SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(MARK ONE)

(X)  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
     ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2003

                                                                  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 1-10596

                             ESCO TECHNOLOGIES INC.

             (Exact name of registrant as specified in its charter)

MISSOURI                                                             43-1554045
(State or other jurisdiction of                                (I.R.S. Employer
incorporation or organization)                               Identification No.)

8888 LADUE ROAD, SUITE 200                                          63124-2090
ST. LOUIS, MISSOURI                                                  (Zip Code)
(Address of principal executive offices)

        Registrant's telephone number, including area code:(314) 213-7200

     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___

The number of shares of the registrant's  stock outstanding at July 31, 2003 was
12,793,817.




PART I.  FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                     ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                (Dollars in thousands, except per share amounts)

                                                         Three Months Ended
                                                         ------------------
                                                               June 30,
                                                               --------
                                                         2003             2002
                                                         ----             ----

               Net sales                           $  102,343           92,154
               Costs and expenses:
                 Cost of sales                        70,970            61,968
                 Asset impairment                      4,528                 -
                 Selling, general and                 22,406            20,414
                   administrative expenses
                 Interest expense                        377               113
                 Other, net                           (1,264)              571
                                                      ------               ---
                   Total costs and expenses           97,017            83,066
                                                      ------            ------
               Earnings before income taxes            5,326             9,088
               Income tax expense                      2,056             3,404
                                                       -----             -----
               Net earnings from continuing
                 operations                            3,270             5,684

               Earnings (loss) from discontinued
                 operations, net of tax of ($10)
                 and $44, respectively                   (10)               54


               Gain on sale of discontinued
                 operations, net of tax of $733          894                 -
                                                         ---               ---

               Net earnings from discontinued
                 operations                              884                54

               Net earnings                        $   4,154             5,738
                                                       =====             =====
               Earnings per share:
                 Basic - Continuing operations         $0.26             $0.45
                       - Discontinued operations        0.07              0.01
                                                        ----              ----
                       - Net earnings                  $0.33             $0.46
                                                       =====             =====

                 Diluted - Continuing operations       $0.25             $0.43
                         - Discontinued operations      0.07              0.01
                                                        ----              ----
                         - Net earnings                $0.32             $0.44
                                                        ====              ====
          See accompanying notes to consolidated financial statements.



                     ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                (Dollars in thousands, except per share amounts)

                                                           Nine Months Ended
                                                                June 30,
                                                                --------
                                                         2003             2002
                                                         ----             ----

               Net sales                             $323,828          258,829
               Costs and expenses:
                 Cost of sales                        223,433          174,721
                 Asset impairment                       4,528                -
                 Selling, general and administrative   67,757           57,826
                   expenses
                 Interest expense                         299              220
                 Other, net                             2,463            1,445
                                                        -----            -----
                   Total costs and expenses           298,480          234,212
                                                      -------          -------
               Earnings before income taxes            25,348           24,617
               Income tax expense                       9,979            9,260
                                                        -----            -----
               Net earnings from continuing
                 operations                            15,369           15,357
               Earnings from discontinued
                 operations, net of tax of $62
                 and $284, respectively                    74              346
               Gain on sale of discontinued
                 operations, net of tax of $733           894                -
                                                         ----              ---
               Net earnings from discontinued
                 operations                               968              346
               Net earnings                          $ 16,337           15,703
                                                     ========           ======
               Earnings per share:
                 Basic - Continuing operations          $1.22            $1.23
                       - Discontinued operations         0.07             0.03
                                                         ----             ----
                       - Net earnings                   $1.29            $1.26
                                                        =====            =====
                 Diluted - Continuing operations        $1.17            $1.18
                         - Discontinued operations       0.08             0.03
                                                         ----             ----
                         - Net earnings                 $1.25            $1.21
                                                        =====            =====

          See accompanying notes to consolidated financial statements.




                     ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                             (Dollars in thousands)

                                                       June 30,    September 30,
                                                        2003            2002
                                                        ----            ----
                                                    (Unaudited)
   ASSETS
   Current assets:
     Cash and cash equivalents                        $ 45,392         25,160
     Accounts receivable, less allowance for doubtful
       accounts of $1,395 and $1,018, respectively      71,966         67,347
     Costs and estimated earnings on long-term
       contracts, less progress billings of
       $5,533 and $4,541, respectively                   5,382          2,951
     Inventories                                        63,010         50,991
     Current portion of deferred tax assets             18,527         22,796
     Other current assets                                7,766          8,500
     Current assets from discontinued operations             -          3,643
                                                         -----          -----
          Total current assets                         212,043        181,388
                                                       -------        -------
   Property, plant and equipment, at cost              124,643        117,031
   Less accumulated depreciation and amortization       58,028         50,777
                                                        ------         ------
           Net property, plant and equipment            66,615         66,254
   Goodwill                                            105,213        103,283
   Deferred tax assets                                  22,467         26,950
   Other assets                                         26,936         26,219
   Other assets from discontinued operations                 -          3,858
                                                        ------          -----
                                                      $433,274        407,952
                                                      ========        =======

   LIABILITIES AND SHAREHOLDERS' EQUITY
   Current liabilities:
     Short-term borrowings and current
        maturities of long-term debt                  $     35            121
      Accounts payable                                  38,120         38,364
      Advance payments on long-term contracts, less costs
        incurred of $7,171 and $3,770, respectively      1,161          2,706
      Accrued expenses and other current liabilities    29,421         26,287
      Current liabilities from discontinued operations       -          1,309
                                                        ------          -----
           Total current liabilities                    68,737         68,787
                                                        ------         ------
   Deferred income                                       3,308              -
   Other liabilities                                    22,748         24,313
   Long-term debt                                        9,319          8,277
   Other liabilities from discontinued operations            -            647
                                                         -----            ---
            Total liabilities                          104,112        102,024
                                                       -------        -------
   Commitments and contingencies                            --             --
   Shareholders' equity:
      Preferred stock, par value $.01 per share,
         authorized 10,000,000 shares                       --             --
      Common stock, par value $.01 per share,
        authorized 50,000,000 shares, issued
        13,888,420 and 13,601,095 shares, respectively     139            136
      Additional paid-in capital                       213,602        209,019
      Retained earnings since elimination of deficit
        at September 30, 1993                          137,767        121,430
   Accumulated other comprehensive loss                 (5,769)        (9,473)
                                                        ------         ------
                                                       345,739        321,112
     Less treasury stock, at cost: 1,106,027 and
       1,067,046 common shares, respectively           (16,577)       (15,184)
          Total shareholders' equity                   329,162        305,928
                                                       -------        -------
                                                      $433,274        407,952
                                                      ========        =======

          See accompanying notes to consolidated financial statements.




                     ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                             (Dollars in thousands)

                                                             Nine Months Ended
                                                                   June 30,
                                                                   --------

                                                              2003        2002
                                                              ----        ----
    Cash flows from operating activities:
      Net earnings                                         $16,337      15,703
      Adjustments  to reconcile net earnings to net cash
        provided by operating activities:
          Net earnings from discontinued operations            (74)       (346)
           Gain on disposal of discontinued operations        (894)          -
           Depreciation and amortization                    10,211       9,213
           Changes in operating working capital            (10,133)    (11,631)
           Effect of deferred taxes                          4,483       2,578
          Proceeds from settlement of patent litigation      7,300           -
          Gain from settlement of patent litigation         (2,056)          -
           Other                                             3,013       1,870
                                                             -----       -----
             Net cash provided by operating activities -
             continuing operations                          28,187      17,387
            Net cash provided by discontinued operations       485         374
                                                               ---         ---
            Net cash provided by operating activities       28,672      17,761
    Cash flows from investing activities:
      Capital expenditures                                  (9,568)     (8,863)
      Acquisition of businesses                             (5,364)     (9,546)
      Proceeds from divestiture of business                  6,000           -
      Capital expenditures of discontinued operations         (147)       (354)
                                                              ----        ----
      Net cash used by investing activities                 (9,079)    (18,763)
                                                            ------     -------
    Cash flows from financing activities:
      Net decrease in short-term borrowings                    (86)        (12)
      Proceeds from long-term debt                               -         144
      Principal payments on long-term debt                    (626)       (483)
      Purchases of common stock into treasury               (1,438)       (456)
      Other (including exercise of stock options)            2,789         478
                                                             -----         ---
       Net cash provided (used) by financing activities        639        (329)
                                                               ---        ----
    Net increase (decrease) in cash and cash equivalents    20,232      (1,331)
    Cash and cash equivalents, beginning of period          25,160      15,125
                                                            ------      ------
    Cash and cash equivalents, end of period               $45,392      13,794
                                                           -------      ------

          See accompanying notes to consolidated financial statements.




