================================================================================


                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, DC 20549

                                    FORM 10-Q

              (X) QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                  For the quarterly period ended June 30, 2001
                                       or

              [ ] TRANSITION REPORT PURSUANT TO SECTION 12 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                         Commission File Number 1-13606


                             SOLA INTERNATIONAL INC.

             (Exact name of registrant as specified in its charter)


DELAWARE                                                 94-3189941
(State or other jurisdiction of             (I.R.S. employer identification no.)
incorporation or organization)

              1290 OAKMEAD PARKWAY, SUITE 230, SUNNYVALE, CA 94085
                    (Address of principal executive offices)
                                   (zip code)


                                 (408) 735-1982
              (Registrant's telephone number, including area code)




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

As of July 27, 2001, 23,818,962 shares of the registrant's common stock, par
value $0.01 per share, which is the only class of common stock of the
registrant, were outstanding.


================================================================================


                             SOLA INTERNATIONAL INC.


                                Table of Contents
                       Form 10-Q for the Quarterly Period
                               Ended June 30, 2001


PART I   FINANCIAL INFORMATION                                              PAGE
------   ---------------------                                              ----

Item 1.  Financial Statements

            Unaudited Consolidated Balance Sheet as of June 30, 2001          3

            Consolidated Balance Sheet as of March 31, 2001
            (derived from audited financial statements)                       3

            Unaudited Consolidated Statements of Income for the three
            month periods ended June 30, 2001 and June 30, 2000               4

            Unaudited Consolidated Statements of Cash Flows for the three
            month periods ended June 30, 2001 and June 30, 2000               5

            Notes to Consolidated Financial Statements                        6

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

Item 3.  Quantitative and Qualitative Disclosures About Market Risk          20

PART II  OTHER INFORMATION
-------  -----------------

Item 1.  Legal Proceedings                                                   22

Item 2.  Changes in Securities and Use of Proceeds                           22

Item 3.  Defaults upon Senior Securities                                     22

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

Item 5.  Other Information                                                   22

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


                                       2


PART I   FINANCIAL INFORMATION
Item 1.  Financial Statements



                             SOLA INTERNATIONAL INC.

                           Consolidated Balance Sheets
                      (in thousands, except per share data)

                                                                           March 31,
                                                                             2001
                                                                        (derived from
ASSETS                                                                     audited
                                                           June 30, 2001  financial
                                                            (unaudited)   statements)
                                                             ---------    ---------

                                                                    
Current assets:
   Cash and cash equivalents .............................   $  49,747    $  26,149
   Trade accounts receivable, less allowance for doubtful
      accounts of $8,709 and $9,201 at June 30, 2001 and
      March 31, 2001, respectively .......................     116,734      123,478
   Inventories, net ......................................     103,916       94,741
   Deferred taxes, current ...............................      24,257       24,508
   Other current assets ..................................      16,125       15,589
                                                             ---------    ---------
      Total current assets ...............................     310,779      284,465
Property, plant and equipment, net .......................     152,634      152,712
Goodwill, net ............................................     190,473      190,443
Deferred taxes, long-term ................................      22,298       22,191
Other long-term assets ...................................      29,138       12,564
                                                             ---------    ---------
      Total assets .......................................   $ 705,322    $ 662,375
                                                             =========    =========


LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Notes payable to banks ................................   $     268    $     402
   Current portion of long-term debt .....................       1,501        4,076
   Accounts payable ......................................      62,524       63,578
   Accrued liabilities ...................................      57,600       45,919
   Accrued payroll and related compensation ..............      33,164       32,323
   Other current liabilities .............................       3,379        2,918
                                                             ---------    ---------
      Total current liabilities ..........................     158,436      149,216
Long-term debt, less current portion .....................      10,884       10,180
Bank debt ................................................          --      150,000
Senior notes .............................................     269,051       94,730
Other long-term liabilities ..............................      22,859       22,874
                                                             ---------    ---------
      Total liabilities ..................................     461,230      427,000
                                                             ---------    ---------

Contingencies (Note 5)
Shareholders' equity:
Preferred stock, $0.01 par value; 5,000 shares authorized;
      no shares issued ...................................          --           --
Common stock, $0.01 par value; 50,000 shares authorized;
      24,981 and 24,938 shares as of June 30, 2001 and
      March 31, 2001, respectively, issued, and 23,811
      and 23,709 shares as of June 30, 2001 and March 31,
      2001, respectively, outstanding ....................         250          249
Additional paid-in capital ...............................     281,902      281,434
Retained earnings ........................................      11,469        4,791
Cumulative other comprehensive loss ......................     (41,882)     (43,069)
Commonstock in treasury, at cost - 1,170 shares and
      1,229 shares at June 30, 2001 and March 31, 2001,
      respectively .......................................      (7,647)      (8,030)
                                                             ---------    ---------
      Total shareholders' equity .........................     244,092      235,375
                                                             ---------    ---------
      Total liabilities and shareholders' equity .........   $ 705,322    $ 662,375
                                                             =========    =========



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

                                       3




                             SOLA INTERNATIONAL INC.

                   Unaudited Consolidated Statements of Income
                      (in thousands, except per share data)

                                                        Three Months   Three Months
                                                           Ended          Ended
                                                       June 30, 2001  June 30, 2000
                                                         ---------      ---------

                                                                  
Net sales ............................................   $ 135,956      $ 141,991
Cost of sales ........................................      81,147         82,747
                                                         ---------      ---------
   Gross profit ......................................      54,809         59,244
                                                         ---------      ---------
Research and development expenses ....................       3,044          4,029
Selling and marketing expenses .......................      26,787         26,562
General and administrative expenses ..................      13,010         13,792
Amortization of goodwill and other intangibles .......          11          1,585
Special charges ......................................          --          6,088
                                                         ---------      ---------
   Operating expenses ................................      42,852         52,056
                                                         ---------      ---------
      Operating income ...............................      11,957          7,188
Interest income ......................................         441            550
Interest expense .....................................      (7,636)        (6,042)
Foreign currency gain/(loss) .........................       5,088           (356)
                                                         ---------      ---------
   Income before provision for income taxes,
      minority interest and extraordinary item .......       9,850          1,340
Provision for income taxes ...........................      (3,152)          (455)
Minority interest ....................................         (20)            (3)
                                                         ---------      ---------
   Income before extraordinary item ..................       6,678            882

Extraordinary item, net of tax .......................          --          1,471
                                                         ---------      ---------
   Net income ........................................   $   6,678      $   2,353
                                                         =========      =========

Earnings per share - basic
      Earnings per share before extraordinary item ...   $    0.28      $    0.03
      Extraordinary item .............................          --           0.06
                                                         ---------      ---------
      Earnings per share - basic .....................   $    0.28      $    0.09
                                                         =========      =========

Weighted average common shares outstanding ...........      23,746         24,840

Earnings per share - diluted:
      Earnings per share before extraordinary item ...   $    0.28      $    0.03
      Extraordinary item .............................          --           0.06
                                                         ---------      ---------
      Earnings per share - diluted ...................   $    0.28      $    0.09
                                                         =========      =========

Weighted average common and dilutive securities
   outstanding .......................................      24,176         24,856



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

                                       4




                             SOLA INTERNATIONAL INC.

