| x | Quarterly
                report under Section 13 or 15(d) of the Securities Exchange Act of
                1934 | 
| PENNSYLVANIA | 25-0644320 | |
| (State
                or other jurisdiction of | (I.R.S.
                Employer | |
| Incorporation
                or organization) | Identification
                No.) | 
| TWO
                NORTHSHORE CENTER, PITTSBURGH, PA | 15212-5851 | |
| (Address
                of principal executive offices) | (Zip
                Code) | |
| Registrant's
                telephone number, including area code | (412)
                442-8200 | 
| Yes
                x | No
                o | 
| Yes
                x | No
                o | 
| Yes
                o | No
                x | 
| December
                31, 2005 | September
                30, 2005* | ||||||||||||
| (unaudited)  | (restated) | ||||||||||||
| ASSETS | |||||||||||||
| Current
                assets: | |||||||||||||
| Cash
                and cash equivalents  | $ | 32,276 | $ | 39,555 | |||||||||
| Short-term
                investments  | 68
                 | 67
                 | |||||||||||
| Accounts
                receivable, net  | 107,346
                 | 115,362
                 | |||||||||||
| Inventories | 76,542
                 | 71,333
                 | |||||||||||
| Other
                current assets  | 6,481
                 | 5,816
                 | |||||||||||
| Total
                current assets  | 222,713
                 | 232,133
                 | |||||||||||
| Investments
                 | 11,152
                 | 11,072
                 | |||||||||||
| Property,
                plant and equipment: Cost  | 190,434
                 | 186,232
                 | |||||||||||
| Less
                accumulated depreciation  | (101,342 | ) | (97,365 | ) | |||||||||
| 89,092
                 | 88,867
                 | ||||||||||||
| Deferred
                income taxes and other assets  | 26,742
                 | 26,314
                 | |||||||||||
| Goodwill
                 | 260,313
                 | 260,672
                 | |||||||||||
| Other
                intangible assets, net  | 45,599
                 | 46,397
                 | |||||||||||
| Total
                assets  | $ | 655,611 | $ | 665,455 | |||||||||
| LIABILITIES
                AND SHAREHOLDERS' EQUITY | |||||||||||||
| Current
                liabilities: | |||||||||||||
| Long-term
                debt, current maturities  | $ | 29,218 | $ | 28,721 | |||||||||
| Accounts
                payable  | 30,260
                 | 43,524
                 | |||||||||||
| Accrued
                compensation  | 25,603
                 | 32,858
                 | |||||||||||
| Accrued
                income taxes  | 16,803
                 | 11,640
                 | |||||||||||
| Other
                current liabilities  | 28,434
                 | 28,834
                 | |||||||||||
| Total
                current liabilities  | 130,318
                 | 145,577
                 | |||||||||||
| Long-term
                debt  | 115,696
                 | 118,952
                 | |||||||||||
| Postretirement
                benefits  | 17,258
                 | 17,435
                 | |||||||||||
| Deferred
                income taxes  | 7,524
                 | 7,589
                 | |||||||||||
| Environmental
                reserve  | 9,521
                 | 9,607
                 | |||||||||||
| Other
                liabilities and deferred revenue  | 26,871
                 | 28,546
                 | |||||||||||
| Shareholders'
                equity: | |||||||||||||
| Common
                stock  | 36,334
                 | 36,334
                 | |||||||||||
| Additional
                paid in capital  | 30,718
                 | 29,524
                 | |||||||||||
| Retained
                earnings  | 361,615
                 | 350,311
                 | |||||||||||
| Accumulated
                other comprehensive income  | (3,677 | ) | (1,359 | ) | |||||||||
| Treasury
                stock, at cost  | (76,567 | ) | (77,061 | ) | |||||||||
|  | 348,423 | 337,749
                 | |||||||||||
| Total
                liabilities and shareholders' equity  | $ | 655,611 | $ | 665,455 | |||||||||
| Three
                Months Ended | |||||||
| December
                31, | |||||||
| 2005 | 2004* | ||||||
| (restated) | |||||||
| Sales | $ | 170,109 | $ | 148,706 | |||
| Cost
                of sales | (108,912 | ) | (100,287 | ) | |||
| Gross
                profit | 61,197
                 | 48,419