                     ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   BASIS OF PRESENTATION

     The  accompanying  consolidated  financial  statements,  in the  opinion of
     management,  include all  adjustments,  consisting only of normal recurring
     accruals,  necessary for a fair presentation of the results for the interim
     periods presented.  The consolidated  financial statements are presented in
     accordance  with the  requirements  of Form  10-Q and  consequently  do not
     include all the  disclosures  required by accounting  principles  generally
     accepted in the United States of America  (GAAP).  For further  information
     refer to the consolidated  financial  statements and related notes included
     in the  Company's  Annual  Report on Form 10-K for the  fiscal  year  ended
     September 30, 2002.  Certain prior year amounts have been  reclassified  to
     conform to the fiscal 2003 presentation.

     The  results for the three and nine month  periods  ended June 30, 2003 are
     not necessarily indicative of the results for the entire 2003 fiscal year.


2.    DISCONTINUED OPERATIONS - RANTEC

     In February  2003,  the Board of Directors  approved the plan to dispose of
     the Rantec Power Systems Inc. (Rantec)  subsidiary under the terms outlined
     by Management.  Rantec, a manufacturer of power supplies for commercial and
     military  applications,  is  located  in Los Osos,  California.  Rantec was
     previously  reported in the "Other" segment.  Effective April 11, 2003, the
     Company  completed  the sale of  Rantec  to an  entity  owned by a group of
     investors primarily comprised of the subsidiary's  management.  The Company
     received $6 million from the buyer at closing.  An additional  $0.7 million
     will be paid by the  buyer in equal  installments  during  the nine  months
     following   the  sale.   The  Company  is  also   entitled  to   contingent
     consideration  of up to $6.4 million over the next ten years,  based on the
     future operating results of Rantec, which will be recognized when earned. A
     pretax  gain of $1.6  million  related  to the  sale  is  reflected  in the
     Company's  fiscal 2003 third quarter  results in  discontinued  operations.
     Rantec is accounted for as a discontinued operation in accordance with SFAS
     No. 144,  "Accounting for the Impairment or Disposal of Long-Lived  Assets"
     and, accordingly, amounts in the financial statements and related notes for
     all periods shown, reflect discontinued  operations  presentation.  The net
     sales from the  discontinued  operation  were $0.3 million and $2.5 million
     for the third quarters ended June 30, 2003 and 2002, respectively, and $5.7
     million and $8.4 million for the nine-month periods ended June 30, 2003 and
     2002, respectively.  The net sales of $0.3 million for the third quarter of
     fiscal 2003  represent the period April 1, 2003 - April 11, 2003,  the date
     of sale. The major classes of discontinued assets and liabilities  included
     in the Consolidated  Balance Sheet at September 30, 2002 are as follows (in
     thousands):

                                                          September 30, 2002
     Assets:
     Cash and cash equivalents (float)                       $  (230)
     Accounts receivable, less allowance
       for doubtful accounts                                    2,149
     Inventories                                                1,724
                                                                -----
          Current assets                                        3,643
                                                                -----
     Net property, plant & equipment                            2,268
     Other assets                                               1,590
       Total Assets of Discontinued Operations                  7,501
                                                                =====

     Liabilities:
     Accounts payable                                             687
     Accrued expenses and other current liabilities               622
                                                                  ---
           Current liabilities                                  1,309
                                                                -----
     Other liabilities                                            647
      Total Liabilities of Discontinued Operations            $ 1,956
                                                              =======






3.   EARNINGS PER SHARE (EPS)

     Basic EPS is calculated  using the weighted average number of common shares
     outstanding during the period. Diluted EPS is calculated using the weighted
     average number of common shares  outstanding  during the period plus shares
     issuable  upon the assumed  exercise of dilutive  common share  options and
     vesting of  performance-accelerated  restricted shares (performance shares)
     by using the  treasury  stock  method.  The  number  of shares  used in the
     calculation  of earnings per share for each period  presented is as follows
     (in thousands):

                               Three Months Ended            Nine Months Ended
                                    June 30,                     June 30,
                                    --------                     --------

                                  2003       2002             2003        2002
     Weighted Average Shares
      Outstanding - Basic       12,717     12,581           12,634      12,492
      Dilutive Options and
        Performance Shares         436        513              451         537
                                   ---        ---              ---         ---
      Adjusted Shares- Diluted  13,153     13,094           13,085      13,029
                                ======     ======           ======      ======



     Options to purchase  2,000  shares of common stock at a price of $36.33 and
     options to purchase  approximately 34,500 shares of common stock at a price
     of $35.93 were  outstanding  during the nine month  periods  ended June 30,
     2003 and 2002,  respectively,  but were not included in the  computation of
     diluted EPS because the  options'  exercise  prices were  greater  than the
     average  market price of the common  shares.  The options expire in various
     periods through 2013.  Approximately  51,000 and 93,000  performance shares
     were excluded  from the  respective  computation  of diluted EPS based upon
     the application of the treasury stock method.

     In December 2002, the FASB issued SFAS No. 148  "Accounting for Stock-Based
     Compensation  - Transition and  Disclosure,  an Amendment of FASB Statement
     No. 123," (SFAS 148) that provides alternative methods of transition for an
     entity  that  voluntarily  changes  to  the  fair  value  based  method  of
     accounting  for  stock-based  employee  compensation.  It also  amends  the
     disclosure   provisions   of  SFAS   123,   "Accounting   for   Stock-Based
     Compensation"  (SFAS 123) to require  prominent  disclosures in both annual
     and  interim  financial  statements  about  the  method of  accounting  for
     stock-based  employee  compensation  and the effect of the  method  used on
     reported  results.  The  Company  previously  adopted  the  disclosure-only
     provisions of SFAS 123. Under APB 25, no  compensation  cost was recognized
     for the Company's stock option plans.  The following table  illustrates the
     effect  on net  earnings  and net  earnings  per share if the  company  had
     applied the fair value  recognition  provisions of SFAS 123 to  stock-based
     employee compensation.
            (Unaudited)
            (Dollars in thousands, except per share amounts)

                                                  Three Months   Nine Months
                                                     Ended          Ended
                                                  June 30,       June 30,
                                                     2003           2003
                                                     ----           ----

                  Net earnings, as reported        $4,154        $16,337
                                                   ======        =======
                  Pro forma net earnings           $3,771        $14,719
                                                   ======        =======

                  Net earnings per share:
                     Basic - as reported            $0.33          $1.29
                     Basic - pro forma              $0.30          $1.17

                     Diluted - as reported          $0.32          $1.25
                     Diluted - pro forma            $0.29          $1.12
                                                    =====          =====

     The fair value of each option grant is estimated on the date of grant using
     the Black-Scholes  option-pricing model with the following weighted-average
     assumptions  used  for  grants  in  2003:  expected  dividend  yield of 0%;
     expected volatility of 33.8%; risk-free interest rate of 3.5%; and expected
     life based on historical  exercise  periods of 4.04 years.  The Company did
     not include the  comparable  disclosures  for the prior year periods as the
     Company was not able to  generate  the  quarterly  data for the prior years
     from its database because this information was kept previously only for the
     entire fiscal year and not by quarter.  The Company  estimates that for the
     three and nine-month periods ended June 30, 2002, the pro forma diluted net
     earnings per share impact would have been approximately $0.04 per quarter.