                 Unaudited Consolidated Statements of Cash Flows
                                 (in thousands)


                                                             Three Months   Three Months
                                                                 Ended          Ended
                                                             June 30, 2001  June 30, 2000
                                                             -------------  -------------

                                                                        
Cash flows from operating activities:
Net income .................................................   $   6,678      $   2,353
Adjustments to reconcile net income to net cash
   provided by/(used in) operating activities:
Minority interest in earnings ..............................          20              3
Depreciation ...............................................       5,647          5,150
Amortization ...............................................         683          1,847
Provision for excess and obsolete inventory ................         709          1,476
Provision for doubtful accounts ............................         419            299
Tax benefit from exercise of stock options .................         306             --
Deferred  taxes ............................................         593            361
(Gain)/loss on disposal/sale of property, plant and
   equipment ...............................................       1,783             (8)
Changes in assets and liabilities:
   Trade accounts receivable ...............................       5,393         (4,545)
   Inventories .............................................     (10,228)        (7,609)
   Other assets ............................................     (16,924)           644
   Accounts payable--trade .................................      (1,517)        (2,589)
   Accrued and other current liabilities ...................      14,430          1,961
   Other long-term liabilities .............................        (476)            43
                                                               ---------      ---------
      Net cash provided by/(used in) operating activities ..       7,516           (614)
                                                               ---------      ---------
Cash flows from investing activities:
Purchases of businesses ....................................          --         (2,480)
Investments in trade investments and joint ventures ........         (16)          (751)
Capital expenditures .......................................      (6,738)        (6,180)
Other investing activities .................................          43            (48)
                                                               ---------      ---------
      Net cash used in investing activities ................      (6,711)        (9,459)
                                                               ---------      ---------
Cash flows from financing activities:
Payments on equity participation loans/exercise of stock
   options .................................................         545             10
Net receipts/(payments) under notes payable to banks .......         840           (341)
Borrowings on long-term debt ...............................      12,878          3,593
Payments on long-term debt .................................      (5,679)        (2,827)
Net receipts under bank debt ...............................          --         18,100
Repayment of bank debt .....................................    (159,974)            --
Issuance of senior notes ...................................     174,312             --
Purchase of treasury stock .................................          --         (1,441)
Repurchase of senior subordinated notes ....................          --         (4,984)
                                                               ---------      ---------
      Net cash provided by financing activities ............      22,922         12,110
                                                               ---------      ---------
Effect of exchange rate changes on cash and cash
   equivalents .............................................        (129)          (124)
                                                               ---------      ---------
Net increase in cash and cash equivalents ..................      23,598          1,913
Cash and cash equivalents at beginning of period ...........      26,149         18,852
                                                               ---------      ---------
Cash and cash equivalents at end of period .................   $  49,747      $  20,765
                                                               =========      =========



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

                                       5


                             SOLA INTERNATIONAL INC.

                   Notes to Consolidated Financial Statements
                                   (unaudited)


1.   Basis of Presentation

     The accompanying consolidated financial statements of the Company have been
prepared without audit, pursuant to the rules and regulations of the Securities
and Exchange Commission. Certain information and footnote disclosures normally
included in financial statements prepared in accordance with generally accepted
accounting principles in the United States of America have been condensed or
omitted pursuant to such rules and regulations. The consolidated balance sheet
as of March 31, 2001 was derived from audited financial statements. The
accompanying consolidated financial statements should be read in conjunction
with the audited consolidated financial statements and notes thereto included in
the Company's annual report on Form 10-K for the fiscal year ended March 31,
2001.

     The financial information included herein reflects all adjustments
(consisting of normal recurring adjustments) which are, in the opinion of
management, necessary for a fair presentation of the results for the interim
period. The results of operations for the three months ended June 30, 2001 are
not necessarily indicative of the results to be expected for the full year.
Certain prior year items have been reclassified to conform with the current
year's presentation.

     In order to continue its operations and meet its significant liquidity
requirements, the Company must maintain profitable operations or obtain
additional funds through equity or debt financing, bank financing, and other
sources. Management believes that its existing cash balances, credit facilities,
internally generated funds and other potential financing alternatives will be
sufficient to meet the Company's capital, operating and debt service
requirements for at least the next twelve months. If the Company is unable to
generate adequate cash flow from sales of its products, the Company may need to
seek additional sources of capital. There can be no assurance that the Company
will be able to obtain additional debt or equity financing on terms acceptable
to the Company, or at all. If adequate funds are not available, the Company
could be required to delay development or commercialization of certain products,
or reduce the marketing, customer support, or other resources devoted to product
development. Accordingly, the failure of the Company to obtain sufficient funds
on acceptable terms when needed could have a material adverse effect on the
Company's business, results of operations and financial condition.

     In July 2001, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 141 "Business
Combinations," which establishes financial accounting and reporting for business
combinations and supersedes Accounting Principles Board ("APB") Opinion No. 16,
Business Combinations, and FASB Statement No. 38, Accounting for Preacquisition
Contingencies of Purchased Enterprises. It requires that all business
combinations in the scope of this Statement are to be accounted for using one
method, the purchase method. The provisions of this Statement apply to all
business combinations initiated after June 30, 2001, and also apply to all
business combinations accounted for using the purchase method for which the date
of acquisition is July 1, 2001 or later. The Company has adopted SFAS No. 141
with the first quarter of fiscal 2002, and the adoption of SFAS No. 141 had no
material impact on the financial reporting and related disclosures.

     In July 2001, the Financial Accounting Standards Board issued SFAS No. 142
"Goodwill and Other Intangible Assets," which establishes financial accounting
and reporting for acquired goodwill and other intangible assets and supersedes
APB Opinion No. 17, Intangible Assets. It addresses how intangible assets that
are acquired individually or with a group of other assets (but not those
acquired in a business combination) should be accounted for in financial
statements upon their acquisition, and after they have been initially recognized
in the financial statements.

                                       6


The provisions of this Statement are effective starting with fiscal years
beginning after December 15, 2001. Early adoption is permitted for entities with
fiscal years beginning after March 15, 2001, provided that the first interim
financial statements have not previously been issued. Accordingly, the Company
has elected to early adopt SFAS No.142 beginning with the first quarter of
fiscal 2002 and has disclosed the impact of adopting SFAS No.142 on its
consolidated financial statements in Note 3 to the consolidated financial
statements.

     The Company adopted Statement of Financial Accounting Standards ("SFAS")
No. 133 "Accounting for Derivative Instruments and Hedging Activities", as
amended by SFAS No. 137 and 138 as of April 1, 2001. SFAS No. 133 requires that
an entity recognize all derivatives as either assets or liabilities in the
statement of financial position and measures those instruments at fair value. It
further provides criteria for derivative instruments to be designated as fair
value, cash flow and foreign currency hedges and establishes respective
accounting standards for reporting changes in the fair value of the instruments.
The Company had no material derivatives during the three months ended June 30,
2001 and as of June 30, 2001 had no outstanding derivative instruments. The
transition adjustments upon adoption of SFAS No. 133 were not material. We do
not hold derivative financial instruments for speculative or trading purposes.

