SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-K

[X] Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act
    of 1934 [No Fee Required] For the fiscal year ended December 31, 2000

                                       or

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange
    Act of 1934 [No Fee Required]

For the transition period from                     to
                               -------------------    --------------

Commission file number              0-19703
                       ---------------------------------------------------------

                               FARREL CORPORATION
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

            DELAWARE                                     22-2689245
- --------------------------------------------------------------------------------
(State or other jurisdiction of             (I.R.S. employer identification no.)
 incorporation or organization)


  25 Main Street, Ansonia, Connecticut                      06401
- --------------------------------------------------------------------------------
 (Address of principal executive offices)                (Zip code)

(Registrant's telephone number, including area code)       (203) 736-5500
                                                     --------------------------
Securities registered pursuant to Section 12(b) of the Act:

      Title of each class              Name of each exchange on which registered
Securities registered pursuant to
   Section 12(g) of the Act:

 Common Stock $.01 Par Value                           NASDAQ
- --------------------------------------------------------------------------------
                                (Title of Class)
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 by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incor-  porated by reference  in Part III of this Form 10-K or any  amendment to
this Form 10-K [X].

The  aggregate  market value of the voting stock held by  non-affiliates  of the
registrant as of March 28, 2001 was $1,899,780.

The number of shares  outstanding of the  registrant's  common stock as of March
28, 2001 was 5,230,061 shares.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the definitive  Proxy  Statement to be delivered to  stockholders in
connection  with the Annual Meeting of  Stockholders to be held on June 12, 2001
are incorporated by reference into Part III.

                    Exhibit Index Appears on Pages 42 and 43


                                  Page 1 of 51


                                     PART I

ITEM 1 - BUSINESS

General
- -------

          Farrel Corporation (the "Company")  designs,  manufactures,  sells and
services  machinery  and  associated  equipment  for  the  rubber  and  plastics
industries worldwide.  The Company's principal products are batch and continuous
mixers, single and twin-screw extruders,  pelletizers, gear pumps, calenders and
mills.  In conjunction  with sales of capital  equipment,  the Company  provides
process engineering, process design and related services for rubber and plastics
processing installations. The Company's aftermarket business consists of repair,
refurbishment  and  equipment  upgrade  services,  spare  parts  sales and field
services.  The Company also  provides  laboratory  services and  facilities  for
product  demonstrations  and for the  development  and  testing  of  rubber  and
plastics equipment and processes.

          The Company's  rubber  processing  equipment is primarily sold to tire
manufacturers,  custom  compounders and  manufacturers of rubber goods,  such as
sheet products, molded products, automotive components, footwear, wire and cable
and hoses.  In the plastics  processing  industry,  the  Company's  equipment is
primarily  sold to large plastic resins  producers and  compounders of plastics.
The Company markets its products through its strategically  located domestic and
international sales and service organization.

Company Strategy
- ----------------

          The  Company's  business  objectives  are to increase  market share in
relatively  slow-growth,  cyclical  markets by broadening  its product range and
continuing to strengthen its market  position.  The Company  continues to pursue
manufacturing cost reductions by continually  reevaluating its current operating
practices and by purchasing, rather than manufacturing,  a significant number of
equipment  components and maintaining  overhead and manpower levels in line with
prevailing  economic  conditions.  The Company has taken  measures in the recent
past to achieve these objectives by transferring U.S. parts  manufacturing  from
Connecticut to its U.K.  subsidiary and moving U.S. assembly operations from its
Derby, Connecticut plant to its Ansonia, Connecticut facility.

          In line with this strategy, in December 1997, the Company acquired the
assets of the Francis Shaw Rubber Machinery ("Shaw") business in England for the
production of INTERMIX(R)  internal mixers with intermeshing  rotors,  extruders
and related equipment. The products serve principally the technical rubber goods
manufacturers  and the tire industry.  The internal  mixers produced by Shaw are
essentially similar to the Company's BANBURY(R) internal mixers,  differing only
in the configuration of the mixing rotors.  The combined  complimentary  product
lines   provide  the  Company  with  global   access  to  all  rubber   products
manufacturers,  thereby  increasing  markets  served.  The Shaw  operations were
transferred  to the Farrel  Limited  facility  beginning in the fall of 1998 and
were totally integrated by the end of the second quarter of 1999.

Industry Overview
- -----------------

          The Company's  products are used primarily by  manufacturers of rubber
and  plastic  materials  and  products.   The  rubber  and  plastics  processing
industries are global in nature and intensely  competitive.  Both industries are
cyclical in nature, with capital equipment purchases  characterized by long lead
times between orders and shipments.

          In the rubber industry, the major users of the Company's machinery are
tire manufacturers, custom compounders and manufacturers of rubber goods such as
sheet products,  molded products,  automotive components,  footwear and wire and
cable.  The Company  considers the non-tire sector its primary market for growth
opportunities.  There are approximately 50 tire  manufacturers in the world, six
of which account for a majority of total  worldwide tire  production.  Demand in
the tire and rubber  industry is  influenced  by,  among other  things,  general
economic conditions and the growth or decline in sales of automobiles and trucks
as well as overall truck tonnage and mileage  driven.  The industry  trend is to
shift  production  capacities  into  low  cost and  emerging  regions,  creating
potential opportunities in the future.


                                  Page 2 of 51



         In the  plastics  industry,  the Company  serves two primary  groups of
customers:   commodity   plastics  producers   (typically  large   petrochemical
companies)  and  value-added  compounders  of plastics.  The commodity  plastics
processed by machinery  manufactured by the Company are primarily  polyethylene,
polypropylene, polyvinyl chloride and polystyrene. A large portion of the market
is controlled by a few major  producers who license their  technologies to other
producers  worldwide.  These licensees are potential customers for the Company's
products  and  services.  The  plastics  compounding  market  consists  of those
companies  that mix large  volumes of plastics in a  relatively  small number of
formulations,  companies which perform  specialty  mixing for end users, and end
users that mix largely for their internal use.

         Many  manufacturers  in  the  industries  and  markets  served  by  the
Company's  products and services  are impacted by local  political  and economic
events.  The Company's  equipment is supplied to  manufacturers  and  represents
capital commitments for new plants, expansion or modernization.  New capital and
marketing  expenditures in the Company's  markets  depend,  in large part, on an
increase in market demand, which may require the need for additional capacity.

         Overall the Company is part of the capital goods industry.  The capital
goods  industry  in which the  Company  operates  is  cyclical  in nature and is
subject to significant changes in demand.  Capital goods demand is influenced by
many factors, including but not limited to, general economic conditions, factory
capacity utilization and availability of financing.  The Company can not predict
when cyclical changes will occur or the extent that demand for its products will
change as a result of cyclical  changes.  Since 1998,  the Company's  sales have
declined  significantly.  In 1998,  the  Company's  net sales were $98.3 million
which compares to net sales of $64.2 million in 2000.

Products and Services
- ---------------------

          The Company's  products are used to mix and process materials produced
by  the  Company's  rubber  and  plastics  producing  customers.  The  Company's
principal  capital  equipment  product  lines are batch and  continuous  mixers,
single and twin-screw extruders,  pelletizers,  gear pumps, calenders and mills.
The Company also provides process  engineering,  installation and  commissioning
services for its equipment.  The Company's  customer service  division  repairs,
refurbishes  and provides  upgrade  services  and spare parts for the  Company's
installed base of machines worldwide.

          The  following  table  illustrates  the  percentage  breakdown  of the
Company's sales between new  machines/related  services and aftermarket business
(spare parts, repairs and rebuild) in the last three fiscal years:

                                               Year       Year        Year
                                              ended      ended       ended
                                            12/31/00    12/31/99    12/31/98
                                            --------    --------    --------

New Machines/Related Services ........        45.1%       44.6%       57.0%
Aftermarket ..........................        54.9%       55.4%       43.0%
                                             -----       -----       -----
Total ................................       100.0%      100.0%      100.0%
                                             =====       =====       =====

          The  Company  does not publish a standard  price list.  Prices for the
Company's  new  equipment  are based  upon a  customer's  specifications  and/or
production  requirements.  Unit prices for the Company's new equipment  products
range from approximately $50,000 to more than $4 million.

Customers and Marketing
- -----------------------

          The   Company's   principal   customers   are   domestic  and  foreign
manufacturers  of rubber and plastic  materials.  The Company's  customers often
purchase  significant  equipment  for  new  plants,  plant  expansion  or  plant
modernization.  Purchases by any single  customer  typically vary  significantly
from year to year according to each  customer's  capital  equipment  needs. As a
result, the composition of the Company's customers may vary from one year to the
next.  The Company  considers its  operations to be one operating  segment.  The
sales,  manufacturing,  assembly  and  distribution  are  essentially  the same.
Segment information for new equipment sales, aftermarket sales, geographic sales
and operating results for fiscal 2000, 1999, and 1998 are reported in Note 16 to
the Consolidated Financial Statements.


                                  Page 3 of 51



          The  Company's  products  are sold  primarily  by its direct sales and
support staff  augmented by agents in certain  countries.  The  Company's  sales
organization is headquartered in Ansonia, Connecticut and Rochdale, England. The
Company has additional  sales and service offices  strategically  located in the
United States and Asia. In certain  geographic  areas outside the United States,
sales are facilitated by independent representatives who assist employees of the
Company.

Process Laboratory Services
- ---------------------------

          The Company maintains two process laboratories in Ansonia, Connecticut
and one laboratory in Rochdale,  England. In addition,  the Company entered into
an agreement with a research and  development  organization in Taiwan to use and
demonstrate the Company's technology.  This contractual arrangement provides the
Company  with  laboratory  facilities  in Asia to  complement  the U.S. and U.K.
laboratories in that important market area. The Company uses its laboratories to
demonstrate  the  capabilities  of  its  processing  equipment  and  to  provide
customers  with  production-sized  equipment  in  order to  experiment  with new
processing  techniques  and  formulations.  The  Company  considers  its process
laboratories to be vital contributors to its continuing  technology  development
and marketing  efforts and routinely  modernizes  its process  laboratories  and
related equipment.

Competition
- -----------

          The  Company's  products  are  sold in  highly  competitive  worldwide
markets.  A number of companies  compete  directly  with the Company in both the
rubber and plastics  processing markets.  Numerous  competitors of varying sizes
compete  with the Company in one or more of its product  lines.  A number of the
Company's  competitors  are  former  licensees  of  the  Company,  divisions  or
subsidiaries of larger companies with financial and other resources greater than
those of the Company or copycats who mimic the Company's technology and designs.
The Company has  historically  faced,  and will  continue to face,  considerable
competitive   pressures,    particularly   predatory   price   competition   and
nationalistic  preferences.  The Company believes that the principal competitive
factors affecting its business are price,  performance,  technology,  breadth of
product line, product availability, reputation and customer service.

          The Company also faces strong competition in the markets for its spare
parts and repair,  refurbishment  and equipment  upgrade  services from regional
service  firms  that take  advantage  of low  barriers  to entry and  geographic
proximity to certain of the Company's customers in order to compete on the basis
of price and service.  The Company  believes that it generally has a competitive
advantage  in these  markets due to the  superior  quality of its  products  and
services.

Backlog
- -------

          The  Company's  backlog of orders  considered  firm by  management  at
December 31, 2000, 1999 and 1998 was approximately $28 million,  $29 million and
$33  million,  respectively.  Substantially  all of the orders  included  in the
December  31, 2000  backlog have  contractual  ship dates in fiscal  2001.  Firm
backlog at March 26, 2001 and March 27,  2000 was $29  million and $33  million,
respectively.


                                  Page 4 of 51



Manufacturing
- -------------

          The Company's manufacturing facility in Rochdale, England provides the
Company  with fully  integrated  manufacturing  capability  including a complete
range  of  machining  and  fabrication  equipment  used to  produce  proprietary
components.  Final assembly,  product testing and quality control activities are
performed  by Company  personnel  in both the U.S. and U.K. The Company also has
repair and rebuild  operations in Ansonia,  Connecticut;  Deer Park,  Texas; and
Rochdale, England and contracts for such services in Australia and Singapore.

          The  Company's  consolidation  of its Derby and  Ansonia,  Connecticut
assembly, repair and spare parts operations, into available space in Ansonia was
completed in 1998 and yielded  significant  reductions in operating  costs.  The
Derby, Connecticut facility was sold in January 1999.

          The  production  equipment  acquired  in the  1997  Shaw  acquisition,
located in Manchester,  England, was transferred to Farrel Limited's facility in
nearby  Rochdale,  England.  The facility  integration was completed  during the
second  quarter  of 1999  and has  generated  substantial  cost  reductions  and
production efficiencies.

          The Company  believes the Ansonia,  Connecticut and Rochdale,  England
facilities  provide  the  Company  with  the  cost  structure  to  maintain  its
competitive position.

Components and Raw Materials
- ----------------------------

              The Company purchases most of the components used in producing its
machines  from  reliable  domestic and  international  suppliers.  The basic raw
materials  used by the Company are steel plates,  bars,  castings,  forgings and
hard-surfacing alloys. Principal components and raw materials are available from
a number of sources. The Company is not dependent on any supplier that cannot be
replaced in the normal course of business.  The Company's  U.K.  subsidiary is a
major source of large-scale components of proprietary designs.

Research and Development and Engineering
- ----------------------------------------

          The Company's  research and  development  and  engineering  staffs are
located in Ansonia,  Connecticut and Rochdale,  England.  Their major activities
are:  application  engineering for specific customer orders;  standardization of
existing machinery as part of the Company's ongoing cost reduction measures; and
development  of new  products and product  features.  The  Company's  twin screw
rubber  sheeter is an example of the  collaborative  success of the research and
development and product  engineering  staffs to produce a new product as well as
the recent  development  of a new very  large-scale  pelletizing  system for the
petrochemical  industry.  Current development activities are in the batch mixing
process.  The acquisition of the INTERMIX(R)  intermeshing  technology and rotor
design development provides  opportunities to strengthen our business with batch
mixer  customers.   A  summary  of  research  and  development  and  engineering
expenditures incurred during the last three fiscal years is as follows:

                                                   Year        Year       Year
                                                   ended       ended      ended
                                                 12/31/00    12/31/99   12/31/98
                                                 --------    --------   --------
                                                     (Dollars in thousands)
Research and development expense pertaining to
  new products or significant improvements to
  existing products ...........................   $1,580      $1,570      $1,485

All other product  development and engineering
  expenditures  related to ongoing refinements,
  improvements of existing products, and custom
  engineering .................................    3,224       3,580       3,700
                                                  ------      ------      ------

Total .........................................   $4,804      $5,150      $5,185
                                                  ======      ======      ======

Percent of net sales ..........................     7.5%        6.9%        5.3%


                                  Page 5 of 51



Patents and Trademarks
- ----------------------

          The Company  possesses  rights  under a number of domestic and foreign
patents and trademarks relating to its products and business.  The Company holds
approximately  197 patents which cover  technology  utilized in its products and
currently  has  approximately  16 patent  applications  pending.  The  Company's
patents have  expiration  dates  ranging from 2001  through  2016.  Although the
Company  believes  that its patents  provide  some  competitive  advantage,  the
Company also depends upon trade  secrets,  unpatented  proprietary  know-how and
continuing  technological  innovation  to develop and maintain  its  competitive
advantage.

          The Company  considers the following  trademarks to be material to its
business: FARREL(R); BANBURY(R); INTERMIX(R); ST(TM); MVX(TM); CP-SERIES II(TM);
FTX(TM); and TSS(TM).

Environmental
- -------------

          The  Company  and The Black & Decker  Corporation  ("Black &  Decker")
entered into a Settlement  Agreement  pursuant to which Black & Decker agreed to
assume full  responsibility for the investigation and remediation of any pre-May
12,  1986  environmental  contamination  at  the  Company's  Ansonia  and  Derby
facilities as required by the Connecticut Department of Environmental Protection
("DEP"). A preliminary  environmental  assessment of the Company's properties in
Ansonia and Derby,  Connecticut  has been conducted by Black & Decker.  Although
this  assessment  is  still  being  evaluated  by the DEP,  on the  basis of the
preliminary  data  available  there is no reason to believe that any  activities
which might be required as a result of the findings of the assessment  will have
a  material  effect  upon  the  capital  expenditures,  results  of  operations,
financial position or the competitive position of the Company.