4.   INVENTORIES
     Inventories consist of the following (in thousands):
                                                    June 30,      September 30,
                                                      2003             2002
                                                      ----             ----

        Finished goods                           $  17,644           12,164
        Work in process, including long- term
         contracts                                  14,952           12,505
        Raw materials                               30,414           26,322
                                                    ------           ------
            Total inventories                    $  63,010           50,991
                                                 =========           ======


5.   COMPREHENSIVE INCOME

     Comprehensive  income for the  three-month  periods ended June 30, 2003 and
     2002 was $6.4 million and $7.4 million, respectively.  Comprehensive income
     for the  nine-month  periods ended June 30, 2003 and 2002 was $20.0 million
     and $16.4 million,  respectively.  For the nine months ended June 30, 2003,
     the  Company's  comprehensive  income was  positively  impacted  by foreign
     currency  translation  adjustments  of  approximately  $3.8  million.  This
     positive  effect was  partially  offset by a decrease  in fair value of the
     Company's  interest  rate  swaps  designated  as a cash flow  hedge of $0.1
     million,   discussed  below  in  Item  3,   Quantitative   and  Qualitative
     Disclosures About Market Risk.

6.    ACQUISITIONS

     On  December  31,  2002,  the  Company  acquired  the  assets  and  certain
     liabilities  of Austin  Acoustics  Systems,  Inc.  for $4  million in cash.
     Austin  Acoustics is a leading  supplier of noise control  chambers for the
     test,  medical  and   broadcast/music   industries.   Austin  Acoustics  is
     headquartered  in  Austin,  TX and has  annual  sales of  approximately  $8
     million.  The assets,  liabilities and results of operations since the date
     of acquisition are included within the Company's Test segment.

7.    ASSET IMPAIRMENTS

     In May 2003, the Company  committed to plans to proceed with the closure of
     the Filtertek manufacturing operation in Puerto Rico (Filtration/Fluid Flow
     segment). The manufacturing will be moved to existing facilities in Hebron,
     IL and Juarez,  Mexico. The closure resulted in a fiscal 2003 third quarter
     asset impairment charge of $4.3 million  consisting of a $3.5 million write
     down of the Puerto Rico facility to its appraised  value and a $0.8 million
     write down of machinery and  equipment to their  estimated  salvage  value.
     Severance  charges of $0.2 million are included  within SG&A and move costs
     of $0.2 million are included  within  Other,  net, in the fiscal 2003 third
     quarter related to the closure.

     In May  2003,  the  Company  committed  to  plans to  restructure  its Test
     operations in the U.K. and  centralize  the management of the European Test
     operations.  The  European  consolidation  resulted  in a fiscal 2003 third
     quarter asset  impairment  charge of $0.2 million  related to write-offs of
     leasehold  improvements.  Severance  charges of $0.1  million are  included
     within  SG&A  in  the  fiscal  2003  third  quarter  related  to  the  U.K.
     restructuring. The consolidation will be complete in fiscal 2004.

8.   PATENT LITIGATION SETTLEMENT

     During the third quarter of fiscal 2003,  the Company  reached a settlement
     in the defense of a certain revenue generating patent used in the Company's
     Filtration/Fluid Flow business,  which had been previously disclosed in the
     fiscal 2003 second quarter Form 10-Q. Under the terms of the agreement, the
     Company  received $7.3 million in May 2003. The Company  recorded a gain of
     $2.1 million during the third quarter of fiscal 2003,  after deducting $1.4
     million of professional fees related to the settlement. The unrealized gain
     of $3.8 million  ($0.5  million  classified  in accrued  expenses and other
     current  liabilities  and $3.3 million  classified  in  long-term  deferred
     income) will be recognized on a straight-line basis in Other, net, over the
     remaining patent life, through 2011.

9.   TERMINATION OF WHATMAN HEMASURE INC. MANUFACTURING AND SUPPLY AGREEMENT

     On January 24, 2003, the Company's  Filtertek Inc.  subsidiary  (Filtertek)
     terminated  its  Manufacturing  and Supply  Agreement  (MSA)  with  Whatman
     Hemasure Inc.  (Whatman) based on Whatman's breach of its obligations under
     the MSA. The MSA related to the parties'  responsibilities  concerning  the
     manufacture  and supply of leukocyte  filters.  Under the terms of the MSA,
     Filtertek's  termination  based on Whatman's  breach entitles  Filtertek to
     recover its damages and certain specified costs,  which include among other
     costs,  payment for certain  equipment  used in the production of leukocyte
     filters.  Whatman has disputed Filtertek's  allegations of breach. However,


     Whatman has entered into  settlement  discussions  with  Filtertek.  If the
     settlement discussions do not result in an acceptable resolution, Filtertek
     believes  it  will be  successful  in  enforcing  its  contractual  rights.
     Filtertek  recorded a $1.5 million charge in Other,  net, during the second
     quarter of fiscal 2003 primarily related to the fair value of the remaining
     equipment lease obligations for that program. Any recovery will be recorded
     as a gain in the period a settlement is reached or a final  judgment  under
     litigation is rendered and all contingencies are resolved.


10.    SYNTHETIC LEASE OBLIGATION

     The  Company  has a  $31.5  million  obligation  under  a  synthetic  lease
     facility.  For GAAP purposes,  prior to the adoption of FASB Interpretation
     No. 46,  "Consolidation  of  Variable  Interest  Entities"  (FIN 46),  this
     obligation  is accounted  for as an operating  lease.  This  obligation  is
     secured  by leases of three  manufacturing  locations,  two of which are in
     Oxnard, CA (Filtration/Fluid Flow segment) and the other in Cedar Park, TX,
     (Test segment) as well as a $10.6 million letter of credit issued under the
     Company's  $65 million  credit  facility.  The Company  plans to repay this
     obligation  prior to September 30, 2003. See further  discussion in Note 12
     to the consolidated financial statements "Subsequent Events".

     FIN 46 provides  guidance for identifying  variable  interest  entities and
     determining whether such entities should be consolidated.  The Company will
     be consolidating  the synthetic lease  obligation and recording  additional
     assets and liabilities on its consolidated  balance sheet beginning on July
     1, 2003,  the  beginning  of the  Company's  fourth  fiscal  quarter.  Upon
     consolidation, the Company will record property, plant & equipment of $29.2
     million, long-term debt of $31.5 million and a non-cash after-tax charge --
     reported as a cumulative  effect of a change in accounting  principle -- of
     approximately  $1.4 million  during the fourth  quarter of fiscal 2003.

     11.  BUSINESS  SEGMENT  INFORMATION

     The Company is organized based on the products and services that it offers.
     Under  this  organizational   structure,  the  Company  operates  in  three
     segments: Filtration/Fluid Flow, Communications and Test.

     Management evaluates and measures the performance of its operating segments
     based on "Net Sales" and  "EBIT",  which are  detailed in the table  below.
     EBIT is defined as earnings from continuing  operations before interest and
     taxes.  Corporate  costs are allocated to the operating  segments  based on
     2.5% of net sales.  "Other"  consists of a residual  amount after corporate
     operating  charges are allocated to the operating units. The table below is
     presented for continuing  operations and excludes  discontinued  operations
     (Rantec).

            ($ in millions)         Three Months ended        Nine Months ended
                                          June 30,                 June 30,
                                          --------                 --------

        NET SALES                   2003           2002       2003         2002
        ---------                   ----           ----       ----         ----
        Filtration/Fluid Flow     $ 53.1         $ 50.4     $153.3       $142.8
        Communications              28.5           25.0      105.9         64.7
        Test                        20.7           16.8       64.6         51.3
                                    ----           ----       ----         ----
        Consolidated totals       $102.3         $ 92.2     $323.8       $258.8
                                  ======         ======     ======       ======

        EBIT
        ----
        Filtration/Fluid Flow      $(0.5)(1)       $4.3       $1.2(2)      $9.7
        Communications               4.8            5.1       23.0         14.3
        Test                         0.7(3)         0.9        3.2(3)       3.2
        Other                        0.7           (1.1)      (1.8)(4)     (2.4)
                                     ---           ----       ----         ----
        Consolidated EBIT            5.7            9.2       25.6         24.8
                                     ===            ===       ====         ====
        Interest expense             0.4            0.1        0.3          0.2

        Earnings before income
        taxes                       $5.3           $9.1      $25.3        $24.6
                                    ====           ====      =====        =====


(1)  Includes $4.7 million of  impairment  charges and exit costs related to the
     Filtertek  Puerto Rico  facility,  and a $2.1  million  gain related to the
     settlement of patent  litigation which is discussed in Notes 7 and 8 to the
     consolidated financial statements.  See further discussion in Item 2 below,
     under "Results of Operations - EBIT - Filtration/Fluid  Flow".