2.   Inventories

                                June 30, 2001     March 31, 2001
                               (in thousands)     (in thousands)
                               --------------     --------------

     Raw Materials                $ 15,716           $ 16,084
     Work In Progress                4,527              3,744
     Finished Goods                 83,673             74,913
                                  --------           --------
                                  $103,916           $ 94,741
                                  ========           ========

3.   Goodwill and Intangibles

     In July 2001, the Financial Accounting Standards Board issued SFAS No. 142
"Goodwill and Other Intangible Assets," which establishes financial accounting
and reporting for acquired goodwill and other intangible assets and supersedes
APB Opinion No. 17, Intangible Assets. The Company has elected to early adopt
SFAS No. 142 beginning with the first quarter of fiscal 2002. SFAS 142 requires
that goodwill and intangible assets that have indefinite useful lives will not
be amortized but rather they will be tested at least annually for impairment.
Intangible assets that have finite useful lives will continue to be amortized
over their useful lives. The goodwill test for impairment consists of a two-step
process that begins with an estimation of the fair value of a reporting unit.
The first step is a screen for potential impairment and the second step measures
the amount of impairment, if any. SFAS 142 requires an entity to complete the
first step of the transitional goodwill impairment test within six months of
adopting the Statement. As of June 30, 2001 the Company had not yet completed
the first step of the goodwill impairment test.

                                       7


The following table reconciles the Company's fiscal 2001 first quarter net
income adjusted to exclude goodwill amortization pursuant to SFAS No. 142 to
amounts previously reported: (in thousands, except per share data)



                                                      Three Months Ended    Three Months Ended
                                                        June 30, 2001         June 30, 2000
                                                        -------------         -------------
                                                                          
Reported income before extraordinary item                 $   6,678             $     882
Add back: Goodwill amortization, net of tax effect               --                 1,046
                                                          ---------             ---------
Adjusted income before extraordinary item                 $   6,678             $   1,928
                                                          =========             =========

Reported net income                                       $   6,678             $   2,353
Add back: Goodwill amortization, net of tax effect               --                 1,046
                                                          ---------             ---------
Adjusted net income                                       $   6,678             $   3,399
                                                          =========             =========

Earnings per share - basic
  Reported income before extraordinary item               $    0.28             $    0.03
  Goodwill amortization                                          --                  0.04
                                                          ---------             ---------
  Adjusted income before extraordinary item               $    0.28             $    0.07
                                                          =========             =========

Earnings per share - basic
  Reported net income                                     $    0.28             $    0.09
  Goodwill amortization                                          --                  0.04
                                                          ---------             ---------
  Adjusted net income                                     $    0.28             $    0.13
                                                          =========             =========

Earnings per share - diluted
  Reported income before extraordinary item               $    0.28             $    0.03
  Goodwill amortization                                          --                  0.04
                                                          ---------             ---------
  Adjusted income before extraordinary item               $    0.28             $    0.07
                                                          =========             =========

Earnings per share diluted
  Reported net income                                     $    0.28             $    0.09
  Goodwill amortization                                          --                  0.04
                                                          ---------             ---------
  Adjusted net income                                     $    0.28             $    0.13
                                                          =========             =========


Following are patent costs classified as intangible assets that continue to be
subject to amortization: (in thousands)

                                                     As of            As of
                                                 June 30, 2001    March 31, 2001
                                                 -------------    --------------
Gross carrying amount                                $ 476            $ 476
Accumulated amortization                               (68)             (57)
                                                     -----            -----
Net carrying amount                                  $ 408            $ 419
                                                     =====            =====


                                         Three Months Ended  Three Months Ended
                                            June 30, 2001       June 30, 2000
                                            -------------       -------------
Aggregate Amortization Expense                  $  11               $   7


Estimated amortization expense for fiscal year ending:
   March 31, 2002                                     $ 43
   March 31, 2003                                       43
   March 31, 2004                                       43
   March 31, 2005                                       43
   March 31, 2006                                       43


                                       8


4.   Senior Notes

Following is the detail of Senior Notes:

                                             June 30, 2001      March 31, 2001
                                             (in thousands)     (in thousands)
                                             --------------     --------------
6 7/8% Senior Notes                             $ 94,740           $ 94,730
11% Senior Notes                                 174,311                 --
                                                --------           --------
   Total Senior Notes                           $269,051           $ 94,730
                                                ========           ========


     On April 17, 2001, the Company completed the sale of E 205 million ($182.0
million at date of sale) of 11% Notes due March 15, 2008 through a private
placement to qualified institutional buyers pursuant to Rule 144A and to persons
outside of the United States in compliance with Regulation S. The notes are
senior unsecured obligations and will rank equally with all existing and future
unsecured debt. Interest on the notes is payable semi-annually on each September
15 and March 15, commencing on September 15, 2001.

     The Company may redeem these Notes in whole or in part, at any time, on or
after March 15, 2005, at a redemption price equal to 100% of their principal
amount plus a premium declining ratably to par plus accrued and unpaid interest
and liquidation damages, if any. Prior to March 15, 2004, the Company may redeem
up to 35% of the original aggregate principal amount of these Notes at a
redemption price of 111% of their principal amount plus accrued and unpaid
interest and liquidation damages, if any. The indenture governing the notes
contains certain covenants that, among other things, will limit the Company's
ability to incur additional indebtedness or liens, make investments, sell
assets, pay dividends or make other distributions.

     The net proceeds from the sale of these Notes were used to repay fully the
Company's outstanding bank borrowings and for general corporate purposes.

5.   Contingencies

     The Company is subject to environmental laws and regulations concerning
emissions to the air, discharges to surface and subsurface waters and the
generation, handling, storage, transportation, treatment and disposal of waste
materials.

     Since 1988, the Company has operated a ground water remediation system at
its Petaluma, California manufacturing facility in accordance with a consent
order issued by the U.S. EPA under the Comprehensive Environmental Response,
Compensation and Liability Act of 1980. The system is designed to remediate a
pre-1982 release of hazardous substances. Analytical results indicate that
contamination levels have decreased significantly over the past few years. Since
March 1997, the Company has curtailed clean-up activities, while continuing to
monitor contamination levels. In 1997, the Company submitted to the EPA a report
on contamination levels and the impact of curtailed activities that indicates no
significant impact on the site from the curtailed activities. The EPA has
consented to continued curtailment of clean-up activities. The Company expects
continued reduction of clean-up activities due to relatively low levels of
contamination existing at the site. In connection with the acquisition from
Pilkington plc., Pilkington plc. has agreed to indemnify the Company with
respect to environmental losses relating to certain then existing facts, events,
conditions, matters or issues, for (1) 50% of the losses to the extent they
exceed $1 million but are less than or equal to $5 million, and (2) 100% of the
losses in excess of $5 million. In March 2001 the Company completed the sale of
the affected property and indemnified the buyer with respect to certain
then-existing facts, events, conditions, matters or issues.