                 | |||||
| Selling
                and administrative expenses | (38,779 | ) | (28,929 | ) | |||
| Operating
                profit | 22,418
                 | 19,490
                 | |||||
| Investment
                income | 327
                 | 323
                 | |||||
| Interest
                expense | (1,440 | ) | (483 | ) | |||
| Other
                income (deductions), net | (33 | ) | 1,926 | ||||
| Minority
                interest | (588 | ) | (1,360 | ) | |||
| Income
                before income taxes | 20,684
                 | 19,896
                 | |||||
| Income
                taxes | (7,777 | ) | (7,561 | ) | |||
| Net
                income | $ | 12,907 | $ | 12,335 | |||
| Earnings
                per share: | |||||||
| Basic | $ | .40 | $ | .38 | |||
| Diluted | $ | .40 | $ | .38 | |||
| Three
                Months Ended | |||||||
| December
                31, | |||||||
| 2005 | 2004* | ||||||
| (restated) | |||||||
| Cash
                flows from operating activities: | |||||||
| Net
                income  | $ | 12,907 | $ | 12,335 | |||
| Adjustments
                to reconcile net income to net cash  provided
                by operating activities: | |||||||
| Depreciation
                and amortization  | 5,400 | 4,928 | |||||
| Minority
                interest  | 588 | 1,360 | |||||
| Stock-based
                compensation expense  | 1,361 | 629 | |||||
| Change
                in deferred taxes  | (287 | ) | 174 | ||||
| Changes
                in working capital items  | (5,424 | ) | (5,589 | ) | |||
| Increase
                (decrease) in other assets  | (275 | ) | 1,185 | ||||
| Increase
                in estimated finishing costs  | 15 | 84 | |||||
| Increase
                in other liabilities  | 1,368 | 608 | |||||
| Increase
                (decrease) in postretirement benefits  | (176 | ) | 11 | ||||
| Net
                gain on sale of assets  | (72 | ) | (65 | ) | |||
| Net
                cash provided by operating activities  | 15,405 | 15,660 | |||||
| Cash
                flows from investing activities: | |||||||
| Capital
                expenditures  | (3,804 | ) | (3,163 | ) | |||
| Proceeds
                from sale of assets  | 53 | 44
                 | |||||
| Acquisitions
                 | (9,533 | ) | (1,212 | ) | |||
| Purchases
                of investments  | (49 | ) | (44 | ) | |||
| Net
                cash used in investing activities  | (13,333 | ) | (4,375 | ) | |||
| Cash
                flows from financing activities: | |||||||
| Proceeds
                from long-term debt  | 7,327 | 779
                 | |||||
| Payments
                on long-term debt  | (11,357 | ) | (4,853 | ) | |||
| Proceeds
                from the sale of treasury stock  | 326
                 | 3,202
                 | |||||
| Purchases
                of treasury stock  | - | (11,983 | ) | ||||
| Tax
                benefit of exercised stock options  | 281 | 1,890
                 | |||||
| Dividends
                 | (1,603 | ) | (1,449 | ) | |||
| Distributions
                to minority interests | (3,726 | ) | (972 | ) | |||
| Net
                cash used in financing activities  | (8,752 | ) | (13,386 | ) | |||
| Effect
                of exchange rate changes on cash  | (599 | ) | 734
                 | ||||
| Net
                decrease in cash and cash equivalents  | $ | (7,279 | ) | $ | (1,367 | ) | |
| Restated | As
                previously reported | ||||||
| For
                the quarter ended December 31, 2004: | |||||||
| Operating
                profit | $ | 19,490 | $ | 20,119 | |||
| Income
                before income taxes | $ | 19,896 | $ | 20,525 | |||
| Net
                income | $ | 12,335 | $ | 12,725 | |||
| Earnings
                per share of common stock: | |||||||
| Basic | $ | .38 | $ | .39 | |||
| Diluted  | $ | .38 | $ | .39 | |||
| Net
                cash provided by operating activities | $ | 15,660 | $ | 16,578 | |||
| Net
                cash used in financing activities | $ | 13,386 | $ | 14,304 | |||
| At
                September 30, 2005: | |||||||
| Deferred
                income taxes and other assets | $ | 26,314 | $ | 22,926 | |||
| Total
                assets | $ | 665,455 | $ | 662,067 | |||
| Additional
                paid-in capital | $ | 29,524 | $ | 14,113 | |||
| Retained
                earnings | $ | 350,311 | $ | 362,334 | |||
| Total
                shareholders’ equity | $ | 337,749 | $ | 334,361 | |||
| Weighted- | |||||||||||||
| average | Aggregate | ||||||||||||
| Weighted-average | remaining
