  based on sales of  graphics
subsystems which has product costs consistent with a manufacturing operation.

Selling, General and Administrative

Selling,  general and  administrative  expenses  increased $4.2 million,  or 23%
($22.2  million in the first six months of 1999 compared to $18.0 million in the
first six  months of 1998) and  increased  as a percent  of sales  (23.6% in the
first six months of 1999 compared to 20.9% in the first six months of 1998). The
increase  in  these   expenses  is  due  to  increased   selling,   general  and
administrative  expenses  related to the operations of ESGC and increased  labor
costs due to increased headcount and related recruiting and relocation expenses.

Research and Development

Research  and  development  expenses  increased  $8.5  million,  or 63.4% ($22.0
million in the first six months of 1999  compared to $13.5  million in the first
six months of 1998) and  increased as a percent of sales (23.5% in the first six
months of 1999 compared to 15.7% in the first six months of 1998).  The increase
in these expenses is due to increased research and development  expenses related
to the operations of ESGC to support increased research and development activity
in the  Workstation  Products  Group as well as higher  costs in the  Simulation
Group relating to its Harmony image generator.

                                       15


Amortization of Goodwill and Other Intangible Assets

Amortization  of goodwill and other  intangible  assets  increased  $1.4 million
($1.4  million in the first six months of 1999  compared to $16,000 in the first
six months of 1998).  The increase in these expenses is due to the  amortization
of goodwill and other  intangible  assets related to the acquisitions of AGI and
SRI during the second quarter of 1998. The goodwill is being amortized using the
straight-line  method over an estimated  useful life of seven  years.  The other
intangible  assets  are being  amortized  using the  straight-line  method  over
estimated useful lives ranging from six months to seven years.

Write-off of Acquired In-Process Technology

In the second quarter of 1998, the Company  recognized  $20.8 million of expense
to write-off acquired  in-process  technology related to the acquisitions of AGI
and SRI. No such expense was recognized in the first six months of 1999.

Other Income, Net

Other income,  net decreased  $0.1 million ($1.0 million in the first six months
of 1999  compared  to $1.1  million in the first six  months of 1998).  Interest
income was $1.5 million and $1.2 million in the first six months of 1999 and the
first six months of 1998,  respectively.  The increase in interest income is due
to interest  received in 1999 for delayed income tax refunds which was offset by
a decrease in the average cash and cash  equivalents and short-term  investments
balances  in the first six months of 1999 as compared to the first six months of
1998.

Income Taxes

The effective tax rate was 31.0% and 32.5% of pre-tax earnings for the first six
months of 1999 and 1998,  respectively.  These rates are calculated  based on an
estimated annual effective tax rate applied to earnings before income taxes.

LIQUIDITY & CAPITAL RESOURCES

At July 2, 1999, the Company had working  capital of $134.5  million,  including
cash, cash equivalents and short-term investments of $25.1 million,  compared to
working  capital of $134.4 million at December 31, 1998,  including  cash,  cash
equivalents and short-term  investments of $27.7 million.  During the six months
ended July 2,  1999,  the  Company  used $1.7  million of cash in its  operating
activities,  generated  $22.2 million of cash from its investing  activities and
used $0.5 million of cash in its financing activities.

The primary uses of cash from the Company's operating  activities included a net
increase in costs and  estimated  earnings in excess of billings on  uncompleted
contracts of $11.2 million,  a decrease in accounts payable of $9.7 million,  an
increase in inventory  of $5.2  million and an increase in prepaid  expenses and
deposits of $1.0 million.  These primary uses of cash were  partially  offset by
$15.3  million net cash flow from the  collection of accounts  receivable,  $8.0
million of depreciation and amortization  expense and $0.9 million net cash flow
from  customer  deposits.  The net increase in costs and  estimated  earnings in
excess of billings on  uncompleted  contracts was primarily due to the delays in
achieving billing  milestones on projects related to the Company's Harmony image
generator.  The decline in the Company's  accounts  payable balance was due to a
change in the  timing of  materials  received  which  had  resulted  in a higher
balance at December 31, 1998.  The increase in the Company's  inventory  balance
was due to an increase in raw materials and work-in-process inventory related to
the Company's  Harmony image  generator.  The decline in the Company's  accounts
receivable  balance was due to an increased  effort in collection of receivables
and a  reduced  volume  of new  billings  due to  delays  in  achieving  billing
milestones on projects related to the Company's Harmony image generator.

