FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

(Mark One)

[X]          QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2004

                                       OR

[ ]           TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

For the transition period from ..................... to .....................

Commission File Number: 814-61

                          CAPITAL SOUTHWEST CORPORATION
             (Exact name of registrant as specified in its charter)

                    Texas                                        75-1072796
(State or other jurisdiction of  incorporation                (I.R.S. Employer
              or organization)                               Identification No.)

                  12900 Preston Road, Suite 700, Dallas, Texas
                                      75230
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (972) 233-8242
              (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
    -----     -----

         Indicate by check mark whether the registrant is an  accelerated  filer
(as defined in Rule 12b-2 of the Exchange Act).

Yes   X    No
    -----     -----

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

      3,857,051 shares of Common Stock, $1 Par Value as of October 31, 2004


TABLE OF CONTENTS Page No. -------- PART I. FINANCIAL INFORMATION ITEM 1. Consolidated Financial Statements Consolidated Statements of Financial Condition September 30, 2004 (Unaudited) and March 31, 2004...........3 Consolidated Statements of Operations (Unaudited) For the six months ended September 30, 2004 and September 30, 2003..........................................4 Consolidated Statements of Changes in Net Assets For the six months ended September 30, 2004 (Unaudited) and year ended March 31, 2004...................................5 Consolidated Statements of Cash Flows (Unaudited) For the six months ended September 30, 2004 and September 30, 2003..........................................6 Notes to Consolidated Financial Statements........................7 ITEM 2. Management's Discussion and Analysis of Financial Condition and Results of Operations....................8 ITEM 3. Quantitative and Qualitative Disclosure About Market Risk...........................................11 ITEM 4. Controls and Procedures....................................11 PART II. OTHER INFORMATION ITEM 4. Submission of Matters to a Vote of Security Holders........12 ITEM 6. Exhibits and Reports on Form 8-K...........................12 Signatures..................................................................13 2

PART I. FINANCIAL INFORMATION - ------------------------------ Item 1. Consolidated Financial Statements CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES Consolidated Statements of Financial Condition ---------------------------------------------- Assets September 30, 2004 March 31, 2004 ------------------ -------------- (Unaudited) Investments at market or fair value Companies more than 25% owned (Cost: September 30, 2004 - $23,114,865, March 31, 2004 - $23,114,865) $242,775,981 $237,095,981 Companies 5% to 25% owned (Cost: September 30, 2004 - $25,442,115, March 31, 2004 - $30,431,224) 49,601,504 70,189,005 Companies less than 5% owned (Cost: September 30, 2004 - $42,413,660, March 31, 2004 - $43,736,560) 100,786,650 99,663,833 ------------ ------------ Total investments (Cost: September 30, 2004 - $90,970,640, March 31, 2004 - $97,282,649) 393,164,135 406,948,819 Cash and cash equivalents 2,518,988 10,150,796 Receivables 88,921 76,477 Other assets 6,961,621 6,802,767 ------------ ------------ Totals $402,733,665 $423,978,859 ============ ============ Liabilities and Shareholders' Equity Note payable to bank $ 8,000,000 $ 15,500,000 Note payable to portfolio company 5,000,000 5,000,000 Accrued interest and other liabilities 1,659,596 1,815,996 Income taxes payable 548,317 2,726,850 Deferred income taxes 105,706,745 108,312,663 ------------ ------------ Total liabilities 120,914,658 133,355,509 ------------ ------------ Shareholders' equity Common stock, $1 par value: authorized, 5,000,000 shares; issued, 4,294,416 shares at September 30, 2004 and March 31, 2004 4,294,416 4,294,416 Additional capital 7,904,997 7,904,997 Undistributed net investment income 3,739,168 3,578,088 Undistributed net realized gain on investments 75,356,232 79,381,980 Unrealized appreciation of investments - net of deferred income taxes 197,557,496 202,497,171 Treasury stock - at cost (437,365 shares) (7,033,302) (7,033,302) ------------ ------------ Net assets at market or fair value, equivalent to $73.07 per share at September 30, 2004, and $75.35 per share at March 31, 2004 on the 3,857,051 shares outstanding 281,819,007 290,623,350 ------------ ------------ Totals $402,733,665 $423,978,859 ============ ============ (See Notes to Consolidated Financial Statements) 3

CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES Consolidated Statements of Operations ------------------------------------- (Unaudited) Three Months Ended Six Months Ended September 30 September 30 -------------------------- -------------------------- 2004 2003 2004 2003 ----------- ----------- ----------- ----------- Investment income: Interest $ 94,660 $ 31,201 $ 187,942 $ 80,669 Dividends 727,207 698,649 1,429,414 1,395,965 Management and directors' fees 154,750 151,249 324,000 321,364 ----------- ----------- ----------- ----------- 976,617 881,099 1,941,356 1,797,998 ----------- ----------- ----------- ----------- Operating expenses: Salaries 254,218 215,375 484,593 424,850 Net pension benefit (59,212) (39,479) (127,438) (136,460) Other operating expenses 231,745 173,282 405,442 366,854 ----------- ----------- ----------- ----------- 426,751 349,178 762,597 655,244 ----------- ----------- ----------- ----------- Income before interest expense and income taxes 549,866 531,921 1,178,759 1,142,754 Interest expense 86,483 135,533 201,869 275,554 ----------- ----------- ----------- ----------- Income before income taxes 463,383 396,388 976,890 867,200 Income tax expense 20,400 13,800 44,400 47,800 ----------- ----------- ----------- ----------- Net investment income $ 442,983 $ 382,588 $ 932,490 $ 819,400 =========== =========== =========== =========== Proceeds from disposition of investments $ 155,877 $ 3,654,339 $ 764,394 $ 3,654,339 Cost of investments sold 4,083,668 676,753 7,085,993 680,433 ----------- ----------- ----------- ----------- Realized gain (loss) on investments before income taxes (3,927,791) 2,977,586 (6,321,599) 2,973,906 Income tax expense (benefit) (1,458,018) 1,042,155 (2,295,851) 1,040,867 ----------- ----------- ----------- ----------- Net realized gain (loss) on investments (2,469,773) 1,935,431 (4,025,748) 1,933,039 ----------- ----------- ----------- ----------- Increase (decrease) in unrealized appreciation of investments before income taxes (3,791,414) 19,460,310 (7,472,675) 32,931,270 Increase (decrease) in deferred income taxes on appreciation of investments (1,244,000) 6,247,000 (2,533,000) 10,962,000 ----------- ----------- ----------- ----------- Net increase (decrease) in unrealized appreciation of investments (2,547,414) 13,213,310 (4,939,675) 21,969,270 ----------- ----------- ----------- ----------- Net realized and unrealized gain (loss) on investments $(5,017,187) $15,148,741 $(8,965,423) $23,902,309 =========== =========== =========== =========== Increase (decrease) in net assets from operations $(4,574,204) $15,531,329 $(8,032,933) $24,721,709 =========== =========== =========== =========== (See Notes to Consolidated Financial Statements) 4

CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES Consolidated Statements of Changes in Net Assets ------------------------------------------------ Six Months Ended Year Ended September 30, 2004 March 31, 2004 ------------------ -------------- (Unaudited) Operations Net investment income $ 932,490 $ 2,587,060 Net realized gain (loss) on investments (4,025,748) 8,191,872 Net increase (decrease) in unrealized appreciation of investments (4,939,675) 74,688,574 ------------ ------------ Increase (decrease) in net assets from operations (8,032,933) 85,467,506 Distributions from: Undistributed net investment income (771,410) (2,308,631) Capital share transactions Exercise of employee stock options -- 997,500 ------------ ------------ Increase (decrease) in net assets (8,804,343) 84,156,375 Net assets, beginning of period 290,623,350 206,466,975 ------------ ------------ Net assets, end of period $281,819,007 $290,623,350 ============ ============ (See Notes to Consolidated Financial Statements) 5

CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES Consolidated Statements of Cash Flows ------------------------------------- (Unaudited) Three Months Ended Six Months Ended September 30 September 30 --------------------------- --------------------------- 2004 2003 2004 2003 ----------- ------------ ----------- ------------ Cash flows from operating activities Increase (decrease) in net assets from operations $(4,574,204) $ 15,531,329 $(8,032,933) $ 24,721,709 Adjustments to reconcile increase (decrease) in net assets from operations to net cash provided by (used in) operating activities: Proceeds from disposition of investments 101,297 3,654,339 709,814 3,654,339 Purchases of securities (545,078) (5,923,960) (947,403) (6,927,640) Maturities of securities 228,000 900,000 228,000 900,000 Depreciation and amortization 4,262 4,772 7,891 9,537 Net pension benefit (59,212) (39,479) (127,438) (136,460) Net realized and unrealized (gain) loss on investments 5,017,187 (15,148,741) 8,965,423 (23,902,309) (Increase) decrease in receivables 282 (227,126) (12,444) (23,388) (Increase) decrease in other assets 29,783 10,814 (4,546) (7,232) Increase (decrease) in accrued interest and other liabilities (39,276) 47,038 (107,522) 45,668 Decrease in accrued pension cost (41,820) (41,820) (83,640) (83,640) Deferred income taxes 20,400 13,800 44,400 47,800 ----------- ------------ ----------- ------------ Net cash provided by (used in) operating activities 141,621 (1,219,034) 639,602 (1,701,616) ----------- ------------ ----------- ------------ Cash flows from financing activities Decrease in notes payable to bank -- -- (7,500,000) -- Distributions from undistributed net investment income -- -- (771,410) (765,810) Proceeds from exercise of employee stock options -- 997,500 -- 997,500 ----------- ------------ ----------- ------------ Net cash provided by (used in) financing activities -- 997,500 (8,271,410) 231,690 ----------- ------------ ----------- ------------ Net increase (decrease) in cash and cash equivalents 141,621 (221,534) (7,631,808) (1,469,926) Cash and cash equivalents at beginning of period 2,377,367 3,401,996 10,150,796 4,650,388 ----------- ------------ ----------- ------------ Cash and cash equivalents at end of period $ 2,518,988 $ 3,180,462 $ 2,518,988 $ 3,180,462 =========== ============ =========== ============ Supplemental disclosure of cash flow information: Cash paid during the period for: Interest $86,386 $135,435 $202,200 $275,457 Income taxes $ -- $ -- $ -- $ -- Note: - ----- On September 29, 2004, CSC received 2,936 shares of Tekelec valued at $54,580 ($18.59 per share) related to the sale of VocalData, Inc. (See Notes to Consolidated Financial Statements) 6

CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES Notes to Consolidated Financial Statements ------------------------------------------ (Unaudited) 1. Basis of Presentation The accompanying consolidated financial statements, which include our accounts and the accounts of our wholly-owned small business investment company subsidiary and our wholly-owned management company, have been prepared on the value method of accounting in accordance with accounting principles generally accepted in the United States for investment companies. All significant intercompany accounts and transactions have been eliminated in consolidation. Certain reclassifications have been made to the 2003 balances to conform with the 2004 financial statement presentation. The financial statements included herein have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and the instructions to Form 10-Q and Article 6 of Regulation S-X. The financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our annual report on Form 10-K for the year ended March 31, 2004. Certain information and footnotes normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted, although we believe that the disclosures are adequate for a fair presentation. The information reflects all adjustments (consisting of normal recurring adjustments) which are, in the opinion of management, necessary for a fair presentation of the results of operations for the interim periods. 2. Indemnification We enter into agreements that contain customary indemnification provisions. The maximum exposure under these indemnification agreements is unknown, but we have had no previous claims or losses and expect the risk of losses to be remote. 3. Stock-Based Compensation Effective April 1, 2003, we adopted the fair value method of recording compensation expense related to all stock options granted after March 31, 2003, in accordance with FASB Statement Nos. 123 and 148. Accordingly, the fair value of stock options as determined on the date of grant using the Black-Scholes pricing model will be expensed over the vesting period of the related stock options. On July 19, 2004, 7,500 stock options were granted to a new investment associate. The following table illustrates the effect on net asset value and net asset value per share if we had applied the fair value recognition provisions of FASB Statement No. 123 to stock-based compensation. September 30, September 30, 2004 2003 ------------ ------------ Net asset value, as reported $281,819,007 $231,420,374 Deduct: Total fair value computed stock-based compensation 80,382 89,720 ------------ ------------ Pro forma net asset value $281,738,625 $231,330,654 ============ ============ Net asset value per share: Basic - as reported $73.07 $60.00 ====== ====== Basic - pro forma $73.05 $59.98 ====== ====== Diluted - as reported $73.04 $60.26 ====== ====== Diluted - pro forma $73.02 $59.98 ====== ====== 7