Employees
- ---------

          As of December 31, 2000, the Company had 376 employees compared to 432
employees at December 31, 1999. The workforce reduction is primarily a result of
the Company's ongoing  restructuring  activities.  Approximately 37 employees in
the U.S. are covered by a collective  bargaining agreement which expires on June
15, 2003. In the U.K., the Company is a party to non-binding  national and local
collective  bargaining  agreements  with  several  U.K.  unions  which covers 66
employees.

ITEM 2 - PROPERTIES

          The following  table sets forth  certain  information  concerning  the
Company's principal facilities, all of which are owned by the Company.

       Location               Principal Use                      Approx. Sq. Ft.
- --------------------------------------------------------------------------------
Ansonia, Connecticut.....     Office, research, laboratory,             520,000
                              repair, rebuild, assembly and
                              storage

Deer Park, Texas.........     Repair and rebuild                          22,000
Rochdale, England........     Office, research, laboratory,              210,000
                              manufacturing, repair and rebuild,
                              and storage

          The Company believes that the facilities used in its operations are in
satisfactory  condition  and  adequate  for its present and  anticipated  future
operations. In addition to the facilities listed above, the Company leases space
in various  domestic and  international  locations,  primarily  for use as sales
offices.


                                  Page 6 of 51



ITEM 3 - LEGAL PROCEEDINGS

          As of the date hereof,  the Company is not aware of any contamination,
other than any pre-May 12, 1986  contamination  (as described in Part I, Item 1,
Environmental),   at  any  of  its  facilities   which  would  require  material
environmental remediation costs.

          The Company is a defendant in certain lawsuits arising in the ordinary
course of business,  primarily  related to product  liability  claims  involving
machinery  manufactured  by the Company.  While the outcome of lawsuits or other
proceedings  against the Company  cannot be predicted  with any  certainty,  the
Company does not expect that these matters will have a material  adverse  effect
on the Company's financial position or results of operations.

ITEM 4 - Submission of Matters to a Vote of Security Holders

              None.





                                  Page 7 of 51



                                     PART II

ITEM 5 - MARKET  FOR THE  REGISTRANT'S  COMMON  STOCK  AND  RELATED  STOCKHOLDER
         MATTERS.

          (a) Price Range of Common Stock and Dividends

          The  Company's  Common  Stock is traded over the counter and quoted on
the NASDAQ  Small Cap Market  System  under the symbol  "FARL".  The Company has
received  notification from NASDAQ that the Company's common stock has failed to
maintain a minimum bid price of $1.00 for thirty (30)  consecutive  trading days
as required by NASDAQ rules. Therefore, in accordance with the NASDAQ rules, the
Company is provided until April 11, 2001, to regain  compliance  with this rule.
If, prior to April 11, 2001,  the bid price of the Company's  common stock is at
least $1.00 for a minimum of ten (10) consecutive  trading days,  NASDAQ's staff
will  determine if the Company  complies  with  NASDAQ's  Marketplace  Rule 4310
(c)(8)(b).  If the Company is unable to demonstrate compliance with such rule on
or before April 11,  2001,  NASDAQ will notify the Company that its common stock
will be de-listed.  As of March 28, 2001, the bid price for the Company's common
stock has not been at least $1.00 for ten (10)  consecutive  trading  days.  The
Company's management is considering measures to avoid de-listing.  The following
chart sets forth the high and low  prices  for the  Common  Stock and  dividends
declared for the last two fiscal years:

Fiscal 2000                   High       Low     Dividend
- -----------                   ----       ---     --------
First Quarter ..........      $2.22     $1.75     $0.04
Second Quarter .........      $1.87     $1.38     $0.04
Third Quarter ..........      $1.62     $1.25     $0.04
Fourth Quarter .........      $1.46     $0.69       --

Fiscal 1999                   High       Low     Dividend
- -----------                   ----       ---     --------
First Quarter ..........      $3.25     $1.88     $0.16
Second Quarter .........      $2.88     $2.00       --
Third Quarter ..........      $2.25     $1.63     $0.04
Fourth Quarter .........      $2.31     $1.31     $0.04



          (b)  As of March 19, 2001 the approximate  number of record holders of
               the Company's common stock was 1,100.

          (c)  Dividends

          The Company  intends to pay  quarterly  cash  dividends  on its Common
Stock as its Board of Directors deems  appropriate,  after  consideration of the
Company's operating results,  financial  condition,  cash requirements,  general
business  conditions,  compliance  with  covenants in the credit  facility  (see
Management's  Discussion  and Analysis of Liquidity and Capital  Resources)  and
such other factors as the Board of Directors deems  relevant.  No cash dividends
were declared for the quarters ended October 1, 2000 and December 31, 2000.

          (d)  There were no sales or issuance's of the Company's  equity shares
               that were not registered under the Securities Act.


                                  Page 8 of 51




ITEM 6 - Selected Consolidated Financial Data



                                                            Year        Year        Year         Year        Year
                                                           ended       ended       ended        ended       ended
                                                         12/31/00    12/31/99    12/31/98     12/31/97    12/31/96
                                                         --------    --------    --------     --------    --------
Statement of Operations Data:                                      (In thousands, except per share data)

                                                                                           
Net sales (1) .......................................   $ 64,223     $ 74,455    $ 98,267     $ 85,550    $ 76,040
                                                        ========     ========    ========     ========    ========
Gross margin ........................................   $ 15,158     $ 18,156    $ 22,772     $ 17,711    $ 18,123
                                                        ========     ========    ========     ========    ========
   As a percent of net sales ........................       23.6%        24.4%       23.2%        20.7%       23.9%
                                                        ========     ========    ========     ========    ========
Operating income (loss) .............................   ($   837)    $  1,204    $  4,521     $  1,542    $    608
   Other income (expense), net (2) ..................       (129)       1,671        (698)         542        (128)
                                                        --------     --------    --------     --------    --------
Income (loss) before income taxes ...................       (966)       2,875       3,823        2,084         480
Provision  for income taxes .........................         17        1,115       1,546          727         154
                                                        --------     --------    --------     --------    --------
Net income (loss) ...................................   ($   983)    $  1,760    $  2,277     $  1,357    $    326
                                                        ========     ========    ========     ========    ========

Net income (loss) per share - Basic and Diluted .....   ($  0.19)    $   0.32    $   0.38     $   0.23    $   0.05
                                                        ========     ========    ========     ========    ========
Dividends per share of Common Stock .................   $   0.12     $   0.24    $   0.08     $   0.64    $   0.06
                                                        ========     ========    ========     ========    ========
Weighted  Average Shares Outstanding - Basic (000's)       5,249        5,448       5,942        5,950       5,970
                                                        ========     ========    ========     ========    ========
Weighted Average Shares Outstanding - Diluted (000's)      5,249        5,454       5,966        5,951       5,972
                                                        ========     ========    ========     ========    ========

Balance Sheet Data:

   Current assets ...................................   $ 30,581     $ 34,445    $ 48,273     $ 37,104    $ 40,187
   Current liabilities ..............................   $ 16,277     $ 16,930    $ 28,893     $ 23,286    $ 19,841
   Working capital ratio ............................        1.9          2.0         1.7          1.6         2.0
   Total assets .....................................   $ 43,932     $ 48,862    $ 63,265     $ 56,381    $ 50,731
   Long-term debt ...................................   $  1,194     $  2,584    $  3,983     $  5,283    $    214
   Stockholders' equity .............................   $ 23,963     $ 25,864    $ 26,301     $ 25,782    $ 28,553

Other Data:

   Backlog ..........................................   $ 27,680     $ 28,929    $ 33,269     $ 46,554    $ 50,225



(1)  Restated to reflect the  adoption of Emerging  Issues Task Force  consensus
     Issue 00-10,  "Accounting  for Shipping and Handling  Fees and Costs".  The
     restatement has resulted in an increase to net sales of $401,000, $231,000,
     $168,000  and  $204,000  in 1999,  1998,  1997 and 1996,  respectively.  In
     addition,  in each of these years, costs of sales has been increased by the
     same corresponding amount.

(2)  1999 Other Income includes $1.9 million gain from the sale of real estate.




                                  Page 9 of 51




ITEM 7 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

Safe Harbor Statements under Private Securities Litigation Reform Act of 1995
- -----------------------------------------------------------------------------

          Certain  statements  contained  in  the  Company's  public  documents,
included in this report and in particular in this  "Management's  Discussion and
Analysis  of  Financial  Condition  and  Results of  Operations"  may be forward
looking  and may be  subject to a variety  of risks and  uncertainties.  Various
factors could cause actual results to differ  materially from these  statements.
These factors include, but are not limited to pricing pressures from competitors
and/or customers; continued economic and political uncertainty in certain of the
Company's  markets;  the Company's ability to maintain and increase gross margin
levels;  the Company's  ability to generate  positive cash;  changes in business
conditions,  in general, and, in particular,  in the businesses of the Company's
customers and  competitors  and other factors which might be described from time
to time in the Company's filings with the Securities and Exchange Commission.

Fiscal 2000 Compared to Fiscal 1999
- -----------------------------------

          Net  sales in 2000 and 1999 were  $64.2  million  and  $74.4  million,
respectively,  a  decrease  of  $10.2  million.  The  decrease  in net  sales is
primarily due to lower sales in the European markets  resulting from weak demand
and the  detrimental  effect of the strength of the US dollar and British  Pound
Sterling  versus  the  Euro.  The  weakness  of the  Euro  provides  substantial
advantages  to our  competitors  located  in the  Euro-zone.  The  timing of the
Company's sales, particularly sales of new machines, is highly dependent on when
an order is received,  the amount of lead-time from receipt of order to delivery
and specific  customer  requirements.  The Company  operates in markets that are
extremely  competitive with cyclical  demand.  Many of our customers and markets
operate at less than full  capacity  and  certain  markets  remain  particularly
competitive and are subject to local economic conditions.

          The Company received $62.7 million in orders in 2000 compared to $70.0
million for 1999.  The  decrease is  primarily  due to lower new machine  orders
received in North America  offset to some extent by increased new machine orders
received in the European markets.

          The Company's  products are primarily  supplied to  manufacturers  and
represent capital commitments for new plants, expansion or modernization. In the
case of major equipment orders, up to twelve months are required to complete the
manufacturing  process.  Accordingly,  revenues  reported  in the  statement  of
operations  may  represent  orders  received in the current or previous  periods
during which time economic conditions in various geographic markets of the world
impact our level of order intake.  Many of the Company's  traditional  customers
and markets are operating with excess  capacity  thereby  reducing the number of
projects for plant  expansion  and  modernization.  The Company is  experiencing
increased  pricing  pressures from our competitors in an overall smaller market.
In  addition,  the  decline  in the value of the Euro  versus  the US dollar and
British pound sterling has increased  pricing  pressures.  These  conditions are
resulting in customer orders with lower margins and lost business.  Further, the
cyclical  nature of industry demand and,  therefore,  the timing of order intake
may effect the  Company's  quarterly  results in the current  and future  fiscal
quarters.  The Company's ability to maintain and increase net sales depends upon
a  strengthening  and  stability in the  Company's  traditional  markets and our
ability to control costs to effectively compete in the current market. There can
be no assurance that the level of orders experienced in 2000 will continue, that
market  conditions  will  not  worsen,  or that  improvements  in the  Company's
traditional markets will lead to increased orders for the Company's products.

          Gross margin in 2000 was $15.2  million  compared to $18.2 million for
1999, a decrease of $3.0 million.  The margin percentage decreased to 23.6% from
24.4%.  The  decrease  in  comparative  periods  margin as a percent of sales is
primarily  attributed to changes in product mix,  competitive  pricing pressures
and higher warranty costs.  New machine  shipments in 1999 included more Compact
Processing machines which tend to have higher margins than other new machines.

          Operating  expenses  in 2000  were  $16.0  million  compared  to $17.0
million in 1999, a decrease of $1.0 million.  Approximately half the decrease is
due to lower employee  compensation and related benefit costs with the remaining
decline due to small decreases in numerous expenses.


                                 Page 10 of 51



          During  2000,  the Company  incurred  $326,000 of  severance  payments
related to headcount  reductions,  predominately in the Company's UK operations.
Of these payments, $77,000 was charged to cost of sales and $249,000 was charged
to selling, general and administrative expenses.

          Interest  expense in 2000 was $0.3 million compared to $0.4 million in
1999. The decrease is due to lower average  borrowings.  Interest income in 2000
was $0.2 million  compared to $0.4 million in 1999. The decrease is due to lower
average cash balances available for investment.

          Net other expense in 2000 and 1999 was $0.1 million.

          The Company provides for income taxes in the jurisdictions in which it
pays  income  taxes at the  statutory  rates  in  effect  in each  jurisdiction,
adjusted  for  differences  in  providing  for income  taxes  between  financial
reporting and income tax  purposes.  The provision for income taxes is comprised
of $498,000  of income tax expense  related to pretax  income  generated  by the
Company's U.S.  operations  offset by a $481,000 income tax benefit related to a
pre-tax loss generated by the Company's UK operations.

Fiscal 1999 Compared to Fiscal 1998
- -----------------------------------

          Net  sales in 1999 and 1998 were  $74.4  million  and  $98.3  million,
respectively,  a decrease of $23.9 million.  The decrease in net sales is due in
part to lower sales of new machines in the European markets  resulting from weak
market  demand.  The timing of the Company's  sales,  particularly  sales of new
machines,  is  highly  dependent  on when an order is  received,  the  amount of
lead-time from receipt of order to delivery and specific customer  requirements.
The Company  operates in markets that are  extremely  competitive  with cyclical
demand. Many of our customers and markets operate at less than full capacity and
certain  markets  remain  particularly  competitive  and are  subject  to  local
economic conditions.

          The Company received $70.0 million in orders in 1999 compared to $84.7
for 1998. The decrease is primarily due to lower orders received in the European
and Asian  markets for both new machine and after market  sales.  The  Company's
products  are  primarily   supplied  to  manufacturers   and  represent  capital
commitments  for new plants,  expansion or  modernization.  In the case of major
equipment  orders,  up to 12 months are required to complete  the  manufacturing
process.  Accordingly,  revenues  reported in the  statement of  operations  are
normally recognized in a later accounting period than the one in which the order
was received.  The Company's  ability to maintain and increase net sales depends
in  large  measures  upon  a  strengthening   and  stability  in  the  Company's
traditional  markets.  In addition,  current  market  conditions  have increased
competition  which is  resulting  in  customer  orders with lower  margins.  The
Company believes these problems are industry wide.

          Gross margin in 1999 was $18.2  million  compared to $22.8 million for
1998, a decrease of $4.6 million.  The margin percentage increased to 24.4% from
23.2%.  The  increase  in  comparative  periods  margin as a percent of sales is
primarily  attributed  to  lower  manufacturing  overheads  resulting  from  the
consolidation  of the U.K.  operations  from two  facilities  to one,  which was
completed  in the first six  months of 1999,  and to  changes  in  product  mix.
Shipments for 1999  compared to 1998  shipments  include a higher  proportion of
aftermarket  and spare parts,  rebuild and repair sales,  which generate  higher
margins than new machine sales.

          Operating  expenses  in 1999  were  $17.0  million  compared  to $18.3
million  in  1998,  a  decrease  of  $1.3  million.  Selling  expense  decreased
approximately $1.1 due to lower trade show and exhibition  expenses and employee
compensation  and related  benefit costs.  General and  administrative  expenses
decreased   approximately   $0.3  million   primarily  due  to  lower   employee
compensation and related benefit costs.

          Interest  expense for 1999 was $0.4  million  compared to $1.1 million
for 1998. The decrease is due to lower average borrowings.

          Net other expense in 1999 was $143,000  compared to $102,000 for 1998.
The gain from the sale of real estate was excess property in Derby CT, which was
disposed of in January 1999.