The  Company's  investing  activities  during the six months  ended July 2, 1999
included  capital  expenditures  of $5.4 million for building  improvements  and
equipment.  The Company has a capital commitment,  as of August 6, 1999, of $0.8
million to  construct  a building  in Salt Lake City,  Utah to house its machine
shop.  Proceeds  from  the sale of  short-term  investments,  net of  purchases,
provided $22.2 million of cash during the six months ended July 2, 1999.

                                       16


On June 3, 1999,  the Company  sold  certain  manufacturing  capital  assets and
inventory  for $6.0 million as part of the  Company's  efforts to outsource  the
production  of certain  electronic  products and  assemblies.  In addition,  the
Company  entered into an  Electronic  Manufacturing  Services  Agreement  with a
third-party  manufacturer.  The  agreement  commits  the  Company to  purchase a
minimum  of  $22.0  million  of  electronic  products  and  assemblies  from the
third-party  manufacturer  each  year  for  three  years  from  the  date of the
agreement.  If the Company fails to meet these minimum purchase levels,  subject
to  adjustment,  the Company may be required to pay 25 percent of the difference
between the $22.0 million and the amount purchased.

The  Company's  financing  activities  during the six months  ended July 2, 1999
included  the use of $0.8  million for the  repurchase  of common stock and $0.6
million  for  repayments  under  line of credit  agreements.  Proceeds  from the
issuance of common stock relating to the exercise of stock options provided $0.9
million of cash during the six months ended July 2, 1999.

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,  the Company has
repurchased 1,008,000 shares of its common stock; thus, 592,000 shares currently
remain  available for repurchase as of August 6, 1999.  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.  These  repurchases  are to be used primarily to meet
current and near-term requirements for the Company's stock-based benefit plans.

In November 1998, the Company entered into a revolving line of credit  agreement
with U.S. Bank National  Association.  The revolving line of credit provides for
borrowings by the Company of up to $20.0  million.  Borrowings  bear interest at
the prevailing  prime rate minus 1.0% or the LIBOR rate plus 1.0%. The revolving
line of credit expires on November 10, 1999. The revolving line of credit, among
other things,  (i) requires the Company to maintain  certain  financial  ratios;
(ii)  restricts  the  Company's  ability to incur debt or liens;  sell,  assign,
pledge or lease  assets;  merge with another  company;  and (iii)  restricts the
payment of dividends and repurchase of any of the Company's  outstanding  shares
without prior consent of the lender if there are  borrowings  outstanding  under
the  agreement.  The  revolving  line of  credit  is  unsecured.  There  were no
borrowings  under this agreement  outstanding as of August 6, 1999. In addition,
the Company has a $7.5  million  unsecured  line for letters of credit with U.S.
Bank  National  Association  for which  there were  approximately  $6.0  million
outstanding as of July 2, 1999.

As of July 2, 1999,  the Company had revolving  line of credit  agreements  with
foreign banks totaling  approximately $6.3 million,  of which approximately $3.0
million  was unused  and  available.  The  Company  has a letter of credit  with
another bank in the United States for $5.0 million as a guarantee for one of the
Company's foreign line of credit agreements.