                 | intrinsic | |||||||||||
| Shares | exercise
                price | contractual
                term | value | ||||||||||
| Outstanding,
                September 30, 2005 | 2,090,607 | $ | 25.50 | ||||||||||
| Granted | 610,500 | 37.31 | |||||||||||
| Exercised | 29,436 | 12.21 | |||||||||||
| Expired
                or forfeited | 24,390 | 24.03 | |||||||||||
| Outstanding,
                December 31, 2005 | 2,647,281 | $ | 28.38 | 7.7 | $ | 21,252 | |||||||
| Exercisable,
                December 31, 2005 | 796,587 | $ | 19.71 | 5.8 | $ | 13,304 | |||||||
| Shares
                reserved for future options | 2,161,138 | ||||||||||||
| Weighted-average | |||||||
| grant-date | |||||||
| Non-vested
                shares | Shares | fair
                value | |||||
| Non-vested
                at October 1, 2005 | 1,621,874 | $ | 9.58 | ||||
| Granted | 610,500 | 9.47 | |||||
| Vested | (398,124 | ) | 6.73 | ||||
| Expired
                or forfeited | (23,556 | ) | 7.97 | ||||
| Non-vested
                at December 31, 2005 | 1,810,694 | $ | 9.54 | ||||
| Three
                Months Ended December
                31, | |||
| 2005 | 2004 | ||
| (Binomial
                Lattice) | (Black-Scholes) | ||
| Expected
                volatility | 24.0% | 24.2% | |
| Dividend
                yield | .6% | 1.0% | |
| Average
                risk free interest rate | 4.4% | 3.9% | |
| Average
                expected term (years) | 5.5 | 7.9 | |
| Three
                Months Ended | |||||||
| December
                31, | |||||||
| 2005 | 2004 | ||||||
| Net
                income  | $ | 12,907 | 12,335 | ||||
| Weighted-average
                common shares outstanding  | 32,037,851 | 32,318,551 | |||||
| Dilutive
                securities, primarily stock options  | 261,805 | 225,625 | |||||
| Diluted
                weighted-average common shares outstanding | 32,299,656 | 32,544,176 | |||||
| Basic
                earnings per share | $ | .40 | $ | .38 | |||
| Diluted
                earnings per share | $ | .40 | $ | .38 | |||
| Three
                Months Ended | |||||||
| December
                31, | |||||||
|  | 2005 | 2004 | |||||
| Sales
                to external customers: | |||||||
| Memorialization: | |||||||
| Bronze | $ | 48,684 | $ | 43,979 | |||
| Casket
                 | 48,194 | 29,699 | |||||
| Cremation | 5,710 | 5,147 | |||||
| 102,588 | 78,825 | ||||||
| Brand
                Solutions: | |||||||
| Graphics
                Imaging | 33,290 | 34,907 | |||||
| Marking
                Products  | 12,261 | 10,424 | |||||
| Merchandising
                Solutions  | 21,970 | 24,550 | |||||
| 67,521 | 69,881 | ||||||
| $ | 170,109 | $ | 148,706 | ||||
| Operating
                profit: | |||||||
| Memorialization: | |||||||
| Bronze
                 | $ | 11,926 | $ | 10,141 | |||
| Casket | 3,588 | 3,366 | |||||
| Cremation | 573 | (195 | ) | ||||
| 16,087 | 13,312 | ||||||
| Brand
                Solutions: | |||||||
| Graphics
                Imaging  | 3,554 | 3,157 | |||||
| Marking
                Products  | 1,935 | 1,592 | |||||
| Merchandising
                Solutions  | 842 | 1,429 | |||||
| 6,331 | 6,178 | ||||||
| $ | 22,418 | $ | 19,490 | ||||
| Graphics | Marking | Merchandising | ||||||||||||||||||||
| Bronze | Casket | Cremation | Imaging | Products | Solutions | Consolidated | ||||||||||||||||
| Balance
                at September
                30, 2005 | $ | 73,029 | $ | 91,977 | $ | 6,536 | $ | 73,970 | $ | 5,213 | $ | 9,947 | $ | 260,672 | ||||||||
| Additions
                during period | - | 978 | - | 254 | - | - | 1,232 | |||||||||||||||
| Translation
                and other adjustments | (392 | ) | - | - | (1,199 | ) | - | - | (1,591 | ) | ||||||||||||
| Balance
                at December
                31, 2005 | $ | 72,637 | $ | 92,955 | $ | 6,536 | $ | 73,025 | $ | 5,213 | $ | 9,947 | $ | 260,313 | ||||||||
| Carrying | Accumulated | |||||||||
| Amount | Amortization | Net | ||||||||
| December
                31, 2005: | ||||||||||
| Trade
                names | $ | 23,418 | $ | -
                * | $ | 23,418 | ||||
| Customer
                relationships | 20,730 | (1,808 | ) | 18,922 | ||||||
| Copyrights/patents/other | 4,888 | (1,629 | ) | 3,259 | ||||||
| $ | 49,036 | $ | (3,437 | ) | $ | 45,599 | ||||
| September
                30, 2005: | ||||||||||
| Trade
                names | $ | 23,585 | $ | -
                * | $ | 23,585 | ||||
| Customer
                relationships | 20,778 | (1,517 | ) | 19,261 | ||||||
| Copyrights/patents/other | 4,952 | (1,401 | ) | 3,551 | ||||||