          The Company provides for income taxes in the jurisdictions in which it
pays  income  taxes at the  statutory  rates  in  effect  in each  jurisdiction,
adjusted  for  differences  in  providing  for income  taxes  between  financial
reporting  and  income  tax  purposes.  The  effective  income  tax  rate,  as a
percentage of income before income taxes was 38.8% for 1999,


                                 Page 11 of 51



compared to 40.4% for 1998.  The decline in the  effective  income tax rate is a
result of changes in the percent of income generated in the U.S. versus the U.K.

Material Contingencies
- ----------------------

          As  described  in Part I, Item 1,  Environmental,  on the basis of the
preliminary  data  now  available  there  is  no  reason  to  believe  that  any
remediation  activities  which  might be  required by the DEP as a result of the
findings of the assessment at the Ansonia and Derby, Connecticut facilities will
have a material  effect upon the capital  expenditures,  results of  operations,
financial  position or the  competitive  position of the  Company.  This forward
looking statement could, however, be influenced by any findings of environmental
contamination  attributable to post-May 12, 1986 activities,  the results of any
further  investigation  which the DEP might require,  by DEP's  conclusions  and
requirements  based  upon  its  review  of  complete  information  when  such is
available,  unanticipated  discoveries,  the  possibility  that new or different
environmental  laws might be adopted and the possibility that further regulatory
review or litigation might become necessary or appropriate.

Orders and Backlog
- ------------------

          Orders  received by the Company  during 2000  decreased  approximately
$7.3 million, or approximately 10.4%, to approximately $62.7 million compared to
$70.0  million in fiscal 1999.  The decrease is primarily in the North  American
market and is a result of weak market demand.

          The Company's  products are primarily  supplied to  manufacturers  and
represent capital commitment for new plants, expansion or modernization.  In the
case of major equipment orders, up to twelve months are required to complete the
manufacturing  process.  Accordingly,  revenues  reported  in the  statement  of
operations  may  represent  orders  received in the current or previous  periods
during which  economic  conditions  in various  geographic  markets of the world
impact our level of order intake.  Many of the  Company's  customers and markets
are operating with excess  capacity  thereby  reducing the number of projects in
our traditional  markets for plant expansion and  modernization.  The Company is
experiencing  increased  pricing  pressures  from our  competitors in an overall
smaller market. In addition,  the decline in the value of the Euro versus the US
dollar and  British  pound  sterling  has  increased  pricing  pressures.  These
conditions are resulting in customer  orders with lower margins and lost orders.
Further,  the cyclical nature of industry demand and,  therefore,  the timing of
order  intake may effect the  Company's  quarterly  results in the  current  and
future fiscal quarters. The Company's ability to maintain and increase net sales
depends upon a strengthening and stability in the Company's  traditional markets
and our ability to control costs to effectively  compete in the current  market.
There can be no  assurance  that the level of  orders  experienced  in 2000 will
continue,  that market  conditions will not worsen,  or that improvements in the
Company's  traditional  markets will lead to increased  orders for the Company's
products.

          The level of backlog  considered  firm by  management  at December 31,
2000 and 1999 is $27.7 million and $28.9 million,  respectively. The contractual
ship dates for  substantially  all of the  December 31, 2000 backlog is in 2001.
The  backlog at March 26,  2001 and March 27,  2000 was $29.0  million and $33.0
million, respectively.

Liquidity and Capital Resources; Capital Expenditures
- -----------------------------------------------------

          Working  capital and the working  capital  ratio at December  31, 2000
were $14.3 million and 1.88 to 1.0, respectively,  compared to $17.5 million and
2.0 to 1.0 at December 31, 1999,  respectively.  During the year ended  December
31, 2000 the Company paid dividends of $0.12 per share. The Company's ability to
pay dividends in the future is limited under the credit facility described below
to the  aggregate of (a) 25% of net income  during the most  recently  completed
four fiscal  quarters  after  deducting  distributions  previously  made and (b)
purchases by the Company of its common stock during the same period.

          During 1999, the Company extended its discretionary  open market stock
repurchase program,  increasing the amount to be used to repurchase common stock
by $2.5 million to $4,750,000.  During 2000 and 1999 the Company has repurchased
20,000 and 694,300 shares of common stock, respectively, at varying times and in
varying amounts totaling  approximately $16,000 and $1.5 million,  respectively.
The  repurchased  shares are held in treasury  (See Note 10 to the  Consolidated
Financial Statements).

                                 Page 12 of 51



          Due to the nature of the Company's business, many sales are of a large
dollar  amount.  Consequently,  the timing of recording such sales may cause the
balances in accounts receivable and/or inventory to fluctuate  dramatically from
time to time and may result in  significant  fluctuations  in cash provided from
operating activities.  Historically, the Company has not experienced significant
problems  regarding  the  collection  of  accounts  receivable.  The Company has
historically  financed its operations  with cash  generated by operations,  with
customer progress payments and borrowings under its bank credit facilities.

          For some time the Company  has been  contemplating  supplementing  its
current  banking  arrangement  with  a new or  second  bank  and  is  continuing
discussions on this matter.  The Company has a worldwide  multi-currency  credit
facility with a major U.S.  bank, as amended on March 28, 2001,  consisting of a
$7.5 million  revolving  credit  facility for direct  borrowings  and letters of
credit,  a (pound)3.0  million foreign  exchange  contracts  facility and a term
note.  Interest varies based upon prevailing market rates. The facility contains
combined limits on direct borrowings and letters of credit based upon stipulated
percentages  of accounts  receivable,  inventory and backlog.  The facility also
contains  covenants  specifying  minimum and maximum  operating  thresholds  for
operating results and selected  financial ratios. The agreement contains certain
restrictions  on the making of  investments,  on  borrowings  and on the sale of
assets. Under the facility,  there were $4.9 million and $3.8 million of letters
of credit outstanding at December 31, 2000 and 1999,  respectively.  At December
31, 2000 and 1999, there was $2.4 million and $3.9 million outstanding under the
term loan, respectively. The term loan is payable in equal quarterly payments of
(pound)200,000 (approximately $294,000) through December 31, 2002. The revolving
credit facility expires February 15, 2002.

          Management  anticipates  that its cash balances,  operating cash flows
and the credit line will be adequate to fund its anticipated capital commitments
and  working  capital  requirements  for at least the next  twelve  months.  The
Company made capital  expenditures of  approximately  $1.1 million during fiscal
2000 and 1999.

          In fiscal 2000, new legal minimum funding guidelines for pension plans
became  effective in the U.K. which are  significantly  different than the prior
guidelines.  Based  upon the new  guidelines  the  Company is  required  to make
significant  cash  contributions  to the Company's U.K. pension plan even though
pension  obligations are overfunded  under U.S.  generally  accepted  accounting
principles. Prior to 2000, the Company has not been required to make substantial
contributions  to the U.K.  pension  plans.  In 2000,  the  Company  contributed
approximately  $946,000  to the  U.K.  pension  plan.  The  Company  anticipates
contributions in 2001 to the U.K.  pension plan to be approximately  the same as
2000.

          The  Company  manufactures  and  assembles  its  products in the U.K.,
assembles its products in the U.S. and sells its products in the U.S.,  U.K. and
other foreign markets. The Company's financial position and results are affected
by changes in foreign  currency  exchange rates in the foreign  markets in which
its operates.  When the value of the U.S.  dollar or U.K.  sterling  strengthens
against other  currencies,  the value of the transaction in the foreign currency
decreases.  The Company, from time to time, enters into foreign exchange forward
contracts to hedge foreign currency transactions.  Foreign currency transactions
generally  are for  periods of no more than  twelve  months.  In  addition,  the
Company maintains foreign currency bank accounts in other currencies in which it
regularly transacts business.

          The Company's  interest income and expense are sensitive to changes in
the market level of interest rates.  The changes in interest rates earned on the
Company's cash  equivalents and short term  investments as well as interest paid
on its debt are variable and are adjusted to market conditions.

EURO Conversion
- ---------------

          On January 1, 1999,  the European  Economic  and Monetary  Union (EMU)
entered into a three-year  transition phase during which a common currency,  the
"EURO" was  introduced  in  participating  countries.  The Company does not have
operations in the participating  countries and the conversion to the EURO is not
expected to have a material impact on the Company's financial position,  results
of operations or cash flows,  except as it relates to the  previously  described
competitive price  disadvantages due to the relative weakness of the Euro versus
the U.S. dollar and British Pound Sterling.

Impact of Recently Issued Accounting Standards
- ----------------------------------------------

          In June 1998,  the FASB  issued  Statement  No.  133,  Accounting  for
Derivative  Instruments and Hedging Activities,  which must be adopted effective
January 1, 2001.  The  Statement  will  require  the  Company to  recognize  all
derivatives on the balance sheet at fair value.  Derivatives that are not hedges
must be adjusted  to fair value  through  income.  If a  derivative  is a hedge,
depending  on the  nature  of  the  hedge,  changes  in the  fair  value  of the
derivative will


                                 Page 13 of 51



either  be  offset  against  the  change  in fair  value  of the  hedged  asset,
liability,   or  firm  commitment  through  earnings,  or  recognized  in  other
comprehensive  income  until the hedged  item is  recognized  in  earnings.  The
ineffective  portion of a derivative's  change in fair value will be immediately
recognized  in earnings.  The Company does not  anticipate  that the adoption of
this  Statement  will have a significant  effect on its results of operations or
financial position.

          In the fourth  quarter of 2000,  the Company was required to adopt the
Emerging Issues Task Force  Consensus  Issue 00-10  "Accounting for Shipping and
Handling Fees and Costs"  ("EITF00-10"),  and SEC Staff Accounting  Bulletin 101
"Revenue  Recognition"  ("SAB-101").  As  a  result  of  EITF00-10,  prior  year
financial statements have been restated to reflect as revenue,  amounts received
from customers as  reimbursement  for freight costs paid by the Company on their
behalf.  Such  reimbursement had previously been reflected as a reduction to the
related expenses.  The adoption of SAB-101 did not have a material impact on the
annual  financial  statements but it did result in changes in the timing of when
certain  revenues  were  recognized  within  a fiscal  year.  See Note 17 to the
Consolidated Financial Statements.

ITEM 7A - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

          The Company is exposed to market risk from changes in foreign currency
and interest rates. The Company manufactures many of its products and components
in the  United  Kingdom  and  purchases  many  components  in  foreign  markets.
Approximately 50% of the Company's  revenues are generated from foreign markets.
The Company  manages its risk to foreign  currency  rate changes by  maintaining
foreign  currency  bank  accounts in  currencies  which it  regularly  transacts
business and the use of foreign exchange forward  contracts.  The Company,  from
time to time,  enters into foreign exchange  forward  contracts to hedge foreign
currency  transactions.  These  derivative  instruments  usually  involve little
complexity and are generally for periods of less than twelve months. The Company
does not enter into  derivative  contracts for trading in speculative  purposes.
The amount of foreign exchange forward contracts are not considered  material to
the Company's financial position or its operations.

          The Company's  cash  equivalents  and short-term  investments  and its
outstanding debt bear variable  interest rates. The rates are adjusted to market
conditions.  Changes in the market rate effects  interest earned and paid by the
Company. The Company does not use derivative  instruments to offset the exposure
to changes in interest  rates.  Changes in these interest rates are not expected
to have a material impact on the Company's results of operations.


                                 Page 14 of 51



ITEM 8 - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA


                               FARREL CORPORATION
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                           Page

Report of Independent Auditors................................................16

Financial Statements:

Consolidated Balance Sheets as of December 31, 2000 and 1999..................17

Consolidated Statements of Operations for the years ended
   December 31, 2000, 1999, and 1998 .........................................18

Consolidated Statements of Stockholders' Equity for the
   years ended December 31, 2000, 1999 and 1998...............................19

Consolidated Statements of Cash Flows for the years
   ended December 31, 2000, 1999 and 1998.....................................20

Notes to Consolidated Financial Statements.................................21-38



                                 Page 15 of 51



                         Report of Independent Auditors

The Board of Directors and Stockholders
Farrel Corporation

We  have  audited  the  accompanying   consolidated  balance  sheets  of  Farrel
Corporation  as of  December  31, 2000 and 1999,  and the  related  consolidated
statements of  operations,  stockholders'  equity and cash flows for each of the
three years in the period ended December 31, 2000.  These  financial  statements
are the  responsibility of the Company's  management.  Our  responsibility is to
express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting  the amounts and  disclosures in the financial  statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the consolidated financial position of Farrel
Corporation at December 31, 2000 and 1999, and the  consolidated  results of its
operations  and its cash flows for each of the three  years in the period  ended
December 31, 2000 in conformity with accounting principles generally accepted in
the United States.

                                           Ernst & Young LLP

Stamford, Connecticut
February 15, 2001

Except for Note 8,
as to which the
date is March 28, 2001


                                 Page 16 of 51


                               FARREL CORPORATION
                           CONSOLIDATED BALANCE SHEETS

                        (In thousands, except share data)



                                                           12/31/00    12/31/99
                                                           --------    --------
   ASSETS
Current Assets:

  Cash and cash equivalents ............................   $  2,486    $  6,069
  Accounts receivable, net of allowance for doubtful
   accounts of $139 and $185, respectively .............     13,607      15,027
  Inventory ............................................     12,411      11,975
  Deferred income taxes ................................        793         550
  Other current assets .................................      1,284         824
                                                           --------    --------
    Total current assets ...............................     30,581      34,445
Property, plant and equipment, net of accumulated
  depreciation of $14,037 and $13,186, respectively ....      9,538      10,995
Prepaid pension costs ..................................      3,514       2,881
Other assets ...........................................        299         541
                                                           --------    --------
Total assets ...........................................   $ 43,932    $ 48,862
                                                           ========    ========
   LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:

  Accounts payable .....................................   $  6,400    $  7,837
  Accrued expenses and taxes ...........................      1,660       2,157
  Advances from customers ..............................      5,948       4,015
  Accrued  warranty costs ..............................      1,075       1,629
  Short-term debt ......................................      1,194       1,292
                                                           --------    --------
   Total current liabilities ...........................     16,277      16,930
Long-term debt .........................................      1,194       2,584
Postretirement benefit obligation ......................      1,118       1,138
Minimum pension obligations ............................       --         1,030
Deferred income taxes ..................................      1,380       1,316
Commitments and contingencies ..........................       --          --
                                                           --------    --------
   Total liabilities ...................................     19,969      22,998
                                                           --------    --------
Stockholders' equity
  Preferred stock, par value $100, 1,000,000 shares
   authorized, no shares issued ........................       --          --
  Common stock, par value $.01, 10,000,000 shares
   authorized, 6,142,106 shares issued .................         61          61
  Paid in capital ......................................     19,295      19,295
  Treasury stock, 912,045 and 892,045 shares at December
  31, 2000 and 1999, respectively, at cost ............     (2,529)     (2,513)
  Retained earnings ....................................      8,330       9,943
  Accumulated other comprehensive loss .................     (1,194)       (922)
                                                           --------    --------
   Total stockholders' equity ..........................     23,963      25,864
                                                           --------    --------
Total liabilities and stockholders' equity .............   $ 43,932    $ 48,862
                                                           ========    ========

                 See Notes to Consolidated Financial Statements



                                 Page 17 of 51



                               FARREL CORPORATION
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (In thousands, except per share data)




                                                          Year Ended
                                               --------------------------------
                                               12/31/00    12/31/99    12/31/98
                                               --------    --------    --------