In July 1998, the Company obtained approximately $24.0 million, less transaction
costs of approximately  $0.5 million,  of financing  through the sale of 901,408
shares of the Company's  Class B-1  Preferred  Stock,  no par value,  and issued
warrants  to  purchase  378,462  additional  shares of the  Company's  Class B-1
Preferred Stock at an exercise price of $33.28125 per share to Intel Corporation
("Intel").  The Class B-1  Preferred  Stock has no  dividend  rights.  Intel has
certain  contractual  rights,  including  registration  rights, a right of first
refusal,  and a right to require the Company to repurchase the 901,408 shares of
Class B-1 Preferred Stock,  378,462 shares underlying the warrant, and shares of
common stock of the Company  issuable upon conversion of the Class B-1 Preferred
Stock (the  "Intel  Shares")  in the event of any  transaction  qualifying  as a
Corporate Event, as defined below. If Intel fails to exercise its right of first
refusal as to a Corporate Event,  Intel shall, upon the Company's  entering into
an agreement  to  consummate  a Corporate  Event,  have the right to sell to the
Company  any or all of the Intel  Shares.  The  potential  mandatory  redemption
amount is the greater of (i) the original price per share purchase price paid by
Intel  or (ii)  either  the  highest  price  per  share  of  capital  stock  (or
equivalent)  paid in connection  with a Corporate  Event or, if the  transaction
involves  the sale of a  significant  subsidiary  or assets or the  licensing of
intellectual  property,  Intel's pro rata share of the  consideration  received,
directly or  indirectly,  by the Company in such  transaction  based on its then
fully-diluted  ownership of the Company's capital stock. A Corporate Event shall
mean any of the  following,  whether  accomplished  through  one or a series  of
related transactions: (i) certain transactions that result in a greater than 33%
change in the total  outstanding  number of  voting  securities  of the  Company
immediately after such issuance; (ii)

                                       17


an  acquisition  of  the  Company  or any of  its  significant  subsidiaries  by
consolidation,  merger,  share purchase or exchange or other  reorganization  or
transaction  in  which  the  holders  of  the  Company's  or  such   significant
subsidiary's outstanding voting securities immediately prior to such transaction
own, immediately after such transaction,  securities  representing less than 50%
of the voting  power of the  Company,  any such  significant  subsidiary  or the
person issuing such  securities or surviving such  transaction,  as the case may
be; (iii) the acquisition of all or substantially  all the assets of the Company
or any  significant  subsidiary;  (iv) the  grant by the  Company  or any of its
significant subsidiaries of an exclusive license for any material portion of the
Company's or such  significant  subsidiary's  intellectual  property to a person
other than Intel or any of its subsidiaries; or (v) any transaction or series of
related  transactions  that result in the failure of the majority of the members
of the  Company's  Board of Directors  immediately  prior to the closing of such
transaction or series of related  transactions  failing to constitute a majority
of the  Board  of  Directors  (or  its  successor)  immediately  following  such
transaction or series of related transactions.

As  of  July  2,  1999,  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.

Management   believes  that  existing  cash,  cash  equivalents  and  short-term
investment  balances,  borrowings  available under its line of credit agreements
and cash  from  future  operations  will be  sufficient  to meet  the  Company's
anticipated  working capital needs,  research and  development,  routine capital
expenditures  and current debt service  obligations  for the next twelve months.
The Company's  cash, cash  equivalents and short-term  investments are available
for working  capital  needs,  research and  development,  capital  expenditures,
strategic  investments,  mergers and  acquisitions,  stock repurchases and other
potential cash needs as they may arise.  On a longer-term  basis, if future cash
from  operations  and existing line of credit  agreements  are not sufficient to
meet the Company's cash requirements, the Company may be required to renegotiate
its existing line of credit  agreements or seek  additional  financing  from the
issuance  of debt or  equity  securities.  There can be no  assurances  that the
Company  would be  successful  in  renegotiating  its  existing  line of  credit
agreements or obtaining additional debt or equity financing.