(2)  Includes $4.7 million of  impairment  charges and exit costs related to the
     Filtertek  Puerto Rico  facility,  and a $2.1  million  gain related to the
     settlement of patent  litigation which is discussed in Notes 7 and 8 to the
     consolidated  financial  statements.  Also,  includes a $1.5 million charge
     resulting from an equipment  lease  termination  related to the Whatman MSA
     dispute which was recorded in the second fiscal  quarter of 2003,  which is
     discussed in Note 9 to the consolidated  financial statements.  See further
     discussion  in  Item  2  below,  under  "Results  of  Operations  -  EBIT-
     Filtration/Fluid Flow".

(3)  Includes   $0.3   million   of   charges   related   to   the   U.K.   Test
     move/restructuring.  See further discussion in Item 2 below, under "Results
     of Operations - EBIT - Test".

(4)  Includes $1.4 million of costs  related to the MTA,  which were incurred in
     the first six months of fiscal 2003.


12.  SUBSEQUENT EVENTS

In July 2003, the Company announced its decision to sell the Microfiltration and
Separations  businesses in the  Filtration/Fluid  Flow segment,  and  therefore,
these  businesses will be recorded as discontinued  operations  beginning in the
fourth quarter of fiscal 2003. The  Microfiltration  and Separations  businesses
represent  approximately  20% of the  Filtration/Fluid  Flow  segment net sales.
These businesses consist of PTI Advanced Filtration Inc., located in Oxnard, CA,
PTI Technologies Limited, located in Sheffield, England, and PTI S.p.A., located
in Milan,  Italy.  These  actions  will result in an estimated  non-cash  pretax
charge of $65  million  to $75  million in the  fourth  quarter of fiscal  2003,
primarily related to goodwill and other intangible assets.

In addition,  the Company  announced its plans to close out the synthetic  lease
obligation by purchasing  the three  properties at their  original cost of $31.5
million,  and repay and cancel the related  interest rate swap  associated  with
this  obligation,  which would result in a pretax charge of  approximately  $3.0
million in the fourth quarter of fiscal 2003.


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

RESULTS OF OPERATIONS

The  following  discussion  refers  to the  Company's  results  from  continuing
operations,  except where noted.  At June 30,  2003,  Rantec Power  Systems Inc.
(Rantec) is accounted for as a  discontinued  operation in accordance  with SFAS
No. 144,  "Accounting  for the  Impairment  or Disposal of  Long-Lived  Assets."
Accordingly,  amounts in the  financial  statements  and  related  notes for all
periods shown reflect this discontinued operation.

NET SALES
Net sales  increased  $10.2  million  (11.1%)  to $102.3  million  for the third
quarter of fiscal 2003 from $92.2  million for the third quarter of fiscal 2002.
Net sales  increased  $65.0 million (25.1%) to $323.8 million for the first nine
months  of  fiscal  2003  from  $258.8   million  for  the  prior  year  period.
Filtration/Fluid Flow, Communications and Test segments each had increased sales
in the third  quarter  of 2003 and the  first  nine  months  of  fiscal  2003 as
compared to the prior year periods.  During the nine month period ended June 30,
2003,  the  largest  increase  in net sales was in the  Communications  segment,
resulting from  significantly  higher shipments of Automatic Meter Reading (AMR)
equipment, primarily to PPL Electric Utilities Corporation (PPL).

- -Filtration/Fluid
Flow Net sales  increased  $2.8  million  (5.5%) to $53.1  million for the third
quarter of fiscal 2003 from $50.4  million for the third quarter of fiscal 2002.
Net sales  increased  $10.5 million  (7.4%) to $153.3 million for the first nine
months of fiscal  2003 from  $142.8  million for the first nine months of fiscal
2002. Sales increases during the three and nine month period ended June 30, 2003
as compared to the prior year periods are mainly due to higher product shipments
from the VACCO and Filtertek subsidiaries.

- -Communications
For the third  quarter  of fiscal  2003,  net sales of $28.5  million  were $3.5
million (14.1%) higher than the $25.0 million of net sales recorded in the third
quarter of fiscal 2002.  Net sales of $105.9 million in the first nine months of
fiscal 2003 were $41.2 million (63.7%) higher than the $64.7 million recorded in
the  first  nine  months of  fiscal  2002.  Sales  increases  are the  result of
significantly  higher shipments of AMR products,  primarily to PPL. Sales to PPL
were $12.5  million  and $10.9  million in the third  quarter of fiscal 2003 and
2002,  respectively,  and $50.3 million and $15.4 million  during the first nine


months of fiscal 2003 and 2002,  respectively.  In  addition,  sales to electric
utility  cooperatives  (Co-ops)  remain strong in fiscal 2003.  During the third
quarter  of  fiscal  2003,  the  Company  experienced  a delay in  completing  a
modification  of the  automatic  meter  reading  module to interface  with a new
electronic  meter. The modification was completed early in the fourth quarter of
fiscal 2003 and is now being delivered to several customers. This issue impacted
the timing of sales and earnings between the third and fourth quarters of fiscal
2003.

Sales of Comtrak's  SecurVision products were $1.4 million for the third quarter
of fiscal 2003 as compared to $0.4 million for the prior year third  quarter and
$7.2  million  for the first  nine  months of fiscal  2003 as  compared  to $2.1
million for the prior year nine month period.

- -Test
Net sales  increased $3.9 million (23.2%) to $20.7 million for the third quarter
of fiscal 2003 from $16.8  million  for the third  quarter of fiscal  2002.  Net
sales increased $13.3 million (26.0%) to $64.6 million for the first nine months
of fiscal 2003 from $51.3 million for the first nine months of fiscal 2002.  The
net sales  increases are the result of higher sales of large EMC test  chambers,
an increase in sales from the Company's  Asian  operations,  and the addition of
the  acoustics  business at the end of the first  quarter of fiscal 2003,  which
contributed  $4.1  million  to sales for the first nine  months of fiscal  2003.


During the third quarter of fiscal 2003, the Company  experienced  some customer
driven  delays  primarily  as a result  of the  late  completion  of the  parent
buildings which house the test chambers.  The deliveries and installations  that
were  anticipated  in the third quarter of fiscal 2003 are now expected to occur
over the next two fiscal quarters.


ORDERS AND BACKLOG
Backlog was $269.7  million at June 30,  2003  compared  with $293.2  million at
September  30, 2002.  The Company  received  orders from  continuing  operations
totaling  $308.2  million in the first nine months of fiscal 2003. New orders of
$166.3  million were received in the first nine months of fiscal 2003 related to
Filtration/Fluid   Flow  products,   $71.6  million  related  to  Communications
products, and $70.4 million related to Test products.