Notes to Consolidated Financial Statements (continued) The diluted net asset value per share calculation assumes all vested outstanding options for which the market price exceeds the exercise price have been exercised. 4. Summary of Per Share Information Three Months Ended Six Months Ended September 30 September 30 ---------------- ---------------- 2004 2003 2004 2003 ------ ------ ------ ------ Investment income $ .25 $ .22 $ .50 $ .46 Operating expenses (.11) (.09) (.20) (.17) Interest expense (.02) (.03) (.05) (.07) Income taxes -- -- (.01) (.01) ------ ------ ------ ------ Net investment income .12 .10 .24 .21 Distributions from undistributed net investment income -- -- (.20) (.20) Net realized gain (loss) on investments (.64) .50 (1.04) .50 Net increase (decrease) in unrealized appreciation of investments after deferred taxes (.66) 3.42 (1.28) 5.71 Exercise of employee stock options (1) -- (.14) -- (.14) ------ ------ ------ ------ Increase (decrease) in net asset value (1.18) 3.88 (2.28) 6.08 Net asset value: Beginning of period 74.25 56.12 75.35 53.92 ------ ------ ------ ------ End of period $73.07 $60.00 $73.07 $60.00 ====== ====== ====== ====== Increase (decrease) in deferred taxes on unrealized appreciation $ (.32) $ 1.48 $ (.66) $ 2.72 Deferred taxes on unrealized appreciation: Beginning of period 27.45 18.94 27.79 17.70 ------ ------ ------ ------ End of period $27.13 $20.42 $27.13 $20.42 ====== ====== ====== ====== Shares outstanding at end of period (000s omitted) 3,857 3,857 3,857 3,857 (1) Net decrease is due to the exercise of employee stock options at prices less than beginning of period net asset value. Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations Net asset value at September 30, 2004 was $281,819,007 equivalent to $73.07 per share after deducting an allowance of $27.13 per share for deferred taxes on unrealized appreciation of investments. Assuming reinvestment of dividends, the September 30, 2004 net asset value reflects an increase of 22.9% during the twelve months ended September 30, 2004 and a 2.8% decrease during the first half of the current fiscal year. September 30, September 30, 2004 2003 ------------ ------------ Net assets $281,819,007 $231,420,374 Shares outstanding 3,857,051 3,857,051 Net assets per share $73.07 $60.00 8

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) Results of Operations The composite measure of our financial performance in the Consolidated Statements of Operations is captioned "Increase (decrease) in net assets from operations" and consists of three elements. The first is "Net investment income", which is the difference between our income from interest, dividends and fees and our combined operating and interest expenses, net of applicable income taxes. The second element is "Net realized gain (loss) on investments", which is the difference between the proceeds received from disposition of portfolio securities and their stated cost, net of applicable income tax expense. The third element is the "Net increase (decrease) in unrealized appreciation of investments", which is the net change in the market or fair value of our investment portfolio, compared with stated cost, net of an increase or decrease in deferred income taxes which would become payable if the unrealized appreciation were realized through the sale or other disposition of the investment portfolio. It should be noted that the "Net realized gain (loss) on investments" and "Net increase (decrease) in unrealized appreciation of investments" are directly related in that when an appreciated portfolio security is sold to realize a gain, a corresponding decrease in net unrealized appreciation occurs by transferring the gain associated with the transaction from being "unrealized" to being "realized". Conversely, when a loss is realized on a depreciated portfolio security, an increase in net unrealized appreciation occurs. Net Investment Income Interest income of $187,942 in the six months ended September 30, 2004 increased from $80,669 in the year-ago period primarily because of an increase in loans to portfolio companies. During the six months ended September 30, 2004 and 2003, we recorded dividend income from the following sources: Six Months Ended September 30 ----------------------- 2004 2003 ---------- ---------- Alamo Group Inc. $ 338,556 $ 338,556 Dennis Tool Company 25,000 25,000 Kimberly-Clark Corporation 61,744 52,482 The RectorSeal Corporation 480,000 480,000 Skylawn Corporation 300,000 300,000 Sprint Corporation 22,500 18,000 TCI Holdings, Inc 40,635 40,635 The Whitmore Manufacturing Company 120,000 120,000 Other 40,979 21,292 ---------- ---------- $1,429,414 $1,395,965 ========== ========== Operating expenses totaled $762,597 in the six months ended September 30, 2004 versus $655,244 in the six months ended September 30, 2003. The increase was due mainly to the addition of an investment associate in July 2004, employee raises and an increase in audit and legal fees for ordinary business operations. Interest expense of $201,869 in the six months ended September 30, 2004 decreased from $275,554 in the corresponding period ended September 30, 2003 primarily due to a decrease in notes payable. Net Realized Gain or Loss on Investments During the six months ended September 30, 2004, we reported a realized loss before income taxes of $6,321,599 which included a loss of $3,000,000 on our investment in Texas Petrochemical Holdings, Inc., a $2,576,146 loss on the partial sale of our investment in Concert Industries Ltd. and a loss of $1,346,891 on our sale of VocalData, Inc. to Tekelec. 9