Net sales ...................................  $ 64,223    $ 74,455    $ 98,267
Cost of sales ...............................    49,065      56,299      75,495
                                               --------    --------    --------
Gross margin ................................    15,158      18,156      22,772
Operating expenses:
   Selling ..................................     6,713       6,791       7,869
   General and administrative ...............     7,702       8,591       8,897
   Research and development .................     1,580       1,570       1,485
                                               --------    --------    --------
     Total operating expenses ...............    15,995      16,952      18,251
                                               --------    --------    --------
Operating income (loss) .....................      (837)      1,204       4,521
Interest income .............................       222         384         544
Interest expense ............................      (265)       (449)     (1,140)
Gain from sale of real estate ...............      --         1,879        --
Other (expense) income, net .................       (86)       (143)       (102)
                                               --------    --------    --------
Income (loss) before income taxes ...........      (966)      2,875       3,823
Provision (benefit) for income taxes:
     Current ................................       499       1,143       1,010
     Deferred ...............................      (482)        (28)        536
                                               --------    --------    --------
     Total ..................................        17       1,115       1,546
                                               --------    --------    --------
Net income (loss) ...........................  $   (983)   $  1,760    $  2,277
                                               ========    ========    ========

Per share data:
Basic and diluted net income (loss) per share  ($  0.19)   $   0.32    $   0.38
                                               ========    ========    ========
Average shares outstanding (000's):

   Basic ....................................     5,249       5,448       5,942
                                               ========    ========    ========
   Diluted ..................................     5,249       5,454       5,966
                                               ========    ========    ========

                 See Notes to Consolidated Financial Statements




                                 Page 18 of 51






                               FARREL CORPORATION
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                        (In thousands, except share data)





                                                                                                             Accumulated    Total
                                                                       Paid                                     other       Stock-
                                               Common stock             in        Treasury      Retained    comprehensive  holders'
                                             Shares     Amount        capital      stock        earnings       expense      equity
                                             ------     ------        -------     --------      --------    ------------- ---------
                                                                                                    
Balance, December 31, 1997 ...........    6,142,106    $       61   $   19,295   ($     984)   $    7,776   ($     366)  $   25,782
                                                       ----------   ----------   ----------    ----------   ----------   ----------
Comprehensive Income:
Net income ...........................         --            --           --           --           2,277         --          2,277
                                                                                                                         -----------
Other Comprehensive income, net of tax
  Foreign currency translation .......         --            --           --           --            --             (1)          (1)
  Minimum pension liability ..........         --            --           --           --            --         (1,274)      (1,274)
                                                                                                                         ----------
Other Comprehensive (loss) ...........                                                                                       (1,275)
                                                                                                                         ----------
Comprehensive income .................                                                                                        1,002
Treasury stock transactions ..........         --            --           --             (6)           (2)        --             (8)
Cash dividend declared
  at $.08 per common share ...........         --            --           --           --            (475)        --           (475)
                                         ----------    ----------   ----------   ----------    ----------   ----------   ----------
Balance, December 31, 1998 ...........    6,142,106    $       61   $   19,295   ($     990)   $    9,576   ($   1,641)  $   26,301
                                         ----------    ----------   ----------   ----------    ----------   ----------   ----------
Comprehensive Income:
Net income ...........................         --            --           --           --           1,760         --          1,760
                                                                                                                          ----------
Other Comprehensive income, net of tax
  Foreign currency translation .......         --            --           --           --            --           (245)        (245)
  Minimum pension liability ..........         --            --           --           --            --            964          964
                                                                                                                         ----------
Other Comprehensive income ...........                                                                                          719
                                                                                                                         ----------
Comprehensive income .................                                                                                        2,479
Treasury stock transactions ..........         --            --           --         (1,523)          (17)        --         (1,540)
Cash dividend declared
  at $.24 per common share ...........         --            --           --           --          (1,376)        --         (1,376)
                                         ----------    ----------   ----------   ----------    ----------    ----------   ----------
Balance, December 31, 1999 ...........    6,142,106    $       61   $   19,295   ($   2,513)   $    9,943   ($     922)  $   25,864
                                         ----------    ----------   ----------   ----------    ----------    ----------   ----------
Net (loss) ...........................         --            --           --           --            (983)        --           (983)
                                                                                                                          ----------
Other Comprehensive income, net of tax
  Foreign currency translation .......         --            --           --           --            --           (885)        (885)
  Minimum pension liability ..........         --            --           --           --            --            613          613
                                                                                                                          ----------
Other Comprehensive (loss) ...........                                                                                         (272)
                                                                                                                          ----------
Comprehensive (loss) .................                                                                                       (1,255)
Treasury stock transactions ..........         --            --           --            (16)         --           --            (16)
Cash dividend declared
  at $.12 per common share ...........         --            --           --           --            (630)        --           (630)
                                         ----------    ----------   ----------   ----------    ----------   ----------   ----------
Balance, December 31, 2000 ...........    6,142,106    $       61   $   19,295   ($   2,529)   $    8,330   ($   1,194)  $   23,963
                                         ==========    ==========   ==========   ==========    ==========   ==========   ==========


                 See Notes to Consolidated Financial Statements




                                 Page 19 of 51





                               FARREL CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (In thousands)







                                                                              Year Ended
                                                                    12/31/00   12/31/99   12/31/98
                                                                    --------   --------   --------

                                                                                 
Cash flows from operating activities:
  Net income (loss) .............................................   $  (983)   $ 1,760    $ 2,277
  Adjustments to reconcile net income to net
  cash (used in) provided by operating activities:
   (Gain) loss on disposal of fixed assets ......................         8     (1,930)      (288)
   Depreciation and amortization ................................     1,980      2,362      2,311
   Decrease (increase) in accounts receivable ...................       972      5,456     (6,259)
   Decrease (increase) in inventory .............................      (842)     2,143      1,569
   Decrease (increase) in prepaid pension costs .................      (814)       290        290
   (Decrease) increase in accounts payable ......................    (1,136)    (5,986)     5,660
   (Decrease) increase  in advances from customers ..............     2,068     (2,945)       590
   (Decrease) increase in accrued expenses and taxes ............    (1,018)    (2,342)    (1,145)
   (Decrease) increase in accrued installation and warranty costs      (506)       (25)       354
   (Decrease) increase in deferred income taxes .................       128       (297)       319
   Other ........................................................      (527)       336       (221)
                                                                    -------    -------    -------
   Total adjustments ............................................       313     (2,938)     3,180
                                                                    -------    -------    -------
   Net cash (used in) provided by operating activities ..........      (670)    (1,178)     5,457
                                                                    -------    -------    -------

  Cash flows from investing activities:
    Proceeds from disposal of fixed assets ......................       276      2,279      1,193
    Purchases of property, plant and equipment ..................    (1,083)    (1,092)    (2,113)
    Refund of Shaw asset purchase price .........................      --        4,405      2,701
                                                                    -------    -------    -------
    Net cash (used in) provided by investing activities .........      (807)     5,592      1,781
                                                                    -------    -------    -------

Cash flows from financing activities:
    Repayment of long term borrowings ...........................    (1,225)    (1,293)    (1,536)
    Purchase of treasury stock ..................................       (16)    (1,523)        (6)
    Dividends paid ..............................................      (630)    (1,376)    (1,427)
                                                                    -------    -------    -------
    Net cash (used in) provided by financing activities .........    (1,871)    (4,192)    (2,969)
Effect of foreign currency exchange rate changes on cash ........      (235)        61         70
                                                                    -------    -------    -------
Net increase (decrease) in cash and cash equivalents ............    (3,583)       283      4,339
Cash and cash equivalents--
    Beginning of period .........................................     6,069      5,786      1,447
                                                                    -------    -------    -------
    End of period ...............................................   $ 2,486    $ 6,069    $ 5,786
                                                                    =======    =======    =======
Income taxes paid ...............................................   $   601    $ 2,760    $   870
                                                                    =======    =======    =======
Interest paid ...................................................   $   259    $   445    $   474
                                                                    =======    =======    =======


                 See Notes to Consolidated Financial Statements




                                 Page 20 of 51


                               FARREL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - PRINCIPLES OF CONSOLIDATION AND SIGNIFICANT ACCOUNTING POLICIES

          The  accompanying   consolidated   financial  statements  include  the
accounts  of  Farrel   Corporation  and  its  wholly-owned   subsidiaries.   All
intercompany balances and transactions have been eliminated in consolidation.

          The Company designs,  manufactures,  sells and services  machinery for
the rubber and plastics industry. The Company's principal products are batch and
continuous mixers, extruders, pelletizers, calenders and mills. The Company also
provides process engineering  services,  process design and related services for
rubber and plastics  processing  installations  in conjunction with its sales of
capital  equipment.  The Company's new machinery and related services  generally
represents  approximately  half  of  its  revenues.  The  Company's  aftermarket
business  consists of contractual  repair,  refurbishment  and equipment upgrade
services, spare parts sales and field services.

          The   Company's   principal   customers   are   domestic  and  foreign
manufacturers of rubber and plastics.  Foreign  customers are primarily  located
throughout Europe, Asia and the Middle East.

          Due to the nature of the Company's  products,  which can  individually
cost up to $4.0  million,  the percent of sales of any  product  line can change
significantly from year to year. However,  the more significant products are the
Company's batch and continuous mixers.

(a)  Cash and Cash Equivalents:
          Cash and cash  equivalents  include  cash on  hand,  amounts  due from
banks,  and any other highly liquid  investments with a maturity of three months
or less when purchased.  The carrying amount  approximates fair value because of
the short maturity of those instruments.

(b)  Other Financial Instruments:
          The carrying  amount of the Company's  trade  receivables and payables
approximates fair value because of the short maturity of these instruments.  The
carrying value of long term debt  approximates  fair value. The interest rate on
the long-term debt is variable and approximates current market rates.

(c)  Inventory:
          Inventory  is  valued  at the lower of cost or  market.  Inventory  is
accounted for on the last-in,  first-out  (LIFO) basis in the U.S. and first-in,
first-out (FIFO) basis in the U.K.

(d)  Property, Plant and Equipment:
          Property,  plant and  equipment  is stated at cost.  Improvements  are
capitalized and expenditures  for normal  maintenance and repairs are charged to
expense.  Depreciation  is  computed  on a  straight  line  basis  based  on the
estimated  useful  lives of the related  assets  which range from 5 to 40 years.
Assets no longer anticipated to be used are segregated from Property,  Plant and
Equipment and included in Other Assets.


                                 Page 21 of 51



(e)  Patents and Acquired Technology:
          Other assets includes  acquired  patents and technical  know-how and a
technology license agreement which represents the cost of licensed and purchased
technology,  know how, and trade secrets including  technology which is patented
or for which a patent  has been  applied  for.  Such  costs are  amortized  over
periods from 5 to 7 years.

(f)  Revenue Recognition:
          Revenue on new machine  sales is  recognized  upon  completion  of the
customer  contract,  which  generally  coincides  with the shipment.  Revenue on
repair and  refurbishment  of customer  owned  machines is  recognized  when the
contractual work is completed. Spare parts revenue is recognized upon shipment.

          The Company typically requires advances from customers upon entering a
contract and at times will require  progress  payments during the  manufacturing
process.  Generally,  letters of credit are  required on  contracts  with export
customers to minimize credit risk.

          During the fourth  quarter of 2000,  the Company was required to adopt
SEC Staff Accounting  Bulletin 101 "Revenue  Recognition"  ("SAB-101").  SAB-101
provides  guidelines on when revenue can be recognized.  The adoption of SAB-101
did not have a material impact on the Company's annual financial  statements but
it did result in changes in the timing of when certain  revenues were recognized
within a fiscal year. (See Note 17 to the financial statements).

(g)  Warranty Obligations:
          Estimated costs to be incurred under warranty  obligations relating to
products which have been sold are provided for at the time of sale.

(h)  Income Taxes:
          Deferred  income taxes are provided on temporary  differences  between
the financial statement and tax basis of the Company's assets and liabilities in
accordance with the liability  method of accounting for income taxes.  Provision
has not  been  made  for  U.S.  income  taxes  or  additional  foreign  taxes on
approximately  $6.4 million of  undistributed  earnings of foreign  subsidiaries
because it is expected that those earnings will be reinvested indefinitely.

(i)  Earnings Per Share:
          Basic  earnings per share is  determined by dividing net income (loss)
by the weighted average shares outstanding for the period.  Diluted earnings per
share  reflects  the  potential  dilution  that could  occur if options to issue
common stock (see Note 10) were  exercised and  converted to common stock.  (See
Note 14 to the financial statements.)

(j)  Foreign Currency Translation:
          Assets  and   liabilities   denominated  in  foreign   currencies  are
translated  into United States  dollars at current  exchange  rates.  Income and
expense accounts are translated at average rates of exchange  prevailing  during
the year.  Adjustments  resulting  from these  translations  are included in the
accumulated other comprehensive expense in stockholders' equity.

          Transaction  gains and losses are  included in  earnings.  The Company
experienced a net foreign  currency  transaction  loss of $64,000 and $71,000 in
2000 and 1998,  respectively,  and a net foreign  currency  transaction  gain of
$63,000 in fiscal 1999.  These amounts are included in cost of goods sold in the
accompanying financial statements.


                                 Page 22 of 51



          The Company, from time to time, enters into foreign exchange contracts
for  non-trading  purposes,  exclusively  to minimize  its  exposure to currency
fluctuations on trade receivables,  firm commitments and payables.  As a result,
changes in the values of foreign currency contracts offset changes in the values
of the  underlying  assets and  liabilities  due to changes in foreign  exchange
rates,  effectively  deferring  gains  and  losses  on trade  receivables,  firm
commitments and payables and the related hedges until the date the  transactions
are settled in cash.  At December  31,  2000,  the Company has entered into $1.6
million of forward exchange contracts for transactions  related to amounts to be
received  for  sales  commitments.  A loss of  approximately  $11,000  has  been
deferred on these  transactions to be offset against the exchange earnings to be
recognized  on the  hedged  transaction.  The  Company is exposed to loss in the
event of  nonperformance  by the Company's  bank, the other party to the foreign
exchange contracts. The Company does not anticipate nonperformance by its bank.

(k)  Use of Estimates:
          The  preparation of financial  statements in conformity with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the amounts  reported in the financial  statements  and
accompanying notes. Actual results can differ from those estimates.

(l)  Recent Accounting Pronouncements:
          In  June  1998,  the  Financial   Accounting  Standards  Board  issued
Statement No. 133, Accounting for Derivative Instruments and Hedging Activities.
The Company  expects to adopt the new Statement  effective  January 1, 2001. The
Statement  will require the Company to recognize all  derivatives on the balance
sheet at fair  value.  The  Company  does not  anticipate  the  adoption of this
Statement  will  have a  significant  effect on its  results  of  operations  or
financial position.

(m)  Advertising:
          Advertising  costs are  expensed in the period the  advertising  takes
place.  Advertising expense for the years ended December 31, 2000, 1999 and 1998
was $238,000, $248,000 and $296,000, respectively.

(n)  Reclassifications:
          Certain   amounts  in  prior  year  financial   statements  have  been
reclassified to conform with the current year  presentation.  Historically,  the
Company  reflected the amount received by customers as reimbursement for freight
costs paid by the Company on their  behalf as a reduction to such  expense.  The
accompanying  financial statements have been restated for all years presented to
reflect such reimbursed  amount as revenues.  This  restatement has been done to
conform with Emerging Issues Task Force  consensus issue 00-10,  "Accounting for
Shipping and Handling Costs". The restatement has resulted in an increase to net
sales of $401,000 and $231,000 in 1999 and 1998,  respectively.  In addition, in
each of these years costs of sales has been increased by the same  corresponding
amount.  This  restatement  results in all  shipping  and  handling  costs being
classified as cost of sales.

NOTE 2 - ASSET PURCHASE

          On December 19, 1997,  Farrel Shaw Limited,  a wholly owned subsidiary
of the Company,  acquired  certain assets and the operations of the Francis Shaw
Rubber  Machinery  ("Shaw")  operations from EIS Group PLC of the United Kingdom
("Seller").  The estimated  purchase price,  including costs of the acquisition,
was approximately $13.9 million.  The purchase and sale agreement  ("Agreement")
between  the  Company  and the  Seller  required  subsequent  adjustment  to the
purchase price if (1) the inventory  value of Shaw at the transfer date was less
than  approximately  $5 million  and (2) the Shaw  operations  did not produce a
minimum profit, as defined in the Agreement,  of approximately  $1.7 million for
the year ended December 31, 1998 (the "Profit Guaranty").