ACQUIRED IN-PROCESS TECHNOLOGY

In connection with the acquisitions of AGI and SRI, the Company made allocations
of the purchase price to various acquired in-process technology projects.  These
amounts were  expensed as  non-recurring  charges in the quarter  ended June 26,
1998  because  the   acquired   in-process   technology   had  not  yet  reached
technological feasibility and had no future alternative uses.

Failure to complete the development of these projects in their entirety, or in a
timely manner,  could have a material adverse impact on the Company's  operating
results,  financial  condition  and results of  operations.  No assurance can be
given that  actual  revenues  and  operating  profit  attributable  to  acquired
in-process  technology will not deviate from the projections  used to value such
technology  in connection  with each of the  respective  acquisitions.  On-going
operations and financial results for the acquired  technology and the Company as
a whole are  subject to a variety  of  factors  which may not have been known or
estimable at the date of such  acquisition,  and the estimates  discussed  below
should not be considered the Company's current projections for operating results
for the acquired  businesses  or the Company as a whole.  A  description  of the
acquired in-process technology and the estimates made by the Company for each of
the technologies is discussed below.

     Mid-range  Professional  Graphics  Subsystem  (2100).  This technology is a
     graphics  subsystem  with built in VGA core and integral DMA engines.  This
     technology   provides   superior   graphics   performance   over   previous
     technologies, and includes features such as stereo and dual monitor support
     and various  texture memory  configurations.  The technology is used in the
     AccelGALAXY(TM)   product,  which  was  completed  and  began  shipping  to
     customers in late third quarter of 1998.  The cost to complete this project
     subsequent to the  acquisition  of AGI was $0.3 million,  $0.1 million over
     the budgeted amount and was funded by working capital. The project was also
     completed  a  month  later  than  scheduled.  The  assigned  value  to this
     technology is $6.1 million.

                                       18


     CAD-focused  Professional  Graphics Subsystem (1200).  This technology is a
     graphic  subsystem with lower costs  compared to the mid-range  technology,
     resulting in a more cost-effective  graphics solution for the end-user.  It
     provides the cost sensitive user with adequate graphics  performance,  with
     few features,  and a single texture configuration option. The technology is
     used in the E&S  Lightning  120(TM)  product,  which was completed in March
     1999 and began  shipping to customers  in April 1999.  The cost to complete
     this project  subsequent to the  acquisition of AGI was $0.5 million,  $0.2
     million over the  budgeted  amount and was funded by working  capital.  The
     assigned value for this technology is $6.2 million.

     Multiple-Controller  Graphics  Subsystems  (2200).  This  technology  is  a
     high-end  graphics  subsystem  involving  the  parallel  use of two or four
     controllers.  This  technology is aimed at super users in the graphics area
     who need  significant  increases in performance  and features to accomplish
     their tasks and are willing to pay the increased price necessary to support
     those requirements. This technology is in development with its introduction
     date under  review.  As of July 2, 1999,  the cost to complete this project
     subsequent to the acquisition of AGI was $0.9 million. Management estimates
     that additional  costs to complete this project will be $0.5 million and it
     will be  completed  by the end of the third  quarter of 1999.  This project
     will be funded by working  capital.  The assigned value for this technology
     is $2.7 million.

     On-board Geometry Engine Graphics Subsystem (AccelGM(TM)).  This technology
     is a mid-range  graphics  subsystem with a geometry  engine on board.  This
     technology is aimed at the performance  intensive graphics end-user. It has
     fewer  features  than the  mid-range  professional  technology,  but faster
     geometry performance compared to the mid-range  professional  technology on
     Pentium II processors.  This  technology was completed in the third quarter
     of 1998 and the AccelGMX  product that uses this technology  began shipping
     to customers at that time. The cost to complete this project  subsequent to
     the acquisition of AGI was $0.1 million and was funded by working  capital.
     The assigned value of this technology was $5.3 million.