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) Net Increase (Decrease) in Unrealized Appreciation of Investments Set forth in the following table are the significant increases and decreases in unrealized appreciation (before the related change in deferred taxes and excluding the effect of gains or losses realized during the periods) by portfolio company: Three Months Ended Six Months Ended September 30 September 30 ------------------------- -------------------------- 2004 2003 2004 2003 ----------- ---------- ------------ ---------- Alamo Group Inc $ 5,643,000 $2,822,000 $ 5,643,000 $2,822,000 All Components, Inc. -- -- -- 2,900,000 CMI Holding Company, Inc. -- -- (3,000,000) -- Cenveo, Inc. 1,195,055 2,054,656 (2,033,690) 3,081,984 Encore Wire Corporation (8,173,000) 5,449,000 (19,071,000) 8,173,000 Extreme International, Inc. -- 2,397,661 375,000 4,613,661 Media Recovery, Inc. -- 3,000,000 -- 3,000,000 Palm Harbor Homes, Inc. (7,855,000) -- (7,855,000) -- The RectorSeal Corporation -- -- 4,000,000 -- Texas Capital Bancshares, Inc. 1,041,380 2,585,994 1,344,829 2,585,994 The Whitmore Manufacturing Company -- -- 2,400,000 -- As reflected in the above table, at September 30, 2004, the value of our investment in Encore Wire Corporation was decreased from our March 31, 2004 value by $19,071,000 due to the cyclical variations in Encore's profitability and the effect of copper price fluctuations on Encore's earnings. In the same period a year ago, we increased our value of Encore by $8,173,000 reflecting increases in the company's sales and earnings which stemmed partly from higher copper prices. During the six months ended September 30, 2004, the value of our investment in Palm Harbor Homes, Inc. was reduced by $7,855,000 due to the unfavorable pattern of the company's earnings and the continuing negative outlook for the manufactured housing industry. During the six months ended September 30, 2004, our unrealized appreciation of investments before income taxes decreased by $7,472,675, which included value decreases of $33,655,603 and value increases of $19,104,017, plus the $7,078,911 effect of net realized losses during the period. Portfolio Investments During the quarter ended September 30, 2004, we made additional investments of $545,078 in existing portfolio companies. We have agreed, subject to certain conditions, to invest up to $1,940,025 in six portfolio companies. Financial Liquidity and Capital Resources At September 30, 2004, we had cash and cash equivalents of approximately $2.5 million. Pursuant to Small Business Administration ("SBA") regulations, cash and cash equivalents of $285,129 held by Capital Southwest Venture Corporation ("CSVC") may not be transferred or advanced to us without the consent of the SBA. Under current SBA regulations and subject to SBA's approval of its credit application, CSVC would be entitled to borrow up to $64.5 million. We also have an unsecured $25.0 million revolving line of credit from a commercial bank, of which $17.0 million was available at September 30, 2004. With the exception of a capital gain distribution made in the form of a distribution of the stock of a portfolio company in the fiscal year ended March 31, 1996, we have elected to retain all gains realized during the past 36 years. Retention of future gains is viewed as an important source of funds to sustain 10