GROSS PROFIT
The  Company  computes  gross  profit as net sales less cost of sales less asset
impairment  charges.  The gross profit margin is the gross profit divided by net
sales, expressed as a percentage. The gross profit margin was 26.2% and 32.8% in
the third quarter of fiscal 2003 and 2002, respectively. The gross profit margin
was 29.6% and 32.5% for the nine months of fiscal  2003 and 2002,  respectively.
The gross  profit  margin  was  negatively  impacted  by $4.5  million  of asset
impairment  charges,  which represented 4.4% and 1.4% of gross profit margin for
the three and nine month periods ended June 30, 2003, respectively. In addition,
the gross profit margin was negatively impacted by overall changes in sales mix.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
Selling,  general and  administrative  (SG&A)  expenses for the third quarter of
fiscal 2003 were $22.4 million (21.9% of net sales), compared with $20.4 million
(22.2% of net  sales) for the prior year  period.  For the first nine  months of
fiscal 2003,  SG&A expenses were $67.8  million  (20.9% of net sales),  compared
with $57.8 million (22.3% of net sales) for the prior year period.  The increase
in SG&A  spending  in the first nine  months of fiscal 2003 is mainly due to the
costs  associated  with  research and  development,  engineering,  and marketing
within the  Communications  and  Filtration/Fluid  Flow segments.  The Company's
Microfiltration and Separations  businesses currently are significantly dilutive
to  earnings.  The MTA added  $1.4  million of SG&A  expenses  in the first nine
months of fiscal 2003. In addition, the fiscal 2003 acquisition of the acoustics
business  and the fiscal 2002  acquisition  of  technology  from North  Carolina
Separations Research Technology (NC SRT), added $2.0 million of SG&A expenses in
the first  nine  months of fiscal  2003.  SG&A also  includes  $0.3  million  of
severance  charges related to the closure of the Filtertek  Puerto Rico facility
($0.2  million) and the U.K.  Test  restructuring  ($0.1  million).  See further
discussion in Note 7 to the consolidated financial statements.

OTHER COSTS AND EXPENSES (INCOME), NET
Other costs and  expenses  (income),  net,  were ($1.3)  million for the quarter
ended June 30, 2003 compared to $0.6 million for the prior year  quarter.  Other
costs and expenses (income), net, were $2.5 million for the first nine months of
fiscal 2003  compared to $1.4 million for the prior year period.  The  principal
component of other costs and expenses (income),  net, for the three months ended
June 30, 2003 was a $2.1 million gain  resulting  from the  settlement of patent
litigation  (Filtration/Fluid Flow segment). Principal components of other costs
and expenses  (income),  net, for the first nine months of fiscal 2003  included
the  following:  a $2.1 million gain  resulting  from the  settlement  of patent


litigation (Filtration/Fluid Flow segment); a $1.5 million charge resulting from
an equipment lease termination  related to the previously  disclosed Whatman MSA
dispute  (Filtration/Fluid  Flow segment);  and $1.4 million of  amortization of
identifiable intangible assets, primarily patents and licenses.

Principal  components of Other costs and expenses  (income),  net, for the first
nine months of fiscal 2002 include $1.1 million of  amortization of identifiable
intangible assets,  primarily patents and licenses, and a $0.4 million gain from
insurance proceeds related to a former subsidiary.

EBIT
The Company  evaluates the performance of its operating  segments based on EBIT,
which the Company defines as Earnings  Before Interest and Taxes.  EBIT was $5.7
million  (5.6% of net  sales)  for the third  quarter  of  fiscal  2003 and $9.2
million (10.0% of net sales) for the third quarter of fiscal 2002. For the first
nine months of fiscal 2003, EBIT was $25.6 million (7.9% of net sales) and $24.8
million  (9.6% of net sales) for the first nine months of fiscal 2002.  EBIT for
the first nine months of fiscal 2003 was  negatively  impacted by the following:
the  investments  made in  Microfiltration  and  Separations,  $4.7  million  of
impairment  charges and exit costs related to the Filtertek Puerto Rico facility
(Filtration/Fluid  Flow  segment);  a $1.5  million  charge  resulting  from  an
equipment lease termination related to the Whatman MSA dispute (Filtration/Fluid
Flow segment);  $1.4 million in MTA costs; $0.4 million of exit costs related to
the Brooklyn Park, MN facility (Filtration/Fluid Flow segment); and $0.3 million
of restructuring costs related to the U.K. Test facility (Test segment).

This Form 10-Q contains the financial measure "EBIT", which is not calculated in
accordance with generally accepted accounting principles in the United States of
America  (GAAP).  EBIT provides  investors and  Management  with an  alternative
method for assessing the Company's operating results. The Company defines "EBIT"
as earnings from continuing  operations  before  interest and taxes.  Management
evaluates the  performance of its operating  segments based on EBIT and believes
that EBIT is useful to investors to demonstrate the operational profitability of
the  Company's  business  segments by excluding  interest  and taxes,  which are
generally  accounted for across the entire Company on a consolidated basis. EBIT
is also one of the measures  Management uses to determine  resource  allocations
within the Company and incentive compensation.



     EBIT
     ----
                                  Three Months ended          Nine Months ended
($ in thousands)                       June 30,                   June 30,
                                       --------                   --------
                                  2003          2002          2003         2002
EBIT                            $5,703        $9,201       $25,647      $24,837
Interest expense (income)          377           113           299          220
Less: Income taxes               2,056         3,404         9,979        9,260
                                 =====         =====         =====        =====
Net earnings from continuing
operations                      $3,270        $5,684       $15,369      $15,357
                                ======        ======       =======      =======


- -Filtration/Fluid Flow
EBIT was ($0.5) million and $4.3 million in the third quarter of fiscal 2003 and
2002,  respectively,  and $1.2 million and $9.7 million in the first nine months
of fiscal 2003 and 2002, respectively.  During the third quarter of fiscal 2003,
the Company  recorded $4.7 million of impairment  charges and exit costs related
to the  Filtertek  Puerto Rico  facility  and a $2.1 million gain related to the
settlement of patent litigation, see further discussion in the paragraphs below.
In addition, in the third quarter and the first nine months of fiscal 2003, EBIT
declined  as  compared  to the prior year  periods  due to costs  related to the
Microfiltration  and Separations  businesses and costs related to establishing a
new German  sales and  support  operation.  During the second  quarter of fiscal
2003,  the Company  incurred a $1.5 million  charge  resulting from an equipment
lease termination  related to the Whatman MSA dispute.  During the first quarter
of fiscal 2003, the Company incurred approximately $0.4 million of costs to exit
the Brooklyn Park, MN facility in conjunction  with its plan to consolidate  the
operations into its Oxnard, CA facility.

In July 2003, the Company announced its decision to sell the Microfiltration and
Separations  businesses which will result in an estimated non-cash pretax charge
of $65 million to $75 million in the fourth  quarter of fiscal  2003,  primarily
related  to  goodwill  and other  intangible  assets.  The  Microfiltration  and
Separations  businesses  contributed  EBIT  losses of ($1.6)  million and ($6.5)
million for the three and nine-month periods ended June 30, 2003, respectively.


In May 2003,  the Company  committed to plans to proceed with the closure of the
Filtertek  manufacturing  operation in Puerto Rico.  The  manufacturing  will be
moved to  existing  facilities  in Hebron,  IL and Juarez,  Mexico.  The closure
resulted in a fiscal 2003 third quarter asset impairment  charge of $4.3 million
consisting  of a $3.5  million  write down of the Puerto  Rico  facility  to its
appraised  value and a $0.8  million  write down of machinery  and  equipment to
their  estimated  salvage  value.  The Company also recorded  severance and move
costs  totaling $0.4 million in the fiscal 2003 third quarter.  Total  severance
and move costs are expected to be between $1.5 million and $2.0 million and will
be incurred  over the next six  months.  When the  closure  and  relocation  are
completed in fiscal 2004,  Management  expects this action to result in at least
$2.0 million of annual cost savings.

During the third quarter of fiscal 2003, the Company reached a settlement in the
defense of a certain revenue generating patent used in the Filtration/Fluid Flow
business,  which had been previously disclosed in the fiscal 2003 second quarter
Form 10-Q.  Under the terms of the agreement,  the Company received $7.3 million
in May 2003.  The  Company  recorded  a gain of $2.1  million  during  the third
quarter of fiscal  2003,  after  deducting  $1.4  million of  professional  fees
related  to the  settlement.  The  unrealized  gain  of  $3.8  million  will  be
recognized  on a straight  line basis in Other,  net over the  remaining  patent
life, through 2011.