     It is possible that the Company may be involved in other similar
investigations and actions under state, federal or foreign laws in the future.
Based on currently available information, the Company does not believe that its
share of costs at the existing sites is likely to result in a liability

                                       9


that will have a material adverse effect on its results of operations, financial
condition or cash flows.

     The Company's policy is to meet or exceed all applicable environmental,
health and safety laws and regulations. The complexity and continuing evolution
of environmental regulation, including certain programs for which implementing
regulations have not yet been finalized, preclude precise estimation of future
environmental expenditures.

     In the ordinary course of business, various legal actions and claims
pending have been filed against the Company. While it is reasonably possible
that such contingencies may result in a cost greater than that provided for in
the financial statements, it is the opinion of management that the ultimate
liability, if any, with respect to these matters, will not materially affect the
consolidated operations, cash flows, or financial position of the Company.

6.   Cumulative Other Comprehensive Loss

     Cumulative other comprehensive loss includes currency translation
     adjustments that are not adjusted for income taxes as they relate to
     indefinite investments in non-U.S. subsidiaries. Following is the detail of
     cumulative other comprehensive loss: (in thousands)

              Balance March 31, 2001                        $(43,069)
              Change in foreign currency translation
                 adjustment                                    1,187
                                                            --------
              Balance June 30, 2001                         $(41,882)
                                                            ========

7.   Earnings Per Share

     The following table sets forth the computation of basic and diluted
earnings per share for the three months ended June 30, 2001 and 2000: (in
thousands, except per share data)



                                                    Three Months Ended     Three Months Ended
                                                       June 30, 2001          June 30, 2000
                                                       -------------          -------------
                                                                           
Numerator:
Income before extraordinary item ....................     $  6,678               $    882
Extraordinary item, net of tax ......................           --                  1,471
                                                          --------               --------
   Net income .......................................     $  6,678               $  2,353
                                                          ========               ========

Denominator:
   Denominator for basic earnings per share-
   Weighted average common shares outstanding .......       23,746                 24,840
   Effect of dilutive securities:
     Employee stock options .........................          430                     16
                                                          --------               --------
   Denominator for diluted earnings per share-
   Weighted average common shares and dilutive
       securities outstanding .......................       24,176                 24,856
                                                          ========               ========
Basic earnings per share:
Income before extraordinary item ....................     $   0.28               $   0.03
Extraordinary item, net of tax ......................           --                   0.06
                                                          --------               --------
   Net income .......................................     $   0.28               $   0.09
                                                          ========               ========

Diluted earnings per share:
Income before extraordinary item ....................     $   0.28               $   0.03
Extraordinary item, net of tax ......................           --                   0.06
                                                          --------               --------
   Net income .......................................     $   0.28               $   0.09
                                                          ========               ========


                                       10


     Options to purchase approximately 1.5 million shares of common stock at a
range of $15.00 to $41.44 and options to purchase approximately 2.9 million
shares of common stock at a range of $6.25 to $41.44 per share were outstanding
as of June 30, 2001 and June 30, 2000, respectively, but were not included in
the computation of the diluted earnings per share for the three months ended
June 2001 and 2000, respectively, because the options' exercise price was
greater than the average market price of the common shares.

8.   Special Charges

     Commencing in the third quarter of fiscal 1999 the Company implemented
strategic initiatives designed to streamline manufacturing and logistics, reduce
operating costs worldwide and write-off inventory SKUs that are no longer being
manufactured. As a result of these strategic initiatives, during the three
months ended June 30, 2000, the Company recorded pretax special charges of $6.1
million associated with work-force reductions in North America, Europe and
Australia (219 employees).

     No special charges were recorded during the three months ended June 30,
2001. The following table reconciles the remaining liabilities associated with
the strategic initiatives from April 1, 2001 to June 30, 2001: (in thousands)

                               Workforce     Facility
                              Reductions     Closures     Total
                              ----------     --------     -----
Strategic initiative
  liability as of
   April 1, 2001                $13,682      $ 2,439     $16,121

  Fiscal 2002
  Q1 Cash utilized               (2,091)         (91)     (2,182)
Strategic initiative            -------      -------     -------
  liability as of
   June 30, 2001                $11,591      $ 2,348     $13,939
                                =======      =======     =======


     The liability associated with the strategic initiatives as of June 30, 2001
is included in accrued liabilities. The Company anticipates that substantially
all of the accrued liability will be paid in fiscal 2002 and will be funded
through future asset sales and cash provided by operations. Management does not
anticipate any additional special charges related to the Company's current
strategic initiatives.

9.   Extraordinary Item

     During the three months ended June 30, 2000 the Company purchased $5.0
million of its 6 7/8% Senior Notes due 2008. As a result, the Company recorded
an extraordinary gain of $1.5 million, net of tax of $0.9 million, resulting
from the difference between the carrying value of the notes and the purchase
price. The purchase was funded by the Company's credit facility and resulted in
a decline in net borrowings.

10.  Subsequent Event

     On July 26, 2001 the Company entered into a three-year $45 million secured
revolving credit facility ("Credit Agreement") maturing on July 27, 2004.
Borrowings under the Credit Agreement may be made as either US Dollar Alternate
Base Rate ("ABR") loans or Eurodollar loans. ABR loans bear interest at a rate
per annum equal to the greater of (a) the Prime Rate in effect on such day, or
(b) the Federal Funds Effective Rate in effect on such day plus 0.50%, plus an
applicable percentage based on the Company's adjusted leverage ratio. The
Eurodollar loans bear interest

                                       11


at a rate per annum equal to the LIBOR Rate plus an applicable percentage based
on the Company's adjusted leverage ratio.

     The Credit Agreement contains a number of covenants, including, among
others, covenants restricting the Company and its subsidiaries with respect to
the incurrence of indebtedness, the creation of liens, the making of certain
investments and loans, the payment of dividends, and the ability to enter into
certain transactions with affiliates. In addition, the Credit Agreement requires
the Company to maintain certain interest coverage, net worth and leverage ratios
and places certain restrictions on capital expenditures.

     In connection with the Credit Agreement the Company entered into a Security
Agreement that grants a security interest in and pledges the rights to certain
of the Company's assets, including domestic accounts receivable, domestic
inventory and 65% of the pledged stock of certain significant foreign
subsidiaries, for the payment and performance of the Company's obligations under
the Credit Agreement.

     The proceeds from the Credit Agreement will be used for working capital and
general corporate purposes.

                                       12


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

     The following discussion of the Company's financial condition and results
of operations should be read in conjunction with the Company's consolidated
condensed financial statements and notes thereto included elsewhere herein.