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) our investment activity. Approximately $49.1 million of our investment portfolio is represented by unrestricted publicly-traded securities, which have an ascertainable market value and represent a source of liquidity. Funds to be used by us for operating or investment purposes may be transferred in the form of dividends, management fees or loans from Skylawn Corporation, The RectorSeal Corporation and The Whitmore Manufacturing Company, wholly-owned portfolio companies, to the extent of their available cash reserves and borrowing capacities. At September 30, 2004, we owed $5,000,000 to Skylawn Corporation. Management believes that our cash and cash equivalents and cash available from other sources described above are adequate to meet our expected requirements. Consistent with our long-term strategy, the disposition of investments from time to time may also be an important source of funds for future investment activities. Item 3. Quantitative and Qualitative Disclosure About Market Risk We are subject to financial market risks, including changes in marketable equity security prices. We do not use derivative financial instruments to mitigate any of these risks. The return on our investments is not materially affected by foreign currency fluctuations. Our investment in portfolio securities consists of fixed rate debt securities which totaled $5,101,493 at September 30, 2004, equivalent to 1.3% of the value of our total investments. Since these debt securities usually have relatively high fixed rates of interest, minor changes in market yields of publicly-traded debt securities have little or no effect on the values of debt securities in our portfolio and no effect on interest income. Our investments in debt securities are generally held to maturity and their fair values are determined on the basis of the terms of the debt security and the financial condition of the issuer. A portion of our investment portfolio consists of debt and equity securities of private companies. We anticipate little or no effect on the values of these investments from modest changes in public market equity valuations. Should significant changes in market valuations of comparable publicly-owned companies occur, there may be a corresponding effect on valuations of private companies, which would affect the value and the amount and timing of proceeds eventually realized from these investments. A portion of our investment portfolio also consists of restricted common stock of publicly-owned companies. The fair values of these restricted securities are influenced by the nature of applicable resale restrictions, the underlying earnings and financial condition of the issuers of such restricted securities and the market valuations of comparable publicly-owned companies. A portion of our investment portfolio also consists of unrestricted, freely marketable common stocks of publicly-owned companies. These freely marketable investments, which are valued at the public market price, are directly exposed to equity price risks, in that a change in an issuer's public market equity price would result in an identical change in the fair value of our investment in such security. Item 4. Controls and Procedures Evaluation of Disclosure Controls and Procedures As of September 30, 2004, an evaluation was performed under the supervision and with the participation of our management, including the President and Chairman of the Board and Secretary-Treasurer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on that evaluation, our management, including the President and Chairman of the Board and Secretary-Treasurer concluded that our disclosure controls and procedures were effective as of September 30, 2004. There have been no significant changes during the quarter covered by this report in our internal control over financial reporting or in other factors that could significantly affect internal control over financial reporting. 11

PART II. OTHER INFORMATION - -------------------------- Item 4. Submission of Matters to a Vote of Security Holders Our Annual Meeting of Stockholders was held on July 19, 2004, with the following results of elections and approval: Votes Cast ------------------------------------ Against/ Abstentions/ For Withheld Non-Votes a. The following Directors were elected to serve until --------- -------- ------------ the next Annual Meeting of Stockholders: Graeme W. Henderson 3,544,766 70,305 241,980 Samuel B. Ligon 3,590,666 24,405 241,980 Gary L. Martin 3,545,200 69,871 241,980 William R. Thomas 3,544,766 70,305 241,980 John H. Wilson 3,545,216 69,855 241,980 Votes Cast ------------------------------------ Against/ Abstentions/ For Withheld Non-Votes b. Ernst & Young LLP was approved as our --------- -------- ----------- auditors for the 2005 fiscal year. 3,567,608 42,731 246,712 Item 6. Exhibits and Reports on Form 8-K (a) Exhibits Exhibit 31.1- Certification of President and Chairman of the Board required by Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), filed herewith. Exhibit 31.2- Certification of Secretary-Treasurer required by Rule 13a-14(a) or Rule 15d-14(a) of the Exchange Act, filed herewith. Exhibit 32.1- Certification of President and Chairman of the Board required by Rule 13a-14(b) or Rule 15d-14(b) of the Exchange Act and Section 1350 of Chapter 63 of Title 18 of the United States Code, furnished herewith. Exhibit 32.2- Certification of Secretary-Treasurer required by Rule 13a-14(b) or Rule 15d-14(b) of the Exchange Act and Section 1350 of Chapter 63 of Title 18 of the United States Code, furnished herewith. (b) Reports on Form 8-K On September 1, 2004, we filed a Form 8-K reporting that Ernst & Young LLP informed us on August 26, 2004 that they were resigning as our independent registered public accounting firm effective September 1, 2004. On September 9, 2004, we filed a Form 8-K/A which included a copy of a letter provided by Ernst & Young LLP dated September 7, 2004 addressed to the Securities and Exchange Commission stating whether they agreed with our 8-K filed on September 1, 2004. On September 15, 2004, we filed a Form 8-K reporting the engagement of Grant Thornton LLP as our new independent accountants. 12

SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. CAPITAL SOUTHWEST CORPORATION Date: November 5, 2004 By: /s/ William R. Thomas ------------------------ ----------------------------------------- William R. Thomas, President and Chairman of the Board (chief executive officer) Date: November 5, 2004 By: /s/ Susan K. Hodgson ------------------------ ----------------------------------------- Susan K. Hodgson, Secretary-Treasurer (chief financial/accounting officer) 13

                                                                    Exhibit 31.1
                                 CERTIFICATIONS



I, William R. Thomas,  President and Chairman of the Board of Capital  Southwest
Corporation, certify that:

1.       I have reviewed this quarterly report on Form 10-Q of Capital Southwest
         Corporation (the "registrant");

2.       Based  on my  knowledge,  this  report  does  not  contain  any  untrue
         statement of a material fact or omit to state a material fact necessary
         to make the statements made, in light of the circumstances  under which
         such  statements  were made, not misleading  with respect to the period
         covered by this report;

3.       Based on my knowledge,  the financial  statements,  and other financial
         information  included in this  report,  fairly  present in all material
         respects the consolidated  financial  condition,  results of operations
         and cash flows of the registrant as of, and for, the periods  presented
         in this report;

4.       The  registrant's  other  certifying  officer and I are responsible for
         establishing  and  maintaining  disclosure  controls and procedures (as
         defined  in  Exchange  Act  Rules  13a-15(e)  and  15d-15(e))  for  the
         registrant and have:

         a)       Designed such disclosure  controls and  procedures,  or caused
                  such  disclosure  controls and procedures to be designed under
                  our supervision,  to ensure that material information relating
                  to the registrant, including its consolidated subsidiaries, is
                  made known to us by others within those entities, particularly
                  during the period in which this report is being prepared;

         b)       Evaluated the  effectiveness  of the  registrant's  disclosure
                  controls  and  procedures  and  presented  in this  report our
                  conclusions about the effectiveness of the disclosure controls
                  and  procedures,  as of the end of the period  covered by this
                  report based on such evaluation; and

         c)       Disclosed  in  this  report  any  change  in the  registrant's
                  internal control over financial reporting that occurred during
                  the registrant's  most recent fiscal quarter (the registrant's
                  fourth  fiscal  quarter in the case of an annual  report) that
                  has materially affected, or is reasonably likely to materially
                  affect,  the  registrant's  internal  control  over  financial
                  reporting; and

5.       The registrant's other certifying  officer and I have disclosed,  based
         on our most  recent  evaluation  of  internal  control  over  financial
         reporting,  to the  registrant's  auditors  and the audit  committee of
         registrant's  board of directors (or persons  performing the equivalent
         functions):

         a)       All significant  deficiencies  and material  weaknesses in the
                  design  or  operation  of  internal   control  over  financial
                  reporting which are reasonably  likely to adversely affect the
                  registrant's ability to record, process,  summarize and report
                  information; and

         b)       Any fraud,  whether or not material,  that involves management
                  or  other  employees  who  have  a  significant  role  in  the
                  registrant's internal control over financial reporting.