- -Communications
Third  quarter EBIT of $4.8  million in fiscal 2003 was $0.3 million  lower than
the $5.1 million of EBIT in the third  quarter of fiscal  2002.  The decrease in
EBIT in the third quarter of fiscal 2003 as compared to the prior year period is
due to higher  volumes of lower margin  commercial  and  industrial  (C&I) meter
modules.  For the first  nine  months of fiscal  2003,  EBIT  increased  by $8.7
million to $23.0 million from $14.3 million in fiscal 2002. The increase in EBIT
for the first nine months of fiscal 2003 is the result of  significantly  higher
shipments of AMR equipment,  primarily to PPL. The Company continues to increase
its engineering and new product  development  expenditures in the Communications
segment  in order to  continue  its  growth in the AMR  markets,  and to further
differentiate its technology from the competition.

- -Test
EBIT in the third  quarter of fiscal  2003 was $0.7  million as compared to $0.9
million in the prior year  period.  EBIT was $3.2 million in both the first nine
months of fiscal  2003 and  fiscal  2002,  respectively.  Current  year EBIT was
negatively impacted by the U.K. Test  restructuring,  as discussed more fully in
the paragraph below,  and investments to expand the Company's  presence in China
and Japan.

In May 2003, the Company  committed to plans to restructure  its Test operations
in the U.K. and centralize the management of the European Test  operations.  The
European  consolidation resulted in a fiscal 2003 third quarter pretax charge of
$0.3 million.  The costs primarily relate to severance,  write-offs of leasehold
improvements,  and moving costs. The Company expects to incur an additional $0.3
million of costs prior to the completion of the consolidation. The consolidation
will be complete in fiscal 2004.

- -Other
"Other"  consists of a residual  amount after  corporate  operating  charges are
allocated to the operating  units.  EBIT was $0.7 million and ($1.8) million for
the three and nine-month periods ended June 30, 2003, respectively,  compared to
($1.1) million and ($2.4) million for the  respective  prior year periods.  EBIT
for the first nine months of fiscal 2003 included $1.4 million of MTA costs.

INTEREST EXPENSE (INCOME), NET
Interest  expense,  net, was $0.4 million and $0.1 million for the quarter ended
June 30, 2003 and 2002,  respectively.  Interest expense,  net, was $0.3 million
and  $0.2   million  for  the  first  nine  months  of  fiscal  2003  and  2002,
respectively.

INCOME TAX EXPENSE
The third quarter  fiscal 2003  effective  income tax rate was 38.6% compared to
37.5% in the third quarter of fiscal 2002. The effective  income tax rate in the
first nine months of fiscal  2003 was 39.4%  compared to 37.6% in the prior year
period.  The  increase  in the  effective  income  tax  rate in  fiscal  2003 is
primarily due to an increase in certain tax accruals  related to the tax sharing
agreement  resulting  from the  spin-off  of the  Company in 1990.  The  Company
estimates  the annual  effective  tax rate for fiscal  2003 to be  approximately
39.7%,  excluding the effect of discontinued  operations and the Company's other
initiatives  as discussed in Note 12 to the  consolidated  financial  statements
"Subsequent Events".

FINANCIAL CONDITION
Working capital increased to $143.3 million at June 30, 2003 from $112.6 million
at  September  30, 2002.  During the first nine months of fiscal 2003,  accounts
receivable increased by $4.6 million due to the increase in sales, mainly within


the Company's Communications segment.  Inventories increased by $12.0 million in
the first nine months of fiscal 2003 to support near term demand,  mainly within
the  Communications  segment and facility  relocations  related to the Filtertek
Puerto  Rico  move  (Filtration/Fluid  Flow  segment).  The  acoustics  business
contributed $1.3 million and $1.2 million to the increase in accounts receivable
and inventories,  respectively,  at June 30, 2003. In addition, accounts payable
and  accrued  expenses  increased  by $2.9  million in the first nine  months of
fiscal 2003  primarily  due to the  purchases of  inventories  and the timing of
payments.

Net cash provided by operating  activities from continuing  operations was $28.2
million in the first nine months of fiscal  2003,  which  includes  $7.3 million
received from the patent litigation settlement, compared to $17.4 million in the
same period of fiscal 2002.

Capital  expenditures  from  continuing  operations  were $9.6  million and $8.9
million in the  nine-month  period  ended June 30, 2003 and 2002,  respectively.
Major expenditures in the current period included  manufacturing  equipment used
in the Filtration / Fluid Flow businesses.  The Company has capital  commitments
of approximately  $1.6 million in the fourth quarter of fiscal 2003 related to a
new headquarters facility in the Communications segment.

At March 31, 2003,  accounts  receivable  included $1.3 million of  reimbursable
costs  incurred  to  replace  certain  filtration   elements  resulting  from  a
supplier's  nonconforming  material.  A formal  settlement  was reached in March
2003.  The Company  received $1.0 million in May 2003 and a note  receivable for
$0.3 million.

At June 30, 2003,  other current  assets  include a mortgage note  receivable of
$1.8 million  from the prior sale of the  Riverhead,  NY property,  related to a
former  defense  subsidiary.  The  property  was sold in December  1999 for $2.6
million,  with $0.5 million  received as a down payment and the  remaining  $2.1
million  financed under the mortgage note.  Through June 30, 2003, the buyer has
paid additional principal and interest payments totaling $0.8 million.  However,
currently,  the buyer is in default of the provisions of the note receivable and
the  Company  has  begun  foreclosure  proceedings  on the  property.  A  recent
independent  appraisal  indicates  the value of the  property is greater than $5
million. The Company does not anticipate a loss related to this matter.

Effective April 5, 2002, the Company amended its existing $75 million  revolving
credit facility,  changing the previously scheduled reductions and extending the
$25 million  increase  option through April 11, 2004. The amendment calls for $5
million  reductions to the credit facility annually beginning in April 2002 with
the balance due upon  maturity and  expiration on April 11, 2005. As of June 30,
2003,  the Company had not  exercised  the $25 million  increase  option and the
revolving  line of credit was $65  million.  At June 30,  2003,  the Company had
approximately  $42.3  million  available to borrow under the credit  facility in
addition to $45.4 million cash on hand.  Against the $65 million available under
the revolving  credit facility at June 30, 2003, the Company had $8.7 million of
outstanding  long-term  foreign  borrowings  and $14.0  million  of  outstanding
letters of credit.  Cash flow from operations and borrowings under the Company's
bank credit facility are expected to meet the Company's capital requirements and
operational  needs for the  foreseeable  future.  The Company plans to negotiate
amendments  to the  credit  facility  in the fourth  quarter  of fiscal  2003 to
reflect  the  recently  announced  divestiture,   charges  and  synthetic  lease
repayment.

In December  2002, the Company paid $4 million to acquire the assets and certain
liabilities of Austin Acoustics Systems, Inc. In March 2003, the Company paid $1
million  related to the  technology  acquired from NC SRT under the terms of the
acquisition agreement.

SYNTHETIC LEASE OBLIGATION

The Company has a $31.5 million obligation under a synthetic lease facility. For
GAAP  purposes,   prior  to  the  adoption  of  FASB   Interpretation   No.  46,
"Consolidation  of Variable  Interest  Entities"  (FIN 46),  this  obligation is
accounted  for as an operating  lease.  This  obligation is secured by leases of
three manufacturing  locations, two of which are in Oxnard, CA (Filtration/Fluid
Flow segment) and the other in Cedar Park, TX, (Test segment) as well as a $10.6
million letter of credit issued under the Company's $65 million credit facility.
The Company  plans to repay this  obligation  prior to September  30, 2003.  See
further  discussion  in  Note  12  to  the  consolidated   financial  statements
"Subsequent Events".

FIN  46  provides  guidance  for  identifying  variable  interest  entities  and
determining  whether such entities should be  consolidated.  The Company will be
consolidating the synthetic lease obligation and recording additional assets and
liabilities  on its  consolidated  balance sheet  beginning on July 1, 2003, the
beginning of the Company's  fourth fiscal  quarter.  Upon  consolidation  of the
synthetic lease obligation,  the Company will record property, plant & equipment


of $29.2  million,  long-term  debt of $31.5  million  and a non-cash  after-tax
charge -- reported as a cumulative effect of a change in accounting principle --
of approximately $1.4 million during the fiscal 2003 fourth quarter.