Overview

     We are a leading global designer, manufacturer and distributor of a broad
range of plastic and glass eyeglass lenses and hold a leading manufacturing and
technology position in the fast growing plastic lens segment of the global
spectacle lens market. We have sales offices in 30 countries worldwide and
operate in most major regions of the world. We believe that we hold a top three
market position in terms of volume of plastic eyeglass lenses sold in each major
region where we operate, including North America, Europe and Rest of World
(consisting primarily of Australia, Asia and South America). We focus our
efforts on value-added products, including products with advanced design
characteristics, lens coatings and treatments and thin and light weight
materials (e.g., polycarbonate). At June 30, 2001, 71.5% of our net sales were
represented by value-added products.

     We market our spectacle lens products globally under the brands SOLA and
American Optical (AO) and distribute them globally through three primary
channels: (1) direct to national chain retail, (2) direct to retail outlets, and
(3) wholesale distributors (e.g., independent processing laboratories).
Additionally, in the United States we sell directly to managed care
organizations, a rapidly growing segment of the spectacle lens market.

     Our business is organized into three primary markets: North America, Europe
and Rest of World. For the quarter ended June 30, 2001, we generated
approximately 46% of our net sales from North America, 35% from Europe and 19%
from Rest of World.

     Our organization has historically been managed on a decentralized basis
with each operating unit having its own manufacturing facilities, distribution
centers and inventory management systems. This decentralized approach resulted
in excess manufacturing capacity, redundant facilities in high cost regions and
excessive distribution centers. In the third quarter of fiscal 1999, we
initiated a strategic operating review designed to streamline manufacturing and
distribution, reduce operating costs worldwide and write-off inventory SKUs that
are no longer being manufactured. In April 2000, we appointed Jeremy Bishop as
our new President and Chief Executive Officer. Following his appointment, Mr.
Bishop expanded the scope of our strategic cost cutting program and accelerated
the implementation of our strategic initiatives begun in 1999. Following
completion of the strategic initiatives, operations will consist of four primary
and seven specialized manufacturing facilities, two primary research and
development centers, 12 primary prescription laboratories and five primary
distribution centers.

     The charges recorded for these initiatives from fiscal 1999 through the end
of fiscal 2001, net of gains on asset sales, totaled approximately $167.7
million, including $39.5 million of associated inventory write-offs classified
in cost of sales, with a corresponding cash impact of approximately $47.0
million. In addition to special charges, we incurred transition costs associated
with executing our strategic initiatives. These costs totalled $17.5 million in
fiscal 2001 and $7.0 million in the first quarter of fiscal 2002 and largely
related to: (1) expenditures to execute the strategic actions (e.g., certain
employee and facility costs) and (2) expenses incurred that will be eliminated
upon completion of the strategic actions (e.g., manufacturing variances)
associated with the implementation of the strategic initiatives.

                                       13


Results of Operations

Three months ended June 30, 2001 compared to three months ended June 30, 2000

Net Sales

     Our net sales were $136.0 million in the three months ended June 30, 2001
compared to net sales of $142.0 million in the same period for the prior year, a
decrease of $6.0 million or 4.3%. Using constant exchange rates and on a
comparable basis, net sales increased 0.3%. The decrease in net sales was
primarily due to the Rest of World and North America regions. Net sales in the
Rest of World region decreased due to our efforts to concentrate on higher
margin value-added sales and on cash collections. The decrease in the North
America region was due primarily to decreased sales to laboratory customers that
are owned by and aligned with a principal competitor. Net sales performance by
region was as follows:

o    North America decreased by $1.4 million or 2.2%;
o    Europe decreased by $1.4 million or 2.9%; and
o    Rest of World decreased by $3.2 million or 10.9%.

     Using constant exchange rates and on a comparable basis the regional
performances were as follows:

o    North America decreased by 2.2%;
o    Europe increased by 7.8%; and
o    Rest of World decreased by 5.6%.

Gross Profit and Gross Margin

     Our gross profit totaled $54.8 million for the three months ended June 30,
2001 compared to $59.2 million for the same period in the prior year, a decrease
of $4.4 million or 7.5%. In calculating gross profit we wrote-off $0.7 million
of inventory in the quarter ended June 30, 2000 and recorded $3.9 million of
transition costs in the quarter ended June 30, 2001 associated with our
strategic initiatives. If these inventory write-offs and transition costs were
excluded, gross profit would have been $58.7 million and $59.9 million for the
three months ended June 30, 2001 and 2000, respectively, a decrease of $1.2
million or 2.0%. Gross profit as a percentage of net sales, or gross margin,
after adjusting for the inventory write-offs and transition costs, increased to
43.2% for the three months ended June 30, 2001 from 42.2% in the same period in
the prior year. The increase in gross margin was due to product mix as a result
of higher sales of value-added products.

Operating Expenses

     Our operating expenses in the three months ended June 30, 2001 totaled
$42.9 million compared to operating expenses of $52.1 million for the same
period in the prior year. Included in operating expenses for the three months
ended June 30, 2000 are special charges of $6.1 million. We also recorded $3.1
million of transition costs related to our strategic initiatives in the three
months ended June 30, 2001. If these special charges and transition costs were
excluded from operating expenses, operating expenses would have been $39.8
million for the three months ended June 30, 2001 and $46.0 million for the same
period in the prior year, a decrease of $6.2 million or 13.5%. Operating
expenses, excluding the special charges and transition costs, for the three
months ended June 30, 2001 and 2000 as a percentage of net sales were 29.3% and
32.4%, respectively. Research and development expenses of $3.0 million for the
three months ended June 30, 2001 represented 2.2% of net sales compared to
research and development expenses of $4.0 million or 2.8% of net sales in the
three months ended June 30, 2000. The $1.0 million or 24.4% decrease in our
research and development expenses was due mainly to

                                       14


headcount reductions associated with the strategic initiatives. Selling and
marketing expenses for the three months ended June 30, 2001 and 2000 were $26.8
million and $26.6 million, respectively, representing 19.7% and 18.7% of net
sales, respectively. The increase in selling and marketing expense as a percent
of net sales was primarily a result of spending associated with the recently
launched product, Enigma(TM), in North American and transition costs related to
strategic initiatives. Our general and administrative expenses were $13.0
million in the three months ended June 30, 2001 and $13.8 million for the same
period in the prior year, a decrease of $0.8 million or 5.6%. As a percentage of
net sales, general and administrative expenses decreased to 9.6% for the three
months ended June 30, 2001 compared to 9.7% for the three months ended June 30,
2000. This decrease in general and administrative expenses is due mainly to
operating cost reductions, net of transition costs. Included in operating
expenses for the three months ended June 30, 2000 was goodwill amortization of
$1.6 million. Due to our adoption of Statement of Financial Accounting Standards
("SFAS") No. 142, we are no longer required to amortize goodwill as a charge to
earnings; however, we are required on an annual basis to review goodwill for
potential impairment. If an impairment is found to exist, a charge will be taken
against earnings.

     During the three months ended June 30, 2000, we recorded pretax special
charges of $6.1 million associated with work-force reductions in North America,
Europe and Australia (219 employees) related to our strategic initiatives.