          In June 1998,  the Company  and the Seller  reached  agreement  on the
inventory value transferred  resulting in a payment to the Company by the Seller
of  approximately  $2.7  million , which  amount was used to reduce the purchase
price.  The  operations of Shaw produced a loss (as computed  under the terms of
the  Agreement) of  approximately  $3.6 million for the year ended  December 31,
1998. Accordingly, the Company recorded a receivable from the Seller at December
31, 1998 of  approximately  $5.3 million under the terms of the Profit  Guaranty
provisions  of the Agreement and reduced the purchase  price.  In May 1999,  the
Company reached an


                                 Page 23 of 51



agreement  with the seller and received a cash payment of $4.4 million under the
Profit Guaranty  provisions of the Agreement.  The difference between the amount
recorded at December 31, 1998 for the Profit Guaranty  receivable and the amount
received  from the Seller in May 1999  resulted in an adjustment of the purchase
price allocation.

          The Agreement also required the transfer of the pension  liability for
the Shaw employees  together with the pension assets related to those employees.
The Agreement called for the Seller to appoint an actuary who, together with the
Company's  actuary and the third party that holds the  pension  assets,  were to
determine the related pension  amounts to be transferred.  In February 1999, the
Seller  agreed to  appoint  an actuary  to  fulfill  the  obligations  under the
Agreement.  The consolidated financial statements through September 30, 1999, do
not include any  amounts  related to the  transferred  Shaw  employees  as those
amounts were not  determinable.  In the fourth quarter of 1999, the data for the
net amount of the actuarially  determined  excess of the pension assets compared
with the projected  benefit  obligation for the Shaw employees was finalized and
was recorded as an additional  purchase price adjustment,  which resulted in the
elimination of the amount of goodwill previously recorded.

          The  revised  purchase  price of $7.8  million has been  allocated  as
follows:

                                             (In thousands)

          Inventory                              $2,312
          Machinery & Equipment                   2,505
          Prepaid pension costs                   2,161
          Patents and trademarks                    835
                                                 ------
                                                 $7,813

NOTE 3 - OTHER ASSETS

                                                          12/31/00      12/31/99
                                                          --------      --------
                                                              (In thousands)

Acquired patents and technical know how, net
  of accumulated amortization of $448 and $323,
  respectively..........................................     $299         $484
Other...................................................        -           57
                                                            ------       ------
  Total.................................................     $299         $541
                                                            ======       ======


NOTE 4 - RELATED PARTY TRANSACTIONS

          The Company is a party to an agreement with First Funding  Corporation
(the  "Financial  Services  Agreement"),  pursuant to which the Company  retains
First Funding as its exclusive investment adviser.  Charles S. Jones, a director
of the Company and owner of over 5% of the Company's  outstanding  Common Stock,
is an executive officer of First Funding.  The Financial  Services Agreement may
be  terminated  by either  party upon  twelve  months  written  notice or by the
Company in the event that Mr. Jones is no longer an officer or employee of First
Funding.

          Under the Financial Services Agreement, the Company pays First Funding
an annual  retainer of $450,000 for Mr. Jones'  services.  The Company also pays
for advisory  services  provided by other First  Funding  employees on an hourly
basis and out-of-pocket  expenses. The Company also pays transaction fees in the
event of certain  successful  transactions.  The Company recorded amounts due to
First Funding of $526,000, $719,000 and $866,000, in fiscal 2000, 1999 and 1998,
respectively.  In addition,  the Company also reimbursed First Funding $207,000,
$160,000,  and $236,000 for  out-of-pocket  costs during the same three periods,
respectively. The 1998 amount includes $177,000 for services related to the Shaw
Asset  Purchase  Agreement  (see Note 2). Also included  during 1998 is $205,000
related to restating  and amending the  Company's  credit  facility to include


                                 Page 24 of 51



a term note to finance the Shaw Asset Purchase, to increase the amount available
under the credit facility and to lengthen the term of the credit facility.

NOTE 5 - INVENTORY

Inventory is comprised of the following:
                                                12/31/00         12/31/99
                                                --------         --------
                                                      (In thousands)
          Stock and raw materials.........       $7,997           $7,934
          Work-in-process.................        4,414            4,041
                                                -------          -------
          Total...........................      $12,411          $11,975
                                                =======          =======

          Of the above  inventories at December 31, 2000 and 1999,  $7.0 million
and $6.8  million,  respectively  are  valued  using  the LIFO  method.  Current
replacement  costs were greater than the LIFO carrying  amounts by approximately
$0.2 million and $0.4 million at December 31, 2000 and 1999, respectively.

NOTE 6 - PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment is comprised of the following:

                                                  12/31/00      12/31/99
                                                  --------      --------
                                                      (In thousands)

       Land and buildings.....................     $3,894        $4,033
       Machinery, equipment and other.........     19,155        19,794
       Construction in progress...............        526           354
                                                  --------      --------
                                                   23,575        24,181
         Accumulated depreciation.............    (14,037)      (13,186)
                                                  --------      --------
         Property, plant and equipment, net...     $9,538       $10,995
                                                  ========      ========

          Estimated  depreciable  lives of buildings are 33-40 years.  Estimated
depreciable lives of machinery,  equipment and other depreciable assets are 5-10
years.

NOTE 7 - ACCRUED EXPENSES AND TAXES

          Accrued  expenses  and taxes  includes  accrued  wages and benefits of
approximately  $0.8  million  and $1.2  million at  December  31, 2000 and 1999,
respectively.  Also  included are income taxes  payable of $0.3 million and $0.5
million, at December 31, 2000 and 1999.

NOTE 8 - BANK CREDIT ARRANGEMENTS

          The Company has a worldwide multi-currency credit facility, as amended
on March 28, 2001, with a major U.S. bank consisting of a $7.5 million revolving
credit  facility  for direct  borrowings  and  letters of credit,  a  (pound)3.0
million foreign exchange  contracts facility and term note. The revolving credit
facility  expires on February 15, 2002.  Interest  varies based upon  prevailing
market   interest   rates  (8.5%  and  7.8%  at  December  31,  2000  and  1999,
respectively).  The facility contains limits on direct borrowings and letters of
credit  combined  based upon  stipulated  percentages  of  accounts  receivable,
inventory and backlog.  The facility also contains covenants  specifying minimum
and maximum operating  thresholds for operating  results and selected  financial
ratios. The agreement contains certain  restrictions on investments,  borrowings
and the sale of assets. The Company's ability to pay dividends is limited to the
aggregate  of (a) 25% of the  Company's  cumulative  net income  during the most
recently completed four fiscal quarters after deducting distributions previously
made and (b)  purchases  by the  Company  of its  common  stock  during the same
period.  The weighted  averaged  interest rate incurred on borrowings  was 8.6%,
7.6% and 8.6% in fiscal  2000,  1999 and  1998,  respectively.  There  were $4.9
million and $3.8 million of letters of credit  outstanding  at December 31, 2000
and 1999, respectively.

          At December 31, 2000 and 1999, there was $2.4 million and $3.9 million
outstanding under the term loan. Approximately,  $1,194,000 ((pound)800,000) and
$1,292,000 was classified as a current liability at December 31,



                                 Page 25 of 51



2000,  and 1999,  respectively.  At December 31, 2000 and 1999,  $1,194,000  and
$2,584,000 was classified as a long-term liability,  respectively. The term note
requires equal quarterly payments of (pound)200,000 through December 31, 2002.

NOTE 9 - COMMITMENTS AND CONTINGENCIES

     (a)  Commitments:

          Aggregate future lease commitments under operating leases, principally
for office space, equipment and vehicles, are as follows:

                    Year ending
                    December 31,          (In thousands)
                    ------------          --------------
                    2001                       $322
                    2002                        187
                    2003                        104
                    2004                         61
                    2005                         25

          Rental  expense for the years ended  December 31, 2000,  1999 and 1998
was $494,000, $464,000, $594,000, respectively.

     (b)  Contingencies:

          The Company is a defendant in certain lawsuits arising in the ordinary
course of business,  primarily  related to product  liability  claims  involving
machinery  manufactured  by the Company.  While the outcome of lawsuits or other
proceedings against the Company cannot be predicted with certainty,  the Company
does not expect that these  matters will have a material  adverse  effect on the
Company's financial position or results of operations.

NOTE 10 - STOCK PLANS

          The  Company  sponsors a Stock  Option  Plan and an  Employees'  Stock
Purchase Plan, both established in 1997.

          The 1997  Omnibus  Stock  Incentive  Plan  authorizes  the granting of
incentive  stock  options  and  non-qualified  stock  options to  purchase up to
500,000 shares of common stock. Option awards may be granted by the Compensation
Committee of the Board of Directors through May 23, 2007 to eligible  employees.
The terms (exercise price, exercise period and expirations) of each option award
are at the  discretion of the  Compensation  Committee  subject to the following
limitations.  The exercise  price of an  Incentive  Stock Option may not be less
than the fair  market  value as of the date of the grant (or 110% in the case of
an incentive stock option granted to a 10% stockholder). The exercise period may
not exceed 10 years from the date of the grant.  At December 31,  2000,  430,000
shares are available for future issuance.

          Prior to 1997 the Company  granted  stock  options  under a previously
sponsored plan to eligible  employees and directors of the Company.  At December
31, 2000, options to purchase 429,000 shares remain outstanding under that plan.

          The Company  accounts for stock  options under  Accounting  Principles
Board Opinion No. 25,  "Accounting for Stock Issued to Employees" ("APB 25") and
not the fair value method as provided by Financial  Accounting  Standard  Number
123,  "Accounting  and  Disclosure of Stock-Based  Compensation."  The Company's
Stock  Option  Plan  requires  options to be granted at the market  price of the
Company's  common  stock on the date the options are  granted,  and as a result,
under APB 25 no compensation expense is recognized.


                                 Page 26 of 51



          The following  table presents a summary of the Company's  stock option
activity and related information for the years ended:



                                                     2000                    1999                      1998
                                            --------------------  ----------------------  ----------------------
                                                       Weighted-              Weighted-                Weighted-
                                                        Average                Average                 Average
                                             Options    Exercise   Options     Exercise     Options    Exercise
                                             (000's)     Price     (000's)      Price       (000's)     Price
                                            --------------------  ----------------------  ----------------------

                                                                                      
Outstanding, beginning of year                514         $5.32       515        $5.45          459     $5.86
Granted                                        10          2.13        85         2.00           60      2.19
Exercised                                       -          -            -            -            -        -
Forfeited                                      25          2.00       86          3.34            4      3.88
                                            --------------------   ---------------------  --------------------
Outstanding, end of year                      499         $5.42       514        $5.32          515     $5.45
                                            --------------------   ---------------------  --------------------
Exercisable, end of year                      472         $5.62       435        $5.83          420     $5.96
Weighted-average fair value of options
    granted during the year                               $1.16                  $1.18                  $1.19


          The  following  table  summarizes   information  about  stock  options
outstanding at December 31, 2000:



                       Options Outstanding                           Options Exercisable
- ----------------------------------------------------------------  -------------------------
                                      Weighted-       Weighted-                  Weighted-
                                       Average        Average                     Average
   Range of         Number of         Remaining       Exercise     Number of      Exercise
Exercise Prices     Options       Contractual Life     Price        Options        Price
- ----------------------------------------------------------------  -------------------------
                                                                 
$2.00 -   $3.74      70,000           9.5 years        $2.02         43,333        $2.01
x3.75 -    5.50     248,000             4               4.55        248,000         4.55
 5.51 -    8.50      95,000           2.5               6.32         95,000         6.32
 8.51 -   10.00      86,000           1.0               9.73         86,000         9.73
- ----------------------------------------------------------------  -------------------------
$2.19 -  $10.00     499,000           4.0 years        $5.42        472,333        $5.62



                                 Page 27 of 51



Pro forma information regarding net income and earnings per share is required by
FAS  123,  and has been  determined  as if the  Company  had  accounted  for its
employee  stock  options  under the fair value method of FAS 123. The fair value
for these options  granted under the Stock Option Plan was estimated at the date
of grant using the  Black-Scholes  option  pricing  model,  one of the allowable
valuation  models under FAS 123, with the following  assumptions  for 2000, 1999
and 1998:

                                                       2000     1999     1998
                                                       -----    -----    -----
    Risk free interest rate                            6.07%    6.52%    4.65%
    Dividend yields                                    0.0%     2.0%     2.0%
    Expected volatility factor of the expected
      market price of the Company's common stock        .379     .639     .595
    Weighted average expected life of each option      8 yrs.   8 yrs.   8 yrs.

          The weighted  average fair value of options  granted during 2000, 1999
and 1998 was $0.92,  $1.18 and $1.19,  respectively.  The  Black-Scholes  option
valuation  model was developed  for use in  estimating  the fair value of traded
options,  which  have no  vesting  restriction  and are fully  transferable.  In
addition,  option  valuation  models  require  the  input of  highly  subjective
assumptions  including  the  expected  stock  price  volatility.  The  Company's
employee  stock  options  have  characteristics  different  than those of traded
options,  and changes in the subjective input  assumptions can materially affect
the fair value  estimate,  therefore,  in  management's  judgment,  applying the
provisions of FAS 123 does not necessarily  provide a reliable single measure of
the fair value of its stock  options.  The current pro forma net income will not
necessarily be representative of pro forma net income in future years.

          For purposes of pro forma disclosures, the estimated fair value of the
options is amortized to expense over the options vesting  period.  The Company's
pro forma information is as follows:

                                                        Year ended
                                                        ----------
                                             12/31/00     12/31/99    12/31/98
                                             --------     --------    --------
                                           (In thousands, except per share data)

Pro forma net income (loss)                  $(1,001)      $1,731      $2,237
Pro forma earnings (loss) per share -
   basic and diluted                         $ (0.19)       $0.32       $0.37

          Under the 1997 Employees' Stock Purchase Plan, the Board of Directors'
may offer each eligible  employee of the Company the right to purchase,  in each
year through 2001,  shares of common stock  equivalent in value to not more than
5% of the employee's annual  compensation,  up to a maximum of $25,000 per year.
At the  time of the  offering  by the  Board of  Directors  the  employees  must
designate the amount to be withheld  during the next 24 month  purchase  period.
The  purchase  price is the lower of 85% of the fair market  value of the common
stock on the date of offering  or 85% of the fair  market  value on the date the
applicable purchase period ends. Not more than an aggregate of 500,000 shares of
common stock may be purchased  under the stock  purchase plan. Any employee who,
after the purchase, would hold 5% or more of the common stock is ineligible.  No
options to purchase shares were offered during 2000, 1999 and 1998.

          During  1999  and  1998,   approximately   11,700  and  5,400  shares,
respectively,  were  distributed to employees under this plan. The 1999 and 1998
distribution  includes  4,875 and 404  shares  respectively  from the  Company's
treasury shares, for which retained earnings was adjusted. At December 31, 2000,
there were no shares subscribed to under these plans.

          The Company may  purchase up to  $4,750,000  of its common stock under
its  discretionary  open market stock repurchase plan.  During fiscal 2000, 1999
and 1998 the Company purchased 20,000, 694,300 and 3,500 shares of common stock,
respectively,  under  this plan for  approximately  $16,000,  $1.5  million  and
$9,000, respectively which are included in treasury stock.


                                 Page 28 of 51



NOTE 11 - BENEFIT PLANS

          The accounting for pensions and retiree health benefits, which will be
paid out over an  extended  period of time in the  future,  requires  the use of
significant estimates concerning  uncertainties about employee turnover,  future
pay scales,  interest  rates,  rates of return on investments and future medical
costs.  The  estimates  of  these  future  employee  costs  are  allocated  in a
systematic  manner to the years when  service is  rendered to the Company by the
employee.  The annual cost is comprised of the service cost component related to
current  employee  service,  an  interest  cost  related to the  increase in the
benefit  obligations  due to the passage of time (the  benefit  obligations  are
stated at a present  value  which  increases  each year as the  discount  period
decreases),  less the  earnings  achieved  on assets  invested  in the  employee
benefit  plan.  Differences  between the  estimates  and actual  experience  are
deferred and amortized to expense over a period of time.