The  AccelGALAXY  has  performed  below  revenue  estimates  due to the delay in
product  introduction  by the Company and a delayed design win at one major OEM.
Management is unable to predict the long-term  effect of this  one-month  delay.
Subsequent to the Company's  acquisition  of AGI, the developer of the chip used
on the AccelGMX also acquired a board company, Dynamic Pictures, and entered the
graphics  accelerator  market  in direct  competition  with the  AccelGMX.  As a
result,  the AccelGMX has performed below revenue  estimates.  The E&S Lightning
1200  has  performed  below  revenue  estimates  due to  the  delay  in  product
introduction  by the  Company.  Management  is unable to predict  the  long-term
effect of this delay.

The Company  periodically  reviews the value assigned to the separate components
of goodwill,  intangibles  and other  long-lived  assets  through  comparison to
anticipated,  undiscounted  cash  flows of the  underlying  business  to  assess
recoverability. In light of the events described above, during the third quarter
of 1999 the Company is conducting a detailed  evaluation of the assets  acquired
in connection with the  acquisitions of AGI and SRI. If from such evaluation the
Company  determines  that a portion  of the  acquired  assets are  impaired,  an
appropriate  adjustment  of the  carrying  value may be necessary to reflect the
estimated fair value.

YEAR 2000 ISSUE

The Year 2000 issue is the result of potential problems with computer systems or
any  equipment  with  computer  chips that store the year portion of the date as
just two digits  (for  example,  98 for  1998).  Systems  using  this  two-digit
approach will not be able to determine  whether "00" represents the year 2000 or
1900. The problem, if not corrected, will make those systems fail altogether or,
even worse, allow them to generate incorrect  calculations  causing a disruption
of normal operations.

The Company has created a  company-wide  Year 2000 team to identify  and resolve
Year 2000 issues  associated  either with the Company's  internal systems or the
products and services sold by the Company.  As part of this effort,  the Company
is  communicating  with its main  suppliers of technology  products and services
regarding  the Year 2000 status of such  products or  services.  The Company has
identified and tested its main internal systems. The Company expects to complete
implementation  of needed Year  2000-related  modifications  to its  information
systems by the end of the third  quarter of 1999.  The Company has also assessed
its internal non-information technology systems, and expects to complete testing
and any needed modifications to these systems by the end of the third quarter of
1999.

                                       19


The Company's  total cost relating to these  activities  has not been and is not
expected  to be  material  to  the  Company's  financial  position,  results  of
operations,  or cash flows.  The Company  believes that necessary  modifications
will be made on a timely basis.  However,  there can be no assurance  that there
will not be a delay in, or increased costs associated  with, the  implementation
of such  modifications,  or that the Company's suppliers will adequately prepare
for the Year 2000 issue. It is possible that any such delays,  increased  costs,
or  supplier  failures  could have a material  adverse  impact on the  Company's
operations  and  financial  results,  by, for example,  impacting  the Company's
ability to deliver products or services to its customers. The Company expects to
finalize its assessment of and contingency planning for potential operational or
performance problems related to Year 2000 issues with its information systems by
the end of the third quarter of 1999.

The  Company's  Year 2000 effort has  included  testing  products  currently  or
recently  on the  Company's  price  list for Year 2000  issues.  Generally,  for
products that were  identified  as needing  updates to address Year 2000 issues,
the Company has prepared or is preparing updates,  or has removed or is removing
the  product  from its price list.  Some of the  Company's  customers  are using
product  versions  that the Company will not support for Year 2000  issues;  the
Company is encouraging  these customers to migrate to current  product  versions
that are Year 2000 ready.

For third party products which the Company  distributes  with its products,  the
Company has sought  information  from the product  manufacturers  regarding  the
products' Year 2000 readiness status. Customers who use the third-party products
are  directed  to  the  product  manufacturer  for  detailed  Year  2000  status
information. On its Year 2000 web site at www.es.com/investor/y2k_corp.html, the
Company provides information regarding which of its products are Year 2000 ready
and other general  information  related to the Company's Year 2000 efforts.  The
Company's  total  costs  relating  to these  activities  has not been and is not
expected  to be  material  to the  Company's  financial  position  or results of
operations.  Additionally,  there  can be no  guarantee  that one or more of the
Company's  current products do not contain Year 2000 date issues that may result
in material costs to the Company.