     We did not record any special charges during the three months ended June
30, 2001. The following table reconciles the remaining liabilities associated
with the strategic initiatives from April 1, 2001 to June 30, 2001: (in
thousands)

                               Workforce     Facility
                              Reductions     Closures      Total
                              ----------     --------      -----
Strategic initiative
  liability as of
   April 1, 2001               $ 13,682      $  2,439     $ 16,121

  Fiscal 2002
  Q1 Cash utilized               (2,091)          (91)      (2,182)
Strategic initiative           --------      --------     --------
  liability as of
   June 30, 2001               $ 11,591      $  2,348     $ 13,939
                               ========      ========     ========


     The liability associated with the strategic initiatives as of June 30, 2001
is included in accrued liabilities. We anticipate that substantially all of the
accrued liability will be paid in fiscal 2002 and will be funded through future
asset sales and cash provided by operations. The Company is in the process of
selling land and buildings made redundant by the strategic initiatives which is
anticipated to generate pre-tax proceeds of approximately $10 million. We do not
anticipate any additional special charges related to our current strategic
initiatives.

Operating Income

     Our operating income for the three months ended June 30, 2001 totaled $12.0
million, an increase of $4.8 million, or 66.3%, from operating income of $7.2
million for the three months ended June 30, 2000. Operating income, excluding
the transition costs of $7.0 million in three months ended June 30, 2001 and
special charges of $6.1 million, inventory write-offs of $0.7 million and
goodwill amortization of $1.6 million in the three months ended June 30, 2000,
would have been $19.0 million and $15.6 million, respectively, an increase of
$3.4 million, or 21.4%.

                                       15


Net Interest Expense and Foreign Currency Gain/(Loss)

     Our net interest expense totaled $7.2 million for the three months ended
June 30, 2001 compared to $5.5 million for the three months ended June 30, 2000,
an increase of $1.7 million. The increase in interest expense is due primarily
to increased average borrowing rates and increased borrowing levels. For the
three months ended June 30, 2001, we recorded a net foreign exchange gain of
$5.1 million compared to a foreign exchange loss of $0.4 million for the same
period in the prior year. Unrealized exchange gains on external and intercompany
notes of $5.5 million were recorded in the first quarter of fiscal 2002 due
primarily to the strength in the US Dollar to the Euro and Brazilian Real and
the impact this had on our Euro denominated Notes and US Dollar denominated
notes with our Brazilian subsidiary.

Provision for Income Taxes

     Our combined state, federal and foreign tax rate represents an effective
tax rate projected for the full fiscal 2002 year of 32.0%. For the three months
ended June 30, 2000, we recorded an effective income tax rate of 34.0%, and for
the full fiscal 2001 year we reported an effective tax rate of 32.0%. If the
special charges reported in fiscal 2001 are excluded from income before
provision for income taxes, and the tax benefit associated with the special
charges are excluded from the provision for income taxes, the resulting
effective combined state, federal and foreign tax rate for fiscal 2001 would
have been 33.3%. We have deferred tax assets on our balance sheet as of June 30,
2001 amounting to $46.6 million. The ultimate utilization of these deferred tax
assets is dependent on our ability to generate taxable income in the future.

Extraordinary Item

     During the three months ended June 30, 2000 we purchased $5.0 million of
our 6 7/8% Senior Notes due 2008. As a result, we recorded an extraordinary gain
of $1.5 million, net of tax of $0.9 million resulting from the difference
between the carrying value of the notes and the purchase price. The purchase was
funded by our credit facility and resulted in a decline in net borrowings.

Net Income

     Our net income for the three months ended June 30, 2001 totaled $6.7
million compared to net income of $2.4 million for the same period in the prior
year. In the first quarter of fiscal 2002, excluding transition costs of $7.0
million and net unrealized exchange gains on external and intercompany notes of
$5.5 million, net of the related tax effect, net income would have been $7.7
million or $0.32 per share. In the first quarter of fiscal 2001, excluding
inventory write-offs of $0.7 million, special charges of $6.1 million, goodwill
amortization of $1.6 million, net of the related tax effect, and extraordinary
gain of $1.5 million, our net income would have been $6.4 million or $0.26 per
share.

Liquidity and Capital Resources

     Our operating activities generated $7.5 million in cash in the three months
ended June 30, 2001 compared to net cash used by operating activities for the
three months ended June 30, 2000 of $0.6 million, an improvement of $8.1
million. The change from prior year is mainly due to increased net income and
decreased investments in working capital including improved receivable
collections.

     Our inventories as a percentage of annualized net sales for the three
months ended June 30, 2001 and 2000 were 19.1% and 23.8%, respectively. This
decrease was a result of the strategic initiatives implemented during fiscal
2001 to reduce inventory levels. Accounts receivable as a percentage of
annualized net sales for the three months ended June 30, 2001 decreased to 21.5%
compared to 22.3% for the same period a year ago as a result of improved
collections.

                                       16


     During the three months ended June 30, 2001, net cash expended on investing
activities, amounted to $6.7 million. Included in this amount were $6.7 million
of capital expenditures of which $2.2 million related to investments in molds.
Net cash expended on investing activities in the three months ended June 30,
2000 amounted to $9.5 million. Of this amount, $6.2 million represented capital
expenditures (of which $2.4 million related to investments in molds), $2.5
million was for investment in acquisitions and $0.8 million related to
investment in a joint venture in India and other trade investments. The $2.5
million spent on acquisitions represents the purchase of the remaining 65%
ownership interest in a wholesale laboratory group located in Australia and New
Zealand. We anticipate capital expenditures of approximately $20-$25 million in
fiscal year 2002, of which approximately $5 million annually is viewed as
discretionary.

     During the three months ended June 30, 2001 our net cash provided by
financing activities amounted to $23.0 million primarily as a result of the net
impact of our issuance of 11% Notes, the proceeds of which were used to repay
our credit facility. Net cash provided by financing activities in the three
months ended June 30, 2000 amounted to $12.1 million, primarily from borrowings
under our bank credit agreement. During the three months ended June 30, 2000, we
purchased $5.0 million of our 6 7/8% Senior Notes due 2008. The purchase was
funded by our credit facility and resulted in a decline in net borrowings.

     On April 17, 2001, we completed the sale of E 205 million ($182.0
million at date of sale) of 11% Notes due March 15, 2008 through a private
placement to qualified institutional buyers pursuant to Rule 144A and to persons
outside of the United States in compliance with Regulation S. The notes are
senior unsecured obligations and will rank equally with all of our existing and
future unsecured debt. Interest on the notes is payable semi-annually on each
September 15 and March 15, commencing on September 15, 2001.

     We may redeem these Notes in whole or in part, at any time, on or after
March 15, 2005, at a redemption price equal to 100% of their principal amount
plus a premium declining ratably to par plus accrued and unpaid interest and
liquidation damages, if any. Prior to March 15, 2004, we may redeem up to 35% of
the original aggregate principal amount of these Notes at a redemption price of
111% of their principal amount plus accrued and unpaid interest and liquidation
damages, if any. The indenture governing the notes contains certain covenants
that, among other things, will limit our ability to incur additional
indebtedness or liens, make investments, sell assets, pay dividends or make
other distributions.