Date:  November 5, 2004                          By: /s/ William R. Thomas
       ----------------                             ----------------------------
                                                    William R. Thomas, President
                                                    and Chairman of the Board



                                                                    Exhibit 31.2

                                 CERTIFICATIONS



I,  Susan K.  Hodgson,  Secretary-Treasurer  of Capital  Southwest  Corporation,
certify that:

1.       I have reviewed this quarterly report on Form 10-Q of Capital Southwest
         Corporation (the "registrant");

2.       Based  on my  knowledge,  this  report  does  not  contain  any  untrue
         statement of a material fact or omit to state a material fact necessary
         to make the statements made, in light of the circumstances  under which
         such  statements  were made, not misleading  with respect to the period
         covered by this report;

3.       Based on my knowledge,  the financial  statements,  and other financial
         information  included in this  report,  fairly  present in all material
         respects the consolidated  financial  condition,  results of operations
         and cash flows of the registrant as of, and for, the periods  presented
         in this report;

4.       The  registrant's  other  certifying  officer and I are responsible for
         establishing  and  maintaining  disclosure  controls and procedures (as
         defined  in  Exchange  Act  Rules  13a-15(e)  and  15d-15(e))  for  the
         registrant and have:

         a)       Designed such disclosure  controls and  procedures,  or caused
                  such  disclosure  controls and procedures to be designed under
                  our supervision,  to ensure that material information relating
                  to the registrant, including its consolidated subsidiaries, is
                  made known to us by others within those entities, particularly
                  during the period in which this report is being prepared;

         b)       Evaluated the  effectiveness  of the  registrant's  disclosure
                  controls  and  procedures  and  presented  in this  report our
                  conclusions about the effectiveness of the disclosure controls
                  and  procedures,  as of the end of the period  covered by this
                  report based on such evaluation; and

         c)       Disclosed  in  this  report  any  change  in the  registrant's
                  internal control over financial reporting that occurred during
                  the registrant's  most recent fiscal quarter (the registrant's
                  fourth  fiscal  quarter in the case of an annual  report) that
                  has materially affected, or is reasonably likely to materially
                  affect,  the  registrant's  internal  control  over  financial
                  reporting; and

5.       The registrant's other certifying  officer and I have disclosed,  based
         on our most  recent  evaluation  of  internal  control  over  financial
         reporting,  to the  registrant's  auditors  and the audit  committee of
         registrant's  board of directors (or persons  performing the equivalent
         functions):

         a)       All significant  deficiencies  and material  weaknesses in the
                  design  or  operation  of  internal   control  over  financial
                  reporting which are reasonably  likely to adversely affect the
                  registrant's ability to record, process,  summarize and report
                  financial information; and

         b)       Any fraud,  whether or not material,  that involves management
                  or  other  employees  who  have  a  significant  role  in  the
                  registrant's internal control over financial reporting.





Date:  November 5, 2004                 By: /s/ Susan K. Hodgson
       ----------------                    -------------------------------------
                                           Susan K. Hodgson, Secretary-Treasurer


                                                                    Exhibit 32.1

              Certification of President and Chairman of the Board

  Pursuant to Section 1350 of Chapter 63 of Title 18 of the United States Code


         I,  William R. Thomas,  President  and Chairman of the Board of Capital
Southwest Corporation, certify that, to my knowledge:

         1. the Form 10-Q, filed with the Securities and Exchange  Commission on
November 5, 2004 ("accompanied  report") fully complies with the requirements of
Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

         2. the information contained in the accompanied report fairly presents,
in all material respects,  the consolidated  financial  condition and results of
operations of Capital Southwest Corporation.


Date:  November 5, 2004                          By: /s/ William R. Thomas
       ----------------                             ----------------------------
                                                    William R. Thomas, President
                                                    and Chairman of the Board




                                                                    Exhibit 32.2

                      Certification of Secretary-Treasurer

  Pursuant to Section 1350 of Chapter 63 of Title 18 of the United States Code




         I,  Susan  K.  Hodgson,   Secretary-Treasurer   of  Capital   Southwest
Corporation, certify that, to my knowledge:

         1. the Form 10-Q, filed with the Securities and Exchange  Commission on
November 5, 2004 ("accompanied  report") fully complies with the requirements of
Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

         2. the information contained in the accompanied report fairly presents,
in all material respects,  the consolidated  financial  condition and results of
operations of Capital Southwest Corporation.


Date:  November 5, 2004                 By: /s/ Susan K. Hodgson
       ----------------                    -------------------------------------
                                           Susan K. Hodgson, Secretary-Treasurer