MANAGEMENT TRANSITION AGREEMENT
On August 5, 2002,  the Company  entered into the MTA with Dennis J. Moore,  the
Company's former Chairman,  under which Mr. Moore receives certain  compensation
in conjunction with his retirement in April 2003 and for his consulting services
after  retirement.  Of the $2.5  million  total cost  related  to the MTA,  $1.4
million was  expensed in SG&A during the first nine months of fiscal  2003,  and
$0.7 million was recorded in the fourth  quarter of fiscal 2002,  for a total of
$2.1 million expensed to date. The remaining cost of the MTA is the $0.3 million
consulting  agreement that is being expensed over the  twelve-month  period from
April 2003 through March 2004, consistent with the period of service.

SUBSEQUENT EVENTS
In July 2003, the Company announced its decision to sell the Microfiltration and
Separations  businesses in the  Filtration/Fluid  Flow segment,  and  therefore,
these  businesses will be recorded as discontinued  operations  beginning in the
fourth quarter of fiscal 2003. The  Microfiltration  and Separations  businesses
represent  approximately  20% of the  Filtration/Fluid  Flow  segment net sales.
These businesses consist of PTI Advanced Filtration Inc., located in Oxnard, CA,
PTI Technologies Limited, located in Sheffield, England, and PTI S.p.A., located
in Milan,  Italy.  These  actions  will result in an estimated  non-cash  pretax
charge of $65  million  to $75  million in the  fourth  quarter of fiscal  2003,
primarily related to goodwill and other intangible assets.

In addition,  the Company  announced its plans to close out the synthetic  lease
obligation by purchasing  the three  properties at their  original cost of $31.5
million and repay and cancel the related interest rate swap associated with this
obligation,  which would result in a pretax charge of approximately $3.0 million
in the fourth quarter of fiscal 2003.

CRITICAL ACCOUNTING POLICIES
The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  Management to make
estimates and assumptions in certain  circumstances that affect amounts reported
in the  accompanying  consolidated  financial  statements.  In  preparing  these
financial  statements,  Management  has made its best estimates and judgments of
certain amounts included in the financial  statements,  giving due consideration
to  materiality.  The Company does not believe there is a great  likelihood that
materially  different  amounts would be reported under  different  conditions or
using different  assumptions related to the accounting policies described below.
However,  application  of these  accounting  policies  involves  the exercise of
judgment and use of  assumptions  as to future  uncertainties  and, as a result,
actual  results  could  differ  from  these  estimates.   The  Company's  senior
Management  discusses the accounting policies described below with the Audit and
Finance Committee of the Company's Board of Directors on a periodic basis.

The following discussion of critical accounting policies is intended to bring to
the attention of readers those accounting policies which Management believes are
critical  to  the   Consolidated   Financial   Statements  and  other  financial
disclosure.  It is not intended to be a  comprehensive  list of all  significant
accounting  policies that are more fully described in Note 1 of the Notes to the
Consolidated  Financial  Statements  included in the 2002 Annual  Report on Form
10-K.

The Company has identified the following areas as critical accounting policies.

Revenue Recognition
The majority of the Company's  revenues are recognized when products are shipped
to or when  services are  performed for  unaffiliated  customers.  Other revenue
recognition  methods  the  Company  uses  include  the  following:   Revenue  on
production  contracts is recorded when specific  contract  terms are  fulfilled,
usually by delivery or acceptance.  Revenues from cost  reimbursement  contracts
are recorded as costs are incurred,  plus fees earned.  Revenue under  long-term
contracts,  for which delivery is an  inappropriate  measure of performance,  is
recognized  on the  percentage-of-completion  method based upon  incurred  costs
compared to total estimated costs under the contract.  Revenue under engineering
contracts is generally  recognized as milestones  are attained.  The SEC's Staff
Accounting  Bulletin (SAB) No. 101, "Revenue  Recognition"  provides guidance on
the application of generally accepted accounting  principles to selected revenue
recognition issues. Management believes the Company's revenue recognition policy
is in accordance with generally accepted accounting principles and SAB No. 101.

Accounts Receivable
Accounts  receivable  have been  reduced by an  allowance  for amounts  that may
become  uncollectible in the future. This estimated allowance is based primarily
on  Management's  evaluation  of the  financial  condition  of the  customer and
historical bad debt experience.


Inventory
Inventories  are  valued at the lower of cost  (first-in,  first-out)  or market
value and have been reduced by an allowance for excess, slow-moving and obsolete
inventories.  The  estimated  allowance  is  based  on  Management's  review  of
inventories on hand compared to historical  usage and estimated future usage and
sales.  Inventories  under long-term  contracts reflect  accumulated  production
costs,  factory  overhead,  initial  tooling  and other  related  costs less the
portion of such costs  charged  to cost of sales and any  unliquidated  progress
payments.  In accordance with industry practice,  costs incurred on contracts in
progress  include amounts relating to programs having  production  cycles longer
than one year, and a portion thereof may not be realized within one year.

Income Taxes
Income taxes are accounted for under the asset and  liability  method.  Deferred
tax assets  and  liabilities  are  recognized  for the  future tax  consequences
attributable to differences  between the financial statement carrying amounts of
existing  assets and liabilities  and their  respective tax bases.  Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be  recovered  or  settled.  Deferred  tax assets may be reduced by a  valuation
allowance if it is more likely than not that some portion or all of the deferred
tax  assets  will not be  realized.  The  effect  on  deferred  tax  assets  and
liabilities  of a change in tax rates is recognized in income in the period that
includes the  enactment  date.  The Company  regularly  reviews its deferred tax
assets for recoverability and establishes a valuation  allowance when Management
believes it is more likely  than not such assets will not be  recovered,  taking
into  consideration   historical  operating  results,   expectations  of  future
earnings,  and the  expected  timing  of the  reversals  of  existing  temporary
differences.

Goodwill and Other Long-Lived Assets
The Company  adopted the  provisions of SFAS No. 142 effective  October 1, 2001.
Management annually reviews goodwill and other long-lived assets with indefinite
useful  lives for  impairment  or  whenever  events or changes in  circumstances
indicate the carrying amount may not be recoverable. If indicators of impairment
are present, the determination of the amount of impairment for long-lived assets
with definite lives is based on Management's judgment as to the future operating
cash flows to be generated from these assets  throughout  their estimated useful
lives.  SFAS No. 142 also requires that intangible  assets with estimable useful
lives  be  amortized  over  their  respective  estimated  useful  lives to their
estimated  residual values,  and reviewed for impairment in accordance with SFAS
No. 121.

Pension Plans and Other Postretirement Benefit Plans
The   measurement   of   liabilities   related  to   pension   plans  and  other
post-retirement  benefit plans is based on Management's  assumptions  related to
future events including interest rates,  return on pension plan assets,  rate of
compensation  increases,  and health care cost trend rates.  Actual pension plan
asset  performance will either decrease or increase  unamortized  pension losses
that will affect net earnings in future years.

Contingencies
As a normal incident of the businesses in which the Company is engaged,  various
claims, charges and litigation are asserted or commenced against the Company. In
the opinion of  Management,  final  judgments,  if any,  which might be rendered
against the Company in current  litigation are adequately  reserved,  covered by
insurance,  or  would  not  have a  material  adverse  effect  on its  financial
statements.

RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In July 2002, the FASB issued SFAS No. 146 "Accounting for Costs Associated with
Exit or Disposal Activities," which supersedes Emerging Issues Task Force (EITF)
Issue No. 94-3, "Liability Recognition for Certain Employee Termination Benefits
and other  Costs to Exit An  Activity  (including  Certain  Costs  Incurred in a
Restructuring)."  The  provisions  of SFAS  No.  146 are  effective  for exit or
disposal  activities that are initiated after December 31, 2002. The Company has
adopted the provisions of SFAS No. 146.