     In addition to our outstanding 6 7/8% Senior Notes and 11% Notes, our
foreign subsidiaries maintain local credit facilities to provide credit for
overdraft, working capital and some fixed asset investment purposes. As of June
30, 2001, the total borrowing capacity available to our foreign subsidiaries
under such local facilities was approximately $14.8 million, of which $0.3
million had been utilized.

     On July 26, 2001 we entered into a three-year $45 million secured revolving
credit facility ("Credit Agreement") maturing on July 27, 2004. Borrowings under
the Credit Agreement may be made as either US Dollar Alternate Base Rate ("ABR")
loans or Eurodollar loans. ABR loans bear interest at a rate per annum equal to
the greater of (a) the Prime Rate in effect on such day, or (b) the Federal
Funds Effective Rate in effect on such day plus 0.50%, plus an applicable
percentage based on our adjusted leverage ratio. The Eurodollar loans bear
interest at a rate per annum equal to the LIBOR Rate plus an applicable
percentage based on our adjusted leverage ratio.

     The Credit Agreement contains a number of covenants, including, among
others, covenants restricting us and our subsidiaries with respect to the
incurrence of indebtedness, the creation of liens, the making of certain
investments and loans, the payment of dividends, and our ability to enter into
certain transactions with affiliates. In addition, the Credit Agreement requires
us to maintain certain interest coverage, net worth and leverage ratios and
places certain restrictions on capital expenditures.

                                       17


     In connection with the Credit Agreement, we entered into a Security
Agreement that grants a security interest in and pledges the rights to certain
of our assets, including domestic accounts receivable, domestic inventory, and
65% of the pledged stock of certain significant foreign subsidiaries, for the
payment and performance of our obligations under the Credit Agreement.

     The proceeds from the Credit Agreement will be used for working capital and
general corporate purposes.


     In order to continue our operations and meet our significant liquidity
requirements, we must maintain profitable operations or obtain additional funds
through equity or debt financing, bank financing, and other sources. We believe
that our existing cash balances, credit facilities, internally generated funds
and other potential financing alternatives will be sufficient to meet our
capital, operating and debt service requirements for at least the next twelve
months. If we are unable to generate adequate cash flow from sales of our
products, we may need to seek additional sources of capital. There can be no
assurance that we will be able to obtain additional debt or equity financing on
terms acceptable to us, or at all. If adequate funds are not available, we could
be required to delay development or commercialization of certain products, or
reduce the marketing, customer support, or other resources devoted to product
development. Accordingly, failure to obtain sufficient funds on acceptable terms
when needed could have a material adverse effect on our business, results of
operations and financial condition.


Impact of Recently Issued Accounting Standards

     In July 2001, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 141 "Business
Combinations," which establishes financial accounting and reporting for business
combinations and supersedes Accounting Principles Board ("APB") Opinion No. 16,
Business Combinations, and FASB Statement No. 38, Accounting for Preacquisition
Contingencies of Purchased Enterprises. It requires that all business
combinations in the scope of this Statement are to be accounted for using one
method, the purchase method. The provisions of this Statement apply to all
business combinations initiated after June 30, 2001, and also apply to all
business combinations accounted for using the purchase method for which the date
of acquisition is July 1, 2001 or later. We have adopted SFAS No. 141 with the
first quarter of fiscal 2002, and the adoption of SFAS No. 141 had no material
impact on our financial reporting and related disclosures.

     In July 2001, the Financial Accounting Standards Board issued SFAS No. 142
"Goodwill and Other Intangible Assets," which establishes financial accounting
and reporting for acquired goodwill and other intangible assets and supersedes
APB Opinion No. 17, Intangible Assets. It addresses how intangible assets that
are acquired individually or with a group of other assets (but not those
acquired in a business combination) should be accounted for in financial
statements upon their acquisition, and after they have been initially recognized
in the financial statements. The provisions of this Statement are effective
starting with fiscal years beginning after December 15, 2001. Early adoption is
permitted for entities with fiscal years beginning after March 15, 2001,
provided that the first interim financial statements have not previously been
issued. Accordingly, we have elected to early adopt SFAS No.142 beginning with
the first quarter of fiscal 2002 and have disclosed the impact of adopting SFAS
No.142 on our consolidated financial statements in Note 3 to the consolidated
financial statements.

                                       18


     We adopted Statement of Financial Accounting Standards (`SFAS") No.133
"Accounting for Derivative Instruments and Hedging Activities", as amended by
SFAS No. 137 and 138 as of April 1, 2001. SFAS No. 133 requires that an entity
recognize all derivatives as either assets or liabilities in the statement of
financial position and measures those instruments at fair value. It further
provides criteria for derivative instruments to be designated as fair value,
cash flow and foreign currency hedges and establishes respective accounting
standards for reporting changes in the fair value of the instruments. We had no
material derivatives during the three months ended June 30, 2001 and as of June
30, 2001 had no outstanding derivative instruments. The transition adjustments
upon adoption of SFAS No. 133 were not material. We do not hold derivative
financial instruments for speculative or trading purposes.


Currency Exchange Rates

     As a result of our worldwide operations, currency exchange rate
fluctuations tend to affect our results of operations and financial position.
The principal effect of currency exchange rates on our results of operations and
financial position is translation adjustments for subsidiaries where the local
currency is the functional currency. Translation adjustments for functional
local currencies have been recorded to shareholders' equity. For the three
months ended June 30, 2001 and 2000, such translation adjustments were
approximately $1.2 million and $2.1 million, respectively.

     Because a portion of our debt is non-U.S. dollar denominated, we may hedge
against certain currency fluctuations by entering into currency swaps. We had
not entered into any of these swaps or forward contracts as of June 30, 2001.

Seasonality

     Our business is somewhat seasonal, with fiscal third quarter results
generally weaker than the other three quarters as a result of lower sales during
the holiday season, and fiscal fourth quarter results generally the strongest.

Inflation

     Inflation continues to affect the cost of the goods and services that we
use. The competitive environment in many markets limits our ability to recover
higher costs through increased selling prices, and we are subject to price
erosion in many of our standard product lines. We seek to mitigate the adverse
effects of inflation through cost containment and productivity and manufacturing
process improvements. For a description of the effects of inflation on our
reported revenues and profits and the measures taken by us in response to
inflationary conditions, see--"Currency Exchange Rates" above.

European Union Conversion to the "Euro"

     We have instituted a "Euro" conversion team and begun preparation for the
conversion by twelve member states of the European Monetary Union to a common
currency, the "Euro". Conversion to the Euro by these member states of the
European Monetary Union will take place on a "no compulsion, no prohibition"
basis between January 1, 2000 and January 1, 2002. By January 1, 2002, all
companies operating in the twelve member states will be required to be fully
operational using the new currency. The Euro conversion team has primarily
addressed the accounting and information systems changes that are necessary to
facilitate trading in the Euro, the possible marketplace implications of a
common currency and the currency exchange rate risks, with the initial emphasis
placed on the system modifications. We believe that the financial impact of
conversion to a Euro based currency will not be material to our consolidated
financial position, results of operations or cash flows.