| $ | 49,315 | $ | (2,918 | ) | $ | 46,397 | ||||
| *
                Not subject to amortization | ||||||||||
| Pension | Other
                Postretirement | ||||||||||||
| Three
                months ended December 31,  | 2005 | 2004 | 2005 | 2004 | |||||||||
| Service
                cost | $ | 1,127 | $ | 927 | $ | 158 | $ | 126 | |||||
| Interest
                cost | 1,475 | 1,404 | 307 | 293 | |||||||||
| Expected
                return on plan assets | (1,708 | ) | (1,583 | ) | - | - | |||||||
| Amortization: | |||||||||||||
| Prior
                service cost | (4 | ) | 21 | (322 | ) | (322 | ) | ||||||
| Net
                actuarial loss | 499 | 345 | 161 | 123 | |||||||||
| Net
                benefit cost | $ | 1,389 | $ | 1,114 | $ | 304 | $ | 220 | |||||
| Three
                Months Ended | |||||||
| December
                31, | |||||||
| 2005 | 2004 | ||||||
| Sales | $ | 170,109 | $ | 166,642 | |||
| Income
                before taxes | 20,684 | 19,571 | |||||
| Net
                income | 12,907 | 12,596 | |||||
| Earnings
                per share | $ | .40 | $ | .39 | |||
| Three
                months ended | Years
                ended | ||||||||||||
| December
                31, | September
                30, | ||||||||||||
| 2005 | 2004 | 2005 | 2004 | ||||||||||
| Sales | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||
| Gross
                profit | 36.0 | % | 32.6 | % | 34.9 | % | 38.1 | % | |||||
| Operating
                profit | 13.2 | % | 13.1 | % | 15.4 | % | 18.7 | % | |||||
| Income
                before taxes  | 12.2 | % | 13.4 | % | 14.5 | % | 17.5 | % | |||||
| Net
                income  | 7.6 | % | 8.3 | % | 9.1 | % | 10.7 | % | |||||
| Payments
                due in fiscal year: | |||||||||
| 2006 | After | ||||||||
| Total | Remainder | 2007
                to 2008 | 2009
                to 2010 | 2011 | |||||
| Contractual
                Cash Obligations: | (Dollar
                amounts in thousands) | ||||||||
| Revolving
                credit facilities | $128,507 | $17,500 | $46,667 | $64,340 | $- | ||||
| Notes
                payable to banks | 10,362 | 910 | 2,428 | 2,428 | 4,596 | ||||
| Short-term
                borrowings | 3,520 | 3,520 | - | - | - | ||||
| Capital
                lease obligations | 2,615 | 921 | 1,667 | 27 | - | ||||
| Non-cancelable
                operating leases | 34,365 | 6,186 | 12,368 | 7,645 | 8,166 | ||||
| Total
                contractual cash obligations | $179,369 | $29,037 | $63,130 | $74,440 | $12,762 | ||||
| (a) | Exhibits | |
| Exhibit | ||
| No. | Description | |
| 31.1 | Certification
                of Principal Executive Officer for David M. Kelly | |
| 31.2 | Certification
                of Principal Financial Officer for Steven F. Nicola  | |
| 32.1 | Certification
                Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section
                906 of
                the Sarbanes-Oxley Act of 2002 for David M. Kelly. | |
| 32.2 | Certification
                Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section
                906 of
                the Sarbanes-Oxley Act of 2002 for Steven F. Nicola. | |
| (b) | Reports
                on Form 8-K | |
| On
                November 18, 2005, Matthews filed a Current Report on Form 8-K under
                Items
                2.02 and 5.02 in connection with a press release announcing its earnings
                for fiscal 2005 and the election of Joseph C. Bartolacci to the Matthews
                Board of Directors, effective November 15, 2005. On
                December 19, 2005 Matthews filed a Current Report on Form 8-K under
                Item
                7.01 in connection with the announcement that its wholly-owned subsidiary,
                The York Group, Inc., declined to exercise its right of first refusal
                under its distribution agreement with Yorktowne Caskets, Inc.
                (“Yorktowne”) and accordingly will not match the offer of Batesville
                Services, Inc. to purchase the stock of Yorktowne.
                 | ||
| MATTHEWS
                INTERNATIONAL CORPORATION | ||
| (Registrant) | ||
| Date:
                February 7, 2006 | /s/
                David M. Kelly | |
| David
                M. Kelly, Chairman of the Board | ||
| and
                Chief Executive Officer | ||
| Date:
                February 7, 2006 | /s/
                Steven F. Nicola | |
|  | Steven
                F. Nicola, Chief Financial Officer, | |
|  | Secretary
                and Treasurer | |