In  December  2002,  the FASB issued SFAS No. 148  "Accounting  for  Stock-Based
Compensation  - Transition  and  Disclosure,  an Amendment of FASB Statement No.
123," which  provides  alternative  methods of  transition  for an entity  that
voluntarily changes to the fair value based method of accounting for stock-based
employee compensation.  It also amends the disclosure provisions of SFAS No. 123
to require prominent disclosures in both annual and interim financial statements
about the method of accounting for  stock-based  employee  compensation  and the
effect of the method used on reported  results.  The  provisions of SFAS No. 148
are effective for interim periods beginning after December 15, 2002. The Company
has adopted the  provisions of SFAS No. 148. See Note 3 "Earnings Per Share" for
the disclosure related to the three and nine-month periods ended June 30, 2003.


In December  2002,  the Emerging  Issues Task Force issued EITF 00-21,  "Revenue
Arrangements with Multiple  Deliverables."  This issue addresses certain aspects
of the  accounting  by a vendor for  arrangements  under  which it will  perform
multiple  revenue-generating  activities.  In some  arrangements,  the different
revenue-generating  activities  (deliverables) are sufficiently  separable,  and
there exists sufficient  evidence of their fair values to separately account for
some  or  all of  the  deliverables  (that  is,  there  are  separate  units  of
accounting).  This issue addresses when and, if so, how an arrangement involving
multiple deliverables should be divided into separate units of accounting.  This
issue does not change otherwise  applicable revenue recognition  criteria.  This
issue is applicable for revenue arrangements  beginning in the fourth quarter of
fiscal  2003.  The Company  does not expect the adoption of EITF 00-21 to have a
material impact on the Company's results of operations.

In  January  2003,  the FASB  issued  Interpretation  No. 46  "Consolidation  of
Variable  Interest  Entities," an  interpretation of ARB No. 51, which addresses
consolidation  by business  enterprises  of  variable  interest  entities.  This
Interpretation requires existing unconsolidated variable interest entities to be
consolidated by their primary  beneficiaries  if the entities do not effectively
disperse  risks  among  the  parties  involved.   This  Interpretation   applies
immediately  to variable  interest  entities  created after January 31, 2003. It
applies in the first  fiscal  year or interim  period  beginning  after June 15,
2003,  to variable  interest  entities in which an  enterprise  holds a variable
interest that it acquired  before February 1, 2003.  Upon  consolidation  of the
synthetic  lease  obligation,  the  Company  will  record  property,  plant  and
equipment of $29.2 million,  long-term  debt of $31.5 million,  and an after-tax
charge  reported as a cumulative  effect of a change in accounting  principle of
approximately $1.4 million during the fourth quarter of fiscal 2003.

FORWARD LOOKING STATEMENTS

Statements in this report that are not strictly historical are "forward looking"
statements  within the  meaning of the safe  harbor  provisions  of the  federal
securities  laws.  Forward  looking  statements  include  those  relating to the
estimates  made in connection  with the Company's  accounting  policies,  annual
effective tax rate,  continued  strength of Co-op sales,  recovery in connection
with  foreclosure  proceedings,  success in ongoing  litigation,  the  Company's
ability to negotiate a  successful  settlement  and/or  enforce the terms of the
MSA, results of future closures, consolidations,  relocations,  divestitures and
real estate sales,  the associated  costs and resulting  savings to be achieved,
results to be achieved from future  Filtration  initiatives,  future fiscal 2003
gains/charges,   and  capital   requirements  and  operational   needs  for  the
foreseeable  future.  Investors  are  cautioned  that such  statements  are only
predictions,  and speak only as of the date of this report. The Company's actual
results  in the  future  may  differ  materially  from  those  projected  in the
forward-looking  statements  due to risks and  uncertainties  that  exist in the
Company's operations and business environment including, but not limited to: the
timing and terms of the divestiture; further weakening of economic conditions in
served  markets;   changes  in  customer   demands  or  customer   insolvencies;
competition; intellectual property rights; the Company's successful exploitation
of acquired  intellectual  property  rights;  the  success of future  Filtration
initiatives  adopted by Management;  the performance of discontinued  operations
prior to completing the  divestiture;  successful  execution of planned facility
closures,  sales  consolidations  and  relocations  with regard to the Company's
Puerto Rico facility and U.K.  facility;  the impact of FASB  Interpretation No.
46;  consolidation  of internal  operations;  integration  of recently  acquired
businesses;   delivery   delays  or  defaults  by  customers;   termination  for
convenience of customer contracts;  the Company's enforcement of its contractual
rights under MSA;  timing and magnitude of future contract  awards;  performance
issues with key suppliers and  subcontractors;  collective  bargaining and labor
disputes;  changes  in laws and  regulations  including  changes  in  accounting
standards and taxation requirements;  litigation uncertainty;  and the Company's
successful execution of internal operating plans.

ITEM 3.       QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risks relating to the Company's  operations result primarily from changes
in interest rates and changes in foreign currency exchange rates. There has been
no material change to the Company's risks since September 30, 2002. For the nine
months ended June 30, 2003,  accumulated  other  comprehensive  loss included an
after tax decrease in fair value of  approximately  $0.1 million  related to the
Company's  interest rate swaps.  See further  discussion in Item 2 above,  under
"Results of Operations - Subsequent  Events"  regarding  the Company's  plans to
repay and  cancel  the  interest  rate  swaps  related  to the  synthetic  lease
obligation.


ITEM 4.       CONTROLS AND PROCEDURES

The  Company  carried  out an  evaluation,  under the  supervision  and with the
participation of Management, including the Company's Chief Executive Officer and
Chief Financial Officer, of the effectiveness of the design and operation of the
Company's disclosure controls and procedures as of the end of the period covered
by this  report.  Based upon that  evaluation,  the  Company's  Chief  Executive
Officer and Chief  Financial  Officer  concluded  that the Company's  disclosure
controls and procedures are  effective.  Disclosure  controls and procedures are
controls and procedures that are designed to ensure that information required to
be disclosed in Company reports filed or submitted under the Securities Exchange
Act of 1934 is recorded,  processed,  summarized  and  reported  within the time
periods specified in the Securities and Exchange  Commission's  rules and forms.
There have been no significant  changes in the Company's internal controls or in
other  factors  during the period  covered by this report  that have  materially
affected,  or are  reasonably  likely to  materially  affect those  controls and
procedures.



                            PART II OTHER INFORMATION


ITEM 6.       EXHIBITS AND REPORTS ON FORM 8-K.

a)   Exhibits
             Exhibit
             Number

             3(a)    Restated Articles of         Incorporated by reference to
                     Incorporation                Form 10-K for the fiscal
                                                  year ended September 30,
                                                  1999 at Exhibit 3(a)

             3(b)    Amended Certificate of       Incorporated by reference to
                     Designation Preferences and  Form 10-Q for the fiscal
                     Rights of Series A           quarter ended March 31, 2000
                     Participating Cumulative     at Exhibit 4(e)
                     Preferred Stock of the
                     Registrant

             3(c)    Articles of Merger effective  Incorporated by reference to
                     July 10, 2000                 Form10-Q for the fiscal
                                                   quarter ended June 30, 2000
                                                   at Exhibit 3(c)

             3(d)    Bylaws, as amended            Incorporated by reference to
                                                   Form 10-Q for the fiscal
                                                   quarter ended June 30, 2000
                                                   at Exhibit 3(d)

             4(a)    Specimen Common Stock         Incorporated by reference to
                     Certificate                   Form 10-Q for the fiscal
                                                   quarter ended June 30, 2000
                                                   at Exhibit 4(a)

             4(b)    Specimen Rights Certificate   Incorporated by reference to
                                                   Exhibit B to Exhibit 4.1 to
                                                   the Registrant's Current
                                                   Report on Form 8-K dated
                                                   February 3, 2000

             4(c)    Rights Agreement dated as of  Incorporated by reference to
                     September 24, 1990 (as        Current Report on Form 8-K
                     amended and Restated as of    dated February 3, 2000, at
                     February 3, 2000) between the Exhibit 4.1
                     Registrant and Registrar and
                     Transfer Company, as successor
                     Rights Agent

             4(d)    Amended and Restated Credit   Incorporated by reference to