Pension Plans
- -------------

          The Company has  retirement  plans  covering  portions of domestic and
foreign employees. The foreign plan consists of one defined benefit plan for the
Company's U.K. employees. The Company funds the domestic plan in accordance with
the Employee Retirement Income Security Act of 1974 (ERISA) and the foreign plan
in accordance with appropriate  governmental  regulations in the United Kingdom.
Pension expense is actuarially  determined in accordance with generally accepted
accounting principles and differs from amounts funded annually.

          The Company has a domestic  defined  benefit  pension  plan for hourly
employees  which provides  benefits based on employees'  years of service.  Plan
assets are invested in short-term securities, equity securities and real estate.
The Company has a foreign defined  benefit  pension plan covering  substantially
all employees which provide  stipulated  amounts at retirement based on years of
service and earnings.  Plan assets are invested in  securities,  real estate and
cash.  The following  table  summarizes  the  components of domestic and foreign
pension expense:

                                                            Year ended
                                                            ----------
                                                  12/31/00   12/31/99   12/31/98
                                                  --------   --------   --------
    Domestic pension expense:                              (In thousands)
Service cost-benefits earned during the period    $    73    $    75    $    62
Interest cost on projected benefit obligation .       152        146        136
Expected return on plan assets ................      (177)      (174)      (147)
Recognized net actuarial loss .................        44         52         27
Amortization of transition, asset .............         0          2          7
Amortization of prior service cost ............        10         11         11
                                                  -------    -------    -------
    Net domestic pension expense ..............   $   102    $   112    $    96
                                                  =======    =======    =======

     Foreign pension expense:
Service cost-benefits earned during the period    $   675    $   761    $   641
Interest cost on projected benefit obligation .     1,324      1,265        762
Estimated return on plan assets ...............    (1,774)    (1,568)      (799)
Recognized net actuarial loss .................         5         32          6
Amortization of transition asset ..............      --          (39)      (159)
                                                  -------    -------    -------
     Net foreign pension expense ..............   $   230    $   451    $   451
                                                  =======    =======    =======

          The Company's  funding policy is guided by government  regulations and
the  Company's  desire to accumulate  sufficient  assets in the benefit plans to
meet  obligations  for  retirement  benefits.  At any point in time there may be
differences  between  the  estimates  used  in  establishing  pension  cost  for
accounting  purposes,  the criteria for funding  amounts and actual  experience,
thus  there  will  always  be  an  amount  by  which  the  Company  is  over  or
under-funded.

                                 Page 29 of 51



          The following table sets forth the funded status under U.S. accounting
standards  of the  domestic  and  foreign  defined  benefit  plans  and  amounts
recognized in the balance sheets:



                                                              Domestic                    Foreign
                                                              --------                    -------
                                                             December 31,               December 31,
                                                             ------------               ------------
                                                         2000          1999           2000         1999
                                                         ----          ----           ----         ----

                                                                                     
Change in Projected Benefit Obligation
   Balance at the beginning of the year ...........     $  2,407     $  2,387       $ 23,666     $ 12,366
   Service cost ...................................           73           75            675          761
   Interest cost ..................................          152          146          1,323        1,265
   Plan participant contributions .................         --           --              196          239
   Actuarial (gain) losses ........................         (270)         (84)          (316)         982
   Foreign currency exchange rates ................         --           --           (1,852)        (328)
   Benefits paid ..................................         (134)        (117)        (1,017)        (808)
   Business combinations ..........................           80         --             --          9,189
                                                        --------     --------       --------     --------
   Balance at the end of the period ...............     $  2,308     $  2,407       $ 22,675     $ 23,666
                                                        ========     ========       ========     ========
Change in Fair Value Plan Assets
   Balance at the beginning of the year ...........     $  2,279     $  2,114       $ 26,788     $ 10,243
   Actual return on assets ........................           26          120           (649)       5,064
   Contributions - employer .......................          200          162            946          111
   Contributions - employee .......................         --           --              196          239
   Foreign currency exchange rates ................         --           --           (2,066)        (273)
   Benefits paid ..................................         (134)        (117)        (1,017)        (808)
   Business combinations ..........................         --           --             --         12,212
                                                        --------     --------       --------     --------
   Balance at the end of the period ...............     $  2,371     $  2,279       $ 24,198     $ 26,788
                                                        ========     ========       ========     ========
Funded status of the plan
   (Under) over funded ............................     $     63     ($   128)      $  1,523     $  3,122
   Unrecognized net actuarial (gain)  loss ........          500          662          1,293         (832)
   Unamortized prior service cost .................          135           57           --           --
                                                        --------     --------       --------     --------
   Prepaid Pension Expense ........................     $    698     $    591       $  2,816     $  2,290
                                                        ========     ========       ========     ========
   Discount rate ..................................         7.25%        6.50%          6.00%        6.00%
   Rate of increase in future compensation levels .          N/A          N/A           3.00%        3.00%
   Expected long-term rate of return on plan assets         8.00%        8.00%          7.00%        7.00%



          The above 1999 amounts  reflect the transfer of the pension  liability
and pension  assets related to the Farrel Shaw Rubber  Machinery  asset purchase
(see Note 2).



                                 Page 30 of 51



          The funded  status under  regulatory  guidelines  in the U.K.  used to
determine  legally  required  minimum funding amounts for the Company's  foreign
plan varies  significantly from the funded status for U.S. accounting  purposes.
Based upon the last minimum  funding  computation  dated April 1999 for the U.K.
plan, the Company is required to make annual  contributions  to the pension plan
for past service of approximately  $265,000 a year. Based upon the nature of the
minimum  funding  computation  this  amount is subject to change the next time a
computation is performed.  The Company is also required to make contributions to
the plan for current benefits earned. This amount was approximately  $379,000 in
2000.  U.K.  government  regulations  require that by the year 2007, the plan be
fully funded under the statatory minimum funding  computation.  The Company also
made a special contribution in 2000 of approximately  $302,000. The Company will
commission a new minimum funding computation for April 2001.

          The Company  changed the  domestic  discount  rate in 2000 and 1999 in
response to year-end interest rates. The Company had a minimum pension liability
of $1,030,000 at December 31, 1999. No minimum pension liability was required at
December 31, 2000.  The  adjustments  to the minimum  liability were recorded in
1999 and 2000 as comprehensive  income included in stockholders'  equity, net of
applicable  income  taxes.  Comprehensive  income was  $613,000  and $964,000 in
fiscal 2000 and 1999 respectively (see Note 12).

          At December 31, 1999, for the foreign  pension plans with  accumulated
obligations  in  excess  of  plan  assets,  the  projected  benefit  obligation,
accumulated  benefit obligation and fair value of plan assets were $3.9 million,
$3.8 million and $3.3 million, respectively.

          The  Company  has a  domestic  401(k)  retirement  plan  for  salaried
employees which includes matching and discretionary  non-matching  contributions
by  the  Company.  Approximately  $107,000,  $112,000  and  $78,000  of  Company
contributions were expensed in fiscal 2000, 1999 and 1998, respectively.

Postemployment Benefits Other Than Pensions
- -------------------------------------------

          The  Company  generally  provides  health  care  benefits  to eligible
domestic union retired  employees who retired prior to 1994 and their dependents
through age 65. The Company is self-insured  for claims prior to age 65 and pays
these as incurred.  Retired  employees  and their  dependents  were  entitled to
select  Supplemental  Medicare Coverage A and B only at age 65. The Company pays
75% of the monthly Medicare premiums for most of these individuals.  Eligibility
for these  retiree  health care  benefits was attained  upon reaching age 60 and
completing 10 years of service.

          The   following   table   summarizes   the   Company's   expense   for
postemployment benefits other than pensions.

                                                             Year ended
                                                    12/31/00  12/31/99  12/31/98
                                                    --------  --------  --------
                                                           (In thousands)

Service cost- benefits earned during the period ..     --        --        --
Interest cost on accumulated postretirement
  benefit obligation .............................    $ 54      $ 49      $ 81
Amortization of net loss (gain) ..................     (15)      --        --
                                                      ----      ----      ----
Net periodic postretirement benefit costs ........    $ 39      $ 49      $ 81
                                                      ====      ====      ====


                                 Page 31 of 51



          The Company's non-pension postretirement benefit plans are not funded.
The status of the plans are as follows:

                                                       12/31/00       12/31/99
                                                       --------       --------
                                                             (In thousands)
Accumulated postretirement benefit obligation:
     Beginning of the year                               $918          $1,248
     Interest cost                                         54              57
     Recognized actuarial (gain) loss                    (123)           (309)
     Benefits Paid                                        (63)            (78)
                                                       ------          ------
     End of the year                                      786             918
     Unrecognized actuarial (gain) loss                   332             220
                                                       ------          ------
Accrued postretirement benefit obligation              $1,118          $1,138
                                                       ======          ======

          The  assumed   discount  rate  used  in  determining  the  accumulated
postretirement  benefit  obligation was 7.25% and 6.50% at December 31, 2000 and
1999, respectively.  The change in assumptions did not have a material impact on
the obligation or net periodic  postretirement  benefit cost. The assumed health
care cost trend rate used in measuring the  accumulated  postretirement  benefit
obligation  was 8% at December 31, 2000 and declines .5% per year to 5.5% by the
year 2005 and remains at that level  thereafter.  The  assumed  health care cost
trend   rate   has  a   significant   effect   on  the   amounts   reported.   A
one-percentage-point  change in the  assumed  health  care cost trend rate would
have the following effects:



                                                                                     1-Percentage-Point
                                                                                   Increase      Decrease
                                                                                   ----------------------
                                                                                       (In thousands)

                                                                                              
          Increase (decrease) in the interest cost components in 2000                $57            $(50)
          Increase (decrease) in postretirement benefit obligation as of 2000       $846           $(730)


NOTE 12 - ACCUMULATED COMPREHENSIVE INCOME (LOSS)

          The components of other comprehensive income (loss) are as follows:

                                        Foreign
                                        Currency      Minimum
                                       Translation    Pension
                                       Adjustments   Liability      Total
                                       -----------   ----------     -----
                                                   (In thousands)
Balance at December 31, 1997 .......     ($   63)     ($  303)     ($  366)
Cumulative translation adjustment ..          (1)        --             (1)
Minimum pension liability adjustment        --         (1,855)      (1,855)
Deferred taxes relating to minimum
  Pension liability ................        --            581          581
                                         -------      -------      -------
Balance at December 31, 1998 .......         (64)      (1,577)      (1,641)

Cumulative translation adjustment ..        (245)        --           (245)

Minimum pension liability adjustment        --          1,399        1,399
Deferred taxes relating to minimum
  Pension liability ................        --           (435)        (435)
                                         -------      -------      -------
Balance at December 31, 1999 .......        (309)        (613)        (922)
Cumulative translation adjustment ..        (885)        --           (885)
Minimum pension liability adjustment        --          1,005        1,005
Deferred taxes relating to minimum
  Pension liability ................        --           (392)        (392)
                                         -------      -------      -------
Balance at December 31, 2000 .......     ($1,194)     $     0      ($1,194)
                                         =======      =======      =======


                                 Page 32 of 51



NOTE 13 - PROVISION FOR INCOME TAXES

     Pre-tax  income  (loss) and  provision  (benefit)  for income taxes for the
years ended December 31, 2000, 1999 and 1998 are as follows:

                                                           Year ended
                                                12/31/00    12/31/99    12/31/98
                                                --------    --------    --------

The domestic and foreign components of                   (In thousands)
income (loss) before income taxes are:
           Domestic ........................     $ 1,203     $ 2,284     $ 3,325
           United Kingdom ..................      (2,169)        591         498
                                                 -------     -------     -------
                                                 $  (966)    $ 2,875     $ 3,823
                                                 =======     =======     =======
The provision (benefit) for income taxes is:
         Current:
           United States ...................     $   392     $   825     $   918
           United Kingdom ..................           0         110           9
           State ...........................         107         208          83
                                                 -------     -------     -------
                                                     499       1,143       1,010
                                                 -------     -------     -------

          Deferred:
            United States ..................          (1)        (49)        127
            United Kingdom .................        (481)         47         171
            State ..........................           0         (26)        238
                                                 -------     -------     -------
                                                    (482)        (28)        536
                                                 -------     -------     -------
                                                 $    17     $ 1,115     $ 1,546
                                                 =======     =======     =======

     Deferred tax  liabilities  (assets)  result from the following  differences
between financial reporting and tax accounting.

                                                         12/31/00      12/31/99
                                                         --------      --------
                                                            (In thousands)
Deferred tax liabilities:
- -------------------------
Fixed Assets ........................................     $   615      $ 1,062
Pension .............................................       1,120          562
Inventory valuation .................................         102           86
Intangibles .........................................          89          145
Other ...............................................          24         --
                                                          -------      -------
Total deferred tax liabilities ......................       1,950        1,855
                                                          -------      -------
Deferred tax assets:
- --------------------
Non pension postretirement benefits .................        (447)        (455)
Installation and warranty cost accruals .............        (270)        (334)
Vacation reserve ....................................         (98)         (98)
Bad debt reserve ....................................         (36)         (38)
Net operating loss carryforward .....................        (641)        --
Other reserves ......................................         (71)        (114)
Other ...............................................           3          (50)
                                                          -------      -------
Total deferred tax assets ...........................      (1,560)      (1,089)
                                                          -------      -------
Net deferred tax liability before valuation allowance         390          766
Valuation allowance .................................         197            0
                                                          -------      -------
Net deferred tax liability ..........................     $   587      $   766
                                                          =======      =======

A valuation  allowance of $197,000 was  established  in 2000.  The Net Operating
Loss Carry-forward  relates to the Company's U.K.  operations and can be carried
forward indefinitely.



                                 Page 33 of 51



A  reconciliation  from statutory U.S. federal income taxes to the actual income
taxes is as follows:

                                                           Year ended
                                              12/31/00      12/31/99    12/31/98
                                              --------      --------    --------
                                                        (In thousands)

Statutory provision (benefit) ............    $  (328)     $   978      $ 1,300
U.S.--U.K. rate differential .............         87          (44)         (20)
State income taxes, net of federal benefit         71          120          212
Permanent differences ....................          2           75           79
Valuation allowance ......................        197         --           --
Other ....................................        (12)         (14)         (25)
                                              -------      -------      -------
Actual provision .........................    $    17      $ 1,115      $ 1,546
                                              =======      =======      =======

NOTE 14 - EARNINGS PER SHARE

     The  following  table  sets  forth the  computation  of basic  and  diluted
earnings per share:



                                                          Year ended
                                           12/31/00        12/31/99       12/31/98
                                           ---------      ----------     ----------
                                               (In thousands, except share data)
                                                                
Net income (loss) applicable to
  Common stockholders ................     ($    983)     $    1,760     $    2,277
                                           =========      ==========     ==========

Weighted average number of common
   Shares outstanding - basic ........     5,249,228       5,447,807      5,941,837
Effect of dilutive stock and
   Purchase options ..................          --             6,195         24,539
                                           ---------      ----------     ----------

Weighted average number of
   Common shares outstanding - diluted     5,249,228       5,454,002      5,966,376
                                           =========      ==========     ==========

Net income (loss) per share-basic ....     $   (0.19)     $     0.32     $     0.38
                                           =========      ==========     ==========
Net income (loss) per share-diluted ..     $   (0.19)     $     0.32     $     0.38
                                           =========      ==========     ==========




                                 Page 34 of 51




NOTE 15 - OTHER INCOME(EXPENSE), NET

          For the year ended December 31, 1998, other income (expense)  includes
gains of approximately $0.3 million from the disposal of fixed assets.

 NOTE 16 - FOREIGN OPERATIONS, EXPORT SALES AND MAJOR CUSTOMERS

          The Company's  operations are considered  one operating  segment.  The
Company's products consist of new machines,  spares and repair related services.
The Company's products and services are sold to commercial  manufacturers in the
plastic and rubber industries.  The manufacturing,  assembly and distribution of
the Company's products are essentially the same.