FORWARD-LOOKING STATEMENTS

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,  including,  among others,  those
statements   preceded  by,  followed  by  or  including  the  words  "believes,"
"expects," "anticipates" 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,  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.

TRADEMARKS USED IN THIS FORM 10-Q

AccelGALAXY,  AccelGMX,  Digistar,  E&S, E&S Lightning 1200,  FuseBox,  Harmony,
MindSet,  REALimage,   RAPIDsite,  StarRider,  and  Virtual  Studio  System  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.

                                       20



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 49% of the Company's total sales in the
six  months  ended  July  2,  1999  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 enters into
foreign exchange forward sales or purchase  contracts to offset those exposures.
Foreign  currency  purchase  and sale  contracts  are  entered  into for periods
consistent  with related  underlying  exposures and do not constitute  positions
independent  of those  exposures.  The Company does not enter into contracts for
trading purposes and does not use leveraged  contracts.  As of July 2, 1999, 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.

The Company  reduces its exposure to changes in interest  rates by maintaining a
high proportion of its debt in fixed-rate  instruments.  As of July 2, 1999, 84%
of the Company's total debt was in fixed-rate instruments;  however, the Company
has a revolving line of credit that provides for borrowings by the Company of up
to $20.0  million.  The  borrowings  bear  interest  at a  variable  rate at the
prevailing  prime rate minus  1.0% or the LIBOR rate plus 1.0%.  If the  Company
were to borrow all of the $20.0 million of the revolving  line of credit and the
$6.6 million of foreign lines of credit,  41% of the Company's  total debt would
be in fixed-rate instruments.

                                       21



                          PART II - OTHER INFORMATION


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

The Company held its Annual Meeting of Stockholders on May 20, 1999. Proxies for
the meeting were solicited pursuant to Regulation 14A.

The  Company's  Board of  Directors is divided  into three  classes  whose terms
expire at successive annual meetings. Accordingly, not all Directors are elected
at each Annual Meeting of Stockholders.  Mr. Stewart Carrell was re-elected as a
Director and other continuing Directors are: Peter O. Crisp, Ivan E. Sutherland,
Gerald S. Casilli and James R. Oyler.

The matters  described below were voted on at the meeting and the results are as
follows:

1.  Election  of  Stewart  Carrell  to serve  until the 2002  Annual  Meeting of
Stockholders

               For                                          Against

            8,103,359                                       195,368


2.  Amendment to the Evans &  Sutherland  1998 Stock Option Plan to increase the
aggregate  number of shares of the  Company's  common stock  available for grant
under the Plan from 400,000 shares to 850,000 shares

   For                  Against                 Abstain                Non-Vote
 4,926,311              3,202,962                169,448                   6

3. The  ratification of KPMG LLP as independent  auditors of the Company for the
fiscal year ending December 31, 1999

   For                  Against                 Abstain                Non-Vote

 8,290,299                5,647                   2,781                    -


Item 6.       EXHIBITS AND REPORTS ON FORM 8-K


         (a)   Exhibits

         Exhibit No.            Description

              10.1              Master Agreement for Electronic Manufacturing
                                Services, dated as of June 3, 1999, between
                                Evans & Sutherland Computer Corporation and
                                Sanmina Corporation

              27.1              Financial Data Schedule
                                (filed as part of electronic filing only)

         (b)   Reports on Form 8-K

                None.

                                       22


                                    SIGNATURE



Pursuant to the  requirements  of the  Securities  and 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       August 16, 1999           By: /s/ Mark C. McBride
                                         ------------------------------------
                                         Mark C. McBride, Vice President,
                                         Corporate Controller and
                                         Corporate Secretary
                                         (Principal Financial Officer)



                                       23