                                       19


Information Relating to Forward-Looking Statements

     This quarterly report, including "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and "Notes to Consolidated
Financial Statements", contains forward-looking statements within the meaning of
Section 21E of the Securities Exchange Act of 1934, including statements
regarding among other items, (i) the impact of inflation, (ii) future income tax
rates and capital expenditures and, (iii) the costs and other consequences
related to conversion to the Euro. These forward-looking statements reflect our
current views with respect to future events and financial performance. The words
"believe", "expect", "anticipate" and similar expressions identify
forward-looking statements. Readers are cautioned not to place undue reliance on
these forward-looking statements, which speak only as of their dates. We
undertake no obligation to publicly update or revise any forward-looking
statements, whether as a result of new information, future events or otherwise.
Actual results could differ materially from the forward-looking statements as a
result of "Risks Relating to Sola and the Industry" included in our Form 10-K
for the fiscal year ended March 31, 2001, and the factors described in
"Business-Environmental Matters", also included in our Form 10-K for the fiscal
year ended March 31, 2001.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

     Quantitative Disclosures

     We are exposed to market risks inherent in our operations, primarily
related to interest rate risk and currency risk. These risks arise from
transactions and operations entered into in the normal course of business.

     Interest Rate Risk. We are subject to interest rate risk on our existing
long-term debt and any future financing requirements. During the first quarter
of fiscal 2002, fixed rate debt consisted primarily of outstanding balances on
Senior Notes.

     The following table presents the future principal cash flows and weighted
average interest rates expected on our existing long-term debt instruments. Fair
values have been determined based on quoted market prices as of June 30, 2001:



                                      Expected Maturity Date (as of June 30, 2001)
                                      --------------------------------------------

                           Fiscal       Fiscal      Fiscal     Fiscal     Fiscal
                            2002         2003        2004       2005       2005     Thereafter      Total    Fair Value
                            ----         ----        ----       ----       ----     ----------      -----    ----------
                                                  (dollars in thousands)
                                                                                      
Long-term debt:
  Fixed rate debt ...    $   1,501    $   9,659    $   295    $   277    $   232     $269,472     $281,436    $267,073

Weighted average
  interest rate .....         5.66%        6.24%      4.77%      4.68%      4.39%        9.51%        9.36%


     Currency Rate Risk. Our subsidiaries primarily operate in foreign markets
and predominantly have their local currencies as their functional currencies.
These subsidiaries do not have third party borrowings in currencies other than
their local currencies. Accordingly there are no appropriate quantitative
disclosures.

     Qualitative Disclosures

     Interest Rate Risk. Our primary interest rate risk exposures relate to:

          o    Our ability to pay or refinance long-term borrowings at maturity
               at market rates;

          o    The impact of interest rate movements on our ability to meet
               interest expense requirements and financial covenants; and

                                       20


          o    The impact of interest rate movements on our ability to obtain
               adequate financing to fund future operations or business
               acquisitions.

     We manage interest rate risk on our outstanding long-term borrowings
through the use of fixed rate debt. While we cannot predict our ability to
refinance existing debt, or the impact interest rate movements might have on
existing debt, we evaluate our financial position on an ongoing basis.

     Currency Rate Risk. Our primary currency rate risk exposures relate to:

          o    Our global operations, whereby approximately 50% of our revenues
               are derived from operations outside the United States,
               denominated in currencies other than the U.S. dollar;

          o    The ability of our operations to satisfy cash flow requirements
               of predominantly Euro and U.S. dollar denominated long-term debt
               without the need to repatriate earnings and profits, which are
               denominated in currencies other than the Euro and U.S. dollar;

          o    Our investments in foreign subsidiaries being primarily directly
               from the U.S. parent, resulting in U.S. dollar investments in
               foreign currency functional companies; and

          o    The location of our operating subsidiaries in a number of
               countries that have seen significant exchange rate changes
               against the U.S. dollar, primarily downwards in recent years such
               as European based currencies and the Brazilian Real.

     We manage our currency rate risks through a variety of measures. In certain
limited instances, subsidiaries, after obtaining approval from our head office,
will enter into forward exchange contracts in connection with inter-company
purchases and sales of products. These contracts do not extend longer than one
year, and are immaterial to the overall operations of the group. We are exposed
to currency exchange rate fluctuations on our E 205 million 11% Notes, due 2008.
Effective July 27, 2001, we transacted two currency swaps to hedge our interest
expense exposure associated with the semi-annual coupon payments due September
15, 2001 and March 15, 2002 on our E205 million 11% Notes. Subsidiaries
operating in high inflation environments protect margins by methods that include
increasing prices monthly at a rate appropriate to cover anticipated inflation,
compounding interest charges on sales invoices daily and holding cash balances
in U.S. dollar denominated accounts where possible. We disclose constant
exchange rate net sales performances in the aggregate, as well as by region, in
Management's Discussion and Analysis of Financial Condition and Results of
Operations (see "Currency Exchange Rates").

                                       21


PART II  OTHER INFORMATION

Item 1.  Legal Proceedings

         Not applicable

Item 2.  Changes in Securities and Use of Proceeds

         Not applicable

Item 3.  Defaults upon Senior Securities

         Not applicable

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

         Not applicable

Item 5.  Other Information

         Not applicable

Item 6.  Exhibits and Reports on Form 8-K

         (a)  Exhibits

         Exhibit Number              Description
         --------------              -----------
              10.1          Credit Agreement dated as of
                            July 26, 2001 among the
                            Company, as Borrower, the
                            Lenders named therein and
                            UBS Warburg LLC, as Sole Lead
                            Arranger, ABN AMRO Bank, N.V.
                            as Syndication Agent and UBS
                            AG, Stamford Branch, as
                            Administrative Agent, and UBS
                            AG Stamford Branch, as
                            Collateral Agent, and Union Bank
                            of California as Documentation Agent.

         (b)  Reports on Form 8-K

         No reports on Form 8-K were filed during the fiscal quarter ended
         June 30, 2001.

                                       22


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                       Sola International Inc.
                                       (Registrant)



Dated: August 13, 2001                 By: /s/ STEVEN M. NEIL
       -----------------                   --------------------------
                                           Steven M. Neil
                                           Executive Vice President, Chief
                                           Financial Officer, Secretary and
                                           Treasurer

                                       23


                                  Exhibit Index
                                  -------------

         Exhibit Number              Description
         --------------              -----------
              10.1          Credit Agreement dated as of
                            July 26, 2001 among the
                            Company, as Borrower, the
                            Lenders named therein and
                            UBS Warburg LLC, as Sole Lead
                            Arranger, ABN AMRO Bank, N.V.
                            as Syndication Agent and UBS
                            AG, Stamford Branch, as
                            Administrative Agent, and UBS
                            AG Stamford Branch, as
                            Collateral Agent, and Union Bank
                            of California as Documentation
                            Agent.

                                       24