          The following  provides gross revenue by product and  geographic  area
for the years ended December 31, 2000, 1999 and 1998:

                                                          Year ended
                                               -------------------------------
                                                 2000        1999        1998
                                               -------     -------     -------
                                                        (In thousands)
Sale by Product Line
- --------------------

New Machines .............................     $29,000     $33,192     $56,057
Spares ...................................      17,471      18,981      20,206
Repairs ..................................      16,270      20,620      21,154
Other ....................................       1,482       1,662         850
                                               -------     -------     -------
Total ....................................     $64,223     $74,455     $98,267
                                               =======     =======     =======


Geographic Sales by Destination
- -------------------------------

United States ............................     $41,365     $41,601     $51,416
United Kingdom ...........................       3,572       4,889       9,915
Europe (excluding U.K.) ..................       7,200      15,958      21,399
North America (excluding U.S.)............       4,522       2,766       3,099
Asia .....................................       5,049       5,964       6,446
Middle East ..............................         970         432       4,271
Other ....................................       1,545       2,845       1,721
                                               -------     -------     -------
     Total ...............................     $64,223     $74,455     $98,267
                                               =======     =======     =======

          There  are no sales to a single  customer  which  exceeded  10% of the
Company's revenue for the years ended December 31, 2000, 1999 and 1998.

          The Company operates a global business with interdependent  operations
and employs a global management  approach.  In consideration of certain economic
factors,  the  distribution  of  customer  orders and  associated  revenues  and
expenses  between the U.S. or U.K. is at the discretion of management.  As such,
the chart below should not be construed as indicative of U.S. and U.K. operating
results were the Company not to operate in such a manner.


                                 Page 35 of 51




          Net sales to unaffiliated  customers,  operating  income and assets of
the U.S. and U.K.  operations  for the years ended  December 31, 2000,  1999 and
1998 are as follows:
                                          United      United
                                          States      Kingdom     Consolidated
                                         -------------------------------------
                                                  (In  thousands)

Year ended 12/31/00:
     Sales to unaffiliated Customers     $ 48,427     $ 15,796      $ 64,223
     Operating income (loss) .......     $  1,131     $ (1,968)     $   (837)
     Long-lived assets .............     $  5,472     $  7,879      $ 13,351
     Total assets ..................     $ 22,592     $ 21,340      $ 43,932

Year ended 12/31/99:
     Sales to unaffiliated Customers     $ 48,218     $ 26,237      $ 74,455
     Operating income ..............     $    564     $    640      $  1,204
     Long-lived assets .............     $  5,713     $  8,704      $ 14,417
     Total assets ..................     $ 24,451     $ 24,411      $ 48,862

Year ended 12/31/98:
     Sales to unaffiliated Customers     $ 57,529     $ 40,738      $ 98,267
     Operating income ..............     $  3,388     $  1,133      $  4,521
     Long-lived assets .............     $  6,044     $  8,948      $ 14,992
     Total assets ..................     $ 29,006     $ 34,259      $ 63,265

NOTE 17 - QUARTERLY FINANCIAL DATA (UNAUDITED):

          Summarized quarterly financial data for fiscal 2000:



                                                            (In thousands except per share data)
                                                                            Quarter
                                                         -------------------------------------------
                                                          First      Second       Third      Fourth
                                                         -------     -------     -------     -------
                                                                                 
Fiscal 2000
- -----------
Net Sales ..........................................     $11,555     $15,270     $17,488     $19,910
                                                         =======     =======     =======     =======
Gross Margin .......................................     $ 2,077     $ 3,997     $ 4,066     $ 5,018
                                                         =======     =======     =======     =======
Other income (expense) .............................     $   (87)    $    35     $   (92)    $    15
                                                         =======     =======     =======     =======
Net income (loss) ..................................     $(1,480)    $  (132)    $  (133)    $   762
                                                         =======     =======     =======     =======
Basic and diluted net income (loss) per common share     $ (0.28)    $ (0.03)    $ (0.03)    $  0.15
                                                         =======     =======     =======     =======
Basic weighted average shares outstanding (000's) ..       5,250       5,250       5,250       5,243
                                                         =======     =======     =======     =======
Diluted weighted average shares outstanding (000's)        5,250       5,250       5,250       5,243
                                                         =======     =======     =======     =======



                                 Page 36 of 51



         Summarized quarterly financial data for fiscal 1999:



                                                            (In thousands except per share data)
                                                                            Quarter
                                                         -------------------------------------------
                                                          First      Second       Third      Fourth
                                                         -------     -------     -------     -------
                                                                                 
Fiscal 1999
- -----------
Net Sales ..........................................     $13,029     $17,744     $20,193     $ 23,489
                                                         =======     =======     =======     ========
Gross Margin .......................................     $ 2,316     $ 4,626     $ 6,165     $  5,049
                                                         =======     =======     =======     ========
Other income (expense) .............................     $ 1,873     $    82     ($  166)    ($   118)
                                                         =======     =======     =======     ========
Net income (loss) ..................................     ($  179)    $   344     $ 1,096     $    499
                                                         =======     =======     =======     ========
Basic and diluted net income (loss) per common share     ($ 0.02)    $  0.05     $  0.20     $   0.09
                                                         =======     =======     =======     ========
Basic weighted average shares outstanding (000's) ..       5,813       5,387       5,461        5,293
                                                         =======     =======     =======     ========
Diluted weighted average shares outstanding (000's)        5,813       5,392       5,461        5,293
                                                         =======     =======     =======     ========


          In the fourth  quarter of 1999,  the Company  finalized the accounting
for the purchase of certain  assets and the  operations  of Shaw,  as more fully
discussed  in Note 2. This  resulted  in the  reversal  of  $100,000 of goodwill
amortization  expensed in prior quarters.  In addition, in the fourth quarter of
1999,  the Company  recorded an  adjustment  to write down the value of its U.K.
inventory by approximately $1,000,000.

          The quarterly financial data has been restated to reflect the adoption
of Emerging Issues Task Force  Consensus  Issue 00-10,  "Accounting for Shipping
and Handling Fees and Costs",  and SEC Staff Accounting  Bulletin 101,  "Revenue
Recognition". The following tables summarize the effect of the restatement.




                                                                       (In thousands)
                                                                           Quarter
                                                      ---------------------------------------------
                                                      First         Second       Third       Fourth
                                                      -----         ------       -----       ------
                                                                                 
Fiscal 2000
- -----------
Increase (decrease) in net sales due to
  EITF 00-10 ....................................     $   118      $   133      $   175      $   135
  SAB101 ........................................        --           (539)         426          113
                                                      -------      -------      -------      -------
Increase (decrease) .............................     $   118      ($  406)     $   601      $   248
                                                      =======      =======      =======      =======

Increase (decrease) in gross margin due to SAB101          $-      $  (232)     $   140      $    92
                                                      =======      =======      =======      =======

Net income (loss) prior to restatement ..........     $(1,480)     $    52      $  (302)     $   747
  Effect of SAB101 ..............................        --           (184)         169           15
                                                      -------      -------      -------      -------
Net income (loss) restated ......................     $(1,480)     $  (132)     $  (133)     $   762
                                                      =======      =======      =======      =======



                                 Page 37 of 51






                                                                   (In thousands)
                                                                       Quarter
                                                      ---------------------------------------
                                                      First       Second     Third     Fourth
                                                      -----       ------     -----     ------
                                                                            
Fiscal 1999
- -----------
Increase (decrease) in net sales due to
  EITF 00-10 ....................................     $   72      $  125     $  102     $  102
  SAB101 ........................................       (337)        337       --         --
                                                      ------      ------     ------     ------
Increase (decrease) .............................     $ (265)     $  462     $  102     $  102
                                                      ======      ======     ======     ======

Increase (decrease) in gross margin due to SAB101     $  (88)     $   88       --         --
                                                      ======      ======     ======     ======

Net income (loss) prior to restatement ..........     $ (117)     $  282     $1,096     $  499
  Effect of SAB101 ..............................        (62)         62       --         --
                                                      ------      ------     ------     ------
Net income (loss) restated ......................     $ (179)     $  344     $1,096     $  499
                                                      ======      ======     ======     ======





                                 Page 38 of 51





ITEM 9 -  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
          FINANCIAL DISCLOSURE

              None.



                                 Page 39 of 51



                                    PART III


ITEM 10 - DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

          The  information  called  for by this item is  incorporated  herein by
reference to the definitive  Proxy Statement to be filed with the Securities and
Exchange  Commission  not later than 120 days after the year ended  December 31,
2000 and  delivered to  stockholders  in connection  with the Annual  Meeting of
Stockholders to be held on June 12, 2001.

ITEM 11 - EXECUTIVE COMPENSATION

          The  information  called  for by this item is  incorporated  herein by
reference to the definitive  Proxy Statement to be filed with the Securities and
Exchange  Commission  not later than 120 days after the year ended  December 31,
2000 and  delivered to  stockholders  in connection  with the Annual  Meeting of
Stockholders to be held on June 12, 2001.

ITEM 12 - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

          The  information  called  for by this item is  incorporated  herein by
reference to the definitive  Proxy Statement to be filed with the Securities and
Exchange  Commission  not later than 120 days after the year ended  December 31,
2000 and  delivered to  stockholders  in connection  with the Annual  Meeting of
Stockholders to be held on June 12, 2001.

ITEM 13 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

          The  information  called  for by this item is  incorporated  herein by
reference to the definitive  Proxy Statement to be filed with the Securities and
Exchange  Commission  not later than 120 days after the year ended  December 31,
2000 and  delivered to  stockholders  in connection  with the Annual  Meeting of
Stockholders  to be held on June  12,  2001.  See  also  Notes  to  Consolidated
Financial Statements, Note 4, appearing in Item 8 herein.



                                 Page 40 of 51



                                     PART IV


ITEM 14 - EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES AND REPORTS ON FORM 8-K



     (a)  Documents Filed as Part of Form 10-K                                                                          Page
     ---  ------------------------------------                                                                          ----

          1.   Financial Statements

                                                                                                                      
          Report of Independent Auditors.................................................................................16
          Consolidated Balance Sheets as of December 31, 2000 and 1999...................................................17
          Consolidated Statements of Operations for the years ended December 31, 2000, 1999 and 1998.....................18
          Consolidated Statements of Stockholders' Equity for the years ended December 31, 2000, 1999 and 1998...........19
          Consolidated Statements of Cash Flows for years ended December 31, 2000, 1999 and 1998.........................20
          Notes to Consolidated Financial Statements................................................................21 - 38

          2.   Financial Statement Schedule

          Report of Independent Auditors on Financial Statement Schedule.................................................46
          Schedule II - Valuation and Qualifying Accounts................................................................47


          All other schedules are omitted because they are not applicable or the
          required  information  is shown in the  financial  statements or notes
          thereto.



                                 Page 41 of 51



3. Exhibits                                                                Page
                                                                           ----
Exhibits
- --------

Exhibit 3(a)    Articles of Incorporation - Filed as an exhibit to the
                Registrant's  Registration  Statement as Form S-1 (No.
                33-43539) and incorporated herein by reference.              N/A

Exhibit 3(b)    By-laws  - Filed  as an  exhibit  to the  Registrant's
                Registration  Statement as Form S-1 (No. 33-43539) and
                incorporated herein by reference.                            N/A

Exhibit 4       Amended and restated Credit  Agreement  between Farrel       N/A
                Corporation  and  Chase  Manhattan  Bank dated January
                23, 1998. Filed as an exhibit to the Registrant's Form
                10K for the year ended December 31, 1997.

Exhibit 4       First  amendment  to the amended and  restated  Credit
                Agreement   Between  Farrel   Corporation   and  Chase
                Manhattan  Bank dated  November 30, 1998.  Filed as an
                exhibit to  the  Registrants's Form 10K  For  the year       N/A
                ended December 31, 1998.

Exhibit 4       Notice  of   commitment   reduction   between   Farrel
                Corporation   and  The  Chase  Manhattan  Bank  dated        48
                October 16, 2000.

Exhibit 4       Second  amendment  to the amended an  restated  Credit
                Agreement   between  Farrel   Corporation   and  Chase       49
                Manhattan Bank dated December 27, 2000.

Exhibit 4       Notice  of   commitment   reduction   between   Farrel
                Corporation  and The Chase  Manhattan Bank dated March       51
                28, 2001.

Exhibit 10(b)   Employment  Agreement between Rolf K. Liebergesell and
                the  Registrant,  dated November 1, 1991.  Filed as an
                exhibit to the Registrant's  Registration Statement as
                Form S-1 (No.  33-43539)  and  incorporated  herein by
                reference.                                                   N/A

Exhibit 10(b)   First Amendment to Employment  Agreement  between Rolf       N/A
                K.   Liebergesell  and  registrant   effective  as  of
                December   1,  1997,   filed  as  an  exhibit  to  the
                Registrants  Form 10Q for the quarter  ended March 29,
                1998.

Exhibit 10(d)   Standard Corporate Financial Services contract between
                First Funding  Corporation and the  Registrant,  dated
                June 17, 1986, as amended by a Letter  Agreement dated
                November   1,  1991.   Filed  as  an  exhibit  to  the
                Registrant's  Registration  Statement as Form S-1 (No.
                33-43539) and incorporated herein by reference.              N/A

Exhibit 10(e)   1997  OMNIBUS  Stock  Incentive  Plan  -  Filed  as an
                exhibit to the Registrant's definitive Proxy Statement
                re:  Annual  Meeting on May 23, 1997 and  incorporated
                herein by reference.                                         N/A

Exhibit 10(f)   1997  Employee's  Stock  Purchase  Plan - Filed on the
                Registrant's  registration  Statement as Form S-8 (No.
                333-30735) and incorporated herein by reference.             N/A



                                 Page 42 of 51



Exhibit 10(g)   Environmental  Agreement  between USM  Corporation and
                the Registrant  dated as of May 12, 1986.  Filed as an
                exhibit to the Registrant's  Registration Statement as
                Form S-1 (No.  33-43539)  and  incorporated  herein by
                reference.                                                   N/A

Exhibit 10(h)   Form of Director Indemnification  Agreement.  Filed as
                an exhibit to the Registrant's  Registration Statement
                as Form S-1 (No. 33-43539) and incorporated  herein by
                reference.                                                   N/A

Exhibit 10(i)   Environmental Settlement Agreement between The Black &
                Decker  Corporation and the Registrant  dated February
                17, 1995. Filed as an exhibit to the Registrant's Form
                10-K for the year ended December 31, 1994.                   N/A

Exhibit 10(j)   Secondment  Agreement between Karl N. Svensson and the
                Registrant,  dated March 3, 1995.  Filed as an exhibit
                to the  Registrant's  Form 10-Q for the quarter  ended
                June 30, 1996.                                               N/A

Exhibit 10(k)   Agreement  of  Purchase  and Sale of certain  property
                located  in  Derby,  CT  between  National  RE/sources
                Acquisition, LLC and Farrel Corporation dated July 17,
                1998, and  reinstatement  agreement  dated October 15,
                1998.  Filed  as  an  exhibit  to  the  Registrants's        N/A
                Form 10K for the year ended December 31, 1998.

Exhibit 11      Statement re: Computation of per share earnings.             34

Exhibit 21      Subsidiaries - Filed as an exhibit to the Registrant's
                Registration  Statement as Form S-1 (No. 33-43539) and
                incorporated herein by reference.                            N/A

Exhibit 23      Consent of Ernst & Young LLP

Exhibit 27      Financial Data Schedule



(b)  Reports on Form 8K.

No such  reports  were filed by the Company  during the year ended  December 31,
2000.



                                  Page 43 of 51



                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) 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.

                                     Farrel Corporation

                                     /s/ Walter C. Lazarcheck
                                     -----------------------------------
                                     Walter C. Lazarcheck
                                     Vice President and Chief Financial Officer

                                     March 29, 2001
                                     -----------------------------------
                                     Date


                                 Page 44 of 51



                                   SIGNATURES

     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the dates indicated.

Signature                      Title                                Date
- ---------                      -----                                ----

/s/ Rolf K. Liebergesell       Chief Executive Officer,        March 29, 2001
- -------------------------      President and Chairman       --------------------
Rolf K. Liebergesell           of the Board


/s/ Walter C. Lazarcheck       Vice President - Chief          March 29, 2001
- -------------------------      Financial Officer            --------------------
Walter C. Lazarcheck           (Chief Accounting Officer)


/s/ Charles S. Jones           Director                        March 29, 2001
- -------------------------                                   --------------------
Charles S. Jones


/s/ James A. Purdy             Director                        March 29, 2001
- -------------------------                                   --------------------
James A. Purdy


/s/ Howard J. Aibel            Director                        March 29, 2001
- -------------------------                                   --------------------
Howard J. Aibel


/s/ Glenn Angiolillo           Director                        March 29, 2001
- -------------------------                                   --------------------
Glenn Angiolillo


/s/ Alberto Shaio              Director                        March 29, 2001
- -------------------------                                   --------------------
Alberto Shaio


                                 Page 45 of 51



                        Report of Independent Auditors on
                    Consolidated Financial Statement Schedule


The Board of Directors and Stockholders
Farrel Corporation

We have audited the consolidated  financial  statements of Farrel Corporation as
of  December  31,  2000 and 1999,  and for each of the three years in the period
ended  December 31, 2000,  and have issued our report thereon dated February 15,
2001,  except  for Note 8 as to  which  the date is  March  28,  2001  (included
elsewhere  in this Annual  Report on Form 10-K).  Our audits also  included  the
financial  statement  schedule for the years ended  December 31, 2000,  1999 and
1998 listed in Item 14(a) of this Form 10-K. This schedule is the responsibility
of the Company's  management.  Our responsibility is to express an opinion based
on our audits.

In our  opinion,  the  financial  statement  schedule  referred  to above,  when
considered  in  relation  to the basic  financial  statements  taken as a whole,
presents fairly in all material respects the information set forth therein.

                                              Ernst & Young LLP

Stamford, Connecticut
February 15, 2001



                                 Page 46 of 51


                                                                     SCHEDULE II


                               FARREL CORPORATION
                        VALUATION AND QUALIFYING ACCOUNTS



The  allowances  for doubtful  receivables  and reserves for excess and obsolete
inventory  items have been  deducted  in the  balance  sheets from the assets to
which they  apply.  The accrued  installation  and  warranty  costs are shown as
liabilities in the balance sheet.



COLUMN A                              COLUMN B          COLUMN C             COLUMN D       COLUMN E
- -----------------------------------  ----------  -----------------------  -------------  -------------
                                                              Charged
                                     Balance at  Charged to  (credited)
                                     beginning   Costs and    to other                     Balance at
Name of Debtor                       of period    Expenses  accounts (1)  Deductions(2)  end of period
- -----------------------------------  ----------  -----------------------  -------------  -------------
Year ended 12/31/98
- -------------------
                                                                              
Allowance for doubtful
  Receivables ...................     $   179     $   261        --         ($  143)         $   297
Reserve for excess and obsolete
  inventory items ...............     $   751     $   916     $     3       ($  120)         $ 1,550
Accrued warranty costs ..........     $ 1,326     $ 2,282     $     2       ($1,927)         $ 1,683
Year ended 12/31/99
- -------------------
Allowance for doubtful
  Receivables ...................     $   297     $   163     ($    4)      ($  271)         $   185
Reserve for excess and obsolete
  inventory items ...............     $ 1,550     $   106     ($   21)      ($  281)         $ 1,354
Accrued warranty costs ..........     $ 1,683     $ 1,426     ($   30)      ($1,450)         $ 1,629
Year ended 12/31/00
- -------------------
Allowance for doubtful
  Receivables ...................     $   185     $   194     $     1       ($  241)         $   139
Reserve for excess and obsolete
  inventory items ...............     $ 1,354     $   379     ($   18)      ($  271)         $ 1,444
Accrued warranty costs ..........     $ 1,629     $ 1,285     $    22       ($1,861)         $ 1,075




(1)  Represents foreign currency translation  adjustments charged or credited to
     stockholders' equity.

(2)  Represents  accounts  receivable  written  off,  obsolete  inventory  items
     written off,  reductions in accrued warranty costs to reflect  expenditures
     incurred.



                                 Page 47 of 51



                                                                       EXHIBIT 4

                         NOTICE OF COMMITMENT REDUCTION

WHEREAS,  Farrel Corporation,  Farrel Limited,  and Farrel Shaw Limited (each of
the foregoing  entities is referred to herein  individually as a "Borrower" and,
collectively,  as the  "Borrowers"),  and the Chase  Manhattan Bank ("Bank") are
parties to an Amended and Restated Credit Agreement dated as of January 23, 1998
(the "Credit Agreement").

WHEREAS,  the  Borrowers  desire to reduce  the amount of the  Revolving  Credit
Commitment (as used herein,  capitalized terms shall have the meanings set forth
in the Credit Agreement).

NOW THEREFORE,

1.   Each Borrower hereby gives notice to the Banks, pursuant to Section 2.07 of
     the Credit  Agreement,  of the permanent  reduction of the Revolving Credit
     Commitment to the amount of $14,500,000.

2.   Each Borrower  hereby  represents  and warrants to the Banks that:  (i) the
     covenants, representations and warranties set forth in the Credit Agreement
     and in each of the other Facility  Documents are true and correct on and as
     of the  date  hereof  as if made on an as of said  date;  (ii) no  Event of
     Default  specified  in the Facility  Document and no event which,  with the
     giving of notice or lapse of time or both,  would  become  such as Event of
     Default has  occurred  and is  continuing;  and (iii) since April 23, 1997,
     there has been no materials  adverse  change in the financial  condition or
     business  operations  of the Borrower  which has not been  disclosed to the
     Banks.

     IN WITNESS WHEREOF, the Borrowers hereto have caused this Notice to be duly
     executed of the 16th day of October, 2000.

FARREL CORPORATION                              FARREL LIMITED

By:/s/Rolf K. Liebergesell.                     By:/s/Rolf K. Liebergesell
   ------------------------                       -------------------------
    Rolf K. Liebergesell                            Rolf K. Liebergesell
    President and CEO.                              Director

FARREL SHAW LIMITED                             THE CHASE MANHATTAN BANK

By:/s/Rolf K. Liebergesell.                     By:/s/ Thomas D. McCormick
   ------------------------                        -----------------------
    Rolf K. Liebergesell                            Name:  Thomas D. McCormick
    Director                                        Title:   Vice President



                                 Page 48 of 51



                      SECOND AMENDMENT TO CREDIT AGREEMENT

         This Second Amendment to an Amended and Restated Credit Agreement dated
as of January 23, 1998 (the  "Credit  Agreement")  among Farrel  Corporation,  a
corporation  organized under the laws of Delaware (the "U.S.  Company"),  Farrel
Limited,  a corporation  organized  under the laws of England and Wales ("Farrel
Limited") and Farrel Shaw Limited,  a  corporation  organized  under the laws of
England and Wales  ("Farrel  Shaw" and together with Farrel  Limited,  the "U.K.
Companies") (each of the foregoing  entities is referred to herein  individually
as a "Borrower" and,  collectively,  as the "Borrowers") and The Chase Manhattan
Bank,  a New York banking  corporation  (the "Bank") is dated as of December 27,
2000 ("Agreement").

         WHEREAS,  the  Borrowers  and the Bank have  entered  into that certain
Credit Agreement pursuant to which the Bank has extended credit to the Borrowers
evidenced by certain  Promissory  Notes (as amended,  the "Notes") issued by the
Borrowers;

         WHEREAS,  the  Borrowers  and the Bank have  agreed to enter  into this
Agreement to provide for the amendment to certain terms and covenants; and

         WHEREAS,  the Facility  Documents,  as amended and supplemented by this
Agreement  and as each may be amended  or  supplemented  from time to time,  are
referred to herein as the "Amended Facility Documents".

         NOW THEREFORE, for valuable consideration,  the receipt and sufficiency
of which are hereby  acknowledged,  each of the  Borrowers  and the Bank  hereby
consent and agree to the amendments to the Credit Agreement set forth below:

                    ARTICLE 1. DEFINITIONS; ACCOUNTING TERMS

         Section 1.0.1 Definitions. The terms used herein and not defined herein
shall have the meanings assigned to such terms in the Credit Agreement.

         "Revolving  Credit  Termination  Date" is restated to mean February 15,
         2002.  The remainder of the  definition  remains  unchanged.

         "Variable  Rate"  means,  for  any  day,  (a) in  the  case  of  Dollar
borrowings,  the higher of (i) the Federal Funds Rate for such day plus1/4of one
percent and (ii) the U.S. Prime Rate for such day, and (b) in the case of Pounds
Sterling borrowings, the U.K. Base Rate plus two and 1/4 percent.

                              ARTICLE 2. THE CREDIT

         Section 2.01(iii)(A).  LETTER OF CREDIT COMMISSION.  The rate per annum
referenced in Section 2.01 (iii)(A)  shall be changed from 7/8 of one percent to
1.25%.

                         ARTICLE 8. FINANCIAL COVENANTS

         Section 8.03.  INTEREST  COVERAGE.  The existing covenant is deleted in
its entirety and replaced by the  following:  Effective  September 30, 2001, the
Borrowers shall maintain at all times a ratio of EBIT for the period of the four
cumulative  consecutive  fiscal quarters then ending to Interest  Expense of not
less than 2.75 to 1. Effective  December 31, 2001, the Borrowers  shall maintain
at all times a ratio of EBIT for the period of the four  cumulative  consecutive
fiscal quarters then ending to Interest Expense of not less than 3.00 to 1.

         Section 8.05. DEBT SERVICE  COVERAGE.  The existing covenant is deleted
in its entirety and replaced by the following:  Effective December 31, 2001, the
Borrowers  shall  maintain  for each  fiscal  year a ratio of (a)  EBITDA  minus
Capital Expenditures to (b) Debt Service Charges of not less than 1.00 to 1.



                                 Page 49 of 51



          All other terms and  conditions of the Credit  Agreement  shall remain
unchanged.

         1.  REPRESENTATIONS.  The Borrowers hereby represent and warrant to the
Bank that:  (i) the covenants,  representations  and warranties set forth in the
Credit  Agreement are true and correct on and as of the date of execution hereof
as if made on and as of said date and as if each reference therein to the Credit
Agreement were a reference to the Credit Agreement as amended by this Agreement;
(ii) no Event of Default specified in the Credit Agreement and no event,  which,
with the giving of notice or lapse of time or both,  would  become such an Event
of Default has  occurred and is  continuing,  (iii) since the date of the Credit
Agreement,  there has been no material adverse change in the financial condition
or business  operations of the Borrowers  which has not been  disclosed to Bank;
and (iv) the making and performance by the Borrowers of this Agreement have been
duly authorized by all necessary organizational action.

         2. CONDITIONS OF  EFFECTIVENESS.  This Agreement shall become effective
when and only when Bank  shall  have  received  counterparts  of this  Agreement
executed by Borrowers and Bank,  and Bank shall have  additionally  received the
following:

                  A.   This Agreement fully executed by Borrowers.

                  B.   Payment of a $5,000 Amendment Fee.

         3. REFERENCE TO AND EFFECT ON FACILITY DOCUMENTS.

                  A. Upon the effectiveness hereof, each reference in the Credit
Agreement to "this Agreement," "hereunder," "hereof," "herein," or words of like
import,  and each  reference  in the  other  Facility  Documents  to the  Credit
Agreement  shall  mean and be a  reference  to the Credit  Agreement  as amended
hereby.

                  B. Except as specifically amended above, the Credit Agreement,
and all other Facility  Documents  shall remain in full force and effect and are
hereby ratified and confirmed.

                  C. The execution, delivery and effectiveness of this Agreement
shall not operate as a waiver of any right, power or remedy of Bank under any of
the Facility  Documents,  nor constitute a waiver of any provision of any of the
Facility Documents.

         4. COSTS AND EXPENSES.  Borrowers agrees to pay on demand all costs and
expenses of Bank in connection with the  preparation,  execution and delivery of
this Agreement and the other documents  related  hereto,  including the fees and
out-of-pocket expenses of counsel for Bank.

         5.  GOVERNING  LAW. This  Agreement  shall be governed and construed in
accordance  with the laws of the  State of  Connecticut  without  regard  to any
conflicts-of-laws  rules which would require the  application of the laws of any
other jurisdiction.

         6. HEADINGS. Section headings in this Agreement are included herein for
convenience  of reference only and shall not constitute a part of this Agreement
for any other purpose.

         7.  EXECUTION IN  COUNTERPARTS.  This  Agreement may be executed in any
number of counterparts and by different parties hereto in separate counterparts,
each of which when so executed and  delivered  shall be deemed to be an original
and  all or  which  taken  together  shall  constitute  but  one  and  the  same
instrument.

         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed as of the day first above written.



FARREL CORPORATION                             FARREL LIMITED

By:/s/ Rolf K. Liebergesell                    By: /s/ Rolf K. Liebergesell
   -----------------------------------------      ------------------------------
Print Name: Rolf K. Liebergesell               Print Name: Rolf K. Liebergesell
           ---------------------------------              ----------------------
Title: President and Chief Executive Officer   Title: Director
      --------------------------------------         ---------------------------
FARREL SHAW LIMITED                            THE CHASE MANHATTAN BANK

By: /s/ Rolf K. Liebergesell                   By: /s/ Thomas D. McCormick
    ----------------------------------------      ------------------------------
Print Name:  Rolf K. Liebergesell                       Thomas D. McCormick
           ---------------------------------            Vice President
Title: Director
      --------------------------------------





                                 Page 50 of 51



                         NOTICE OF COMMITMENT REDUCTION

         WHEREAS,  Farrel Corporation,  Farrel Limited,  and Farrel Shaw Limited
(each  of the  foregoing  entities  is  referred  to  herein  individually  as a
"Borrower" and, collectively, as the "Borrowers"),  and The Chase Manhattan Bank
("Bank") are parties to an Amended and  Restated  Credit  Agreement  dated as of
January 23, 1998 (the "Credit Agreement"), as amended.

         WHEREAS,  the  Borrowers  desire to reduce the amount of the  Revolving
Credit Commitment (as used herein, capitalized terms shall have the meanings set
forth in the Credit Agreement).

         NOW THEREFORE,

         1. Each Borrower  hereby gives notice to the Bank,  pursuant to Section
2.07 of the Credit Agreement, of the permanent reduction of the Revolving Credit
Commitment to the amount of $7,500,000.

         2. Each Borrower  hereby  represents and warrants to the Bank that: (i)
the covenants,  representations and warranties set forth in the Credit Agreement
and in each of the other  Facility  Documents  are true and correct on and as of
the date  hereof  as if made on and as of said  date;  (ii) no Event of  Default
specified in the Facility Document and no event which, with the giving of notice
or lapse of time or both, would become such an Event of Default has occurred and
is continuing; and (iii) since April 23, 1997 there has been no material adverse
change in the financial  condition or business  operations of the Borrower which
has not been disclosed to the Bank.

         IN WITNESS WHEREOF,  the Borrowers hereto have caused this Notice to be
duly executed as of the 28 day of March, 2001.


FARREL CORPORATION                             FARREL LIMITED

By:/s/ Rolf K. Liebergesell                    By: /s/ Rolf K. Liebergesell
   -----------------------------------------      ------------------------------
Print Name: Rolf K. Liebergesell               Print Name: Rolf K. Liebergesell
           ---------------------------------              ----------------------
Title: President and Chief Executive Officer   Title: Director
      --------------------------------------         ---------------------------
FARREL SHAW LIMITED                            THE CHASE MANHATTAN BANK

By: /s/ Rolf K. Liebergesell                   By: /s/ Thomas D. McCormick
    ----------------------------------------      ------------------------------
Print Name:  Rolf K. Liebergesell                       Thomas D. McCormick
           ---------------------------------            Vice President
Title: Director
      --------------------------------------


                                 Page 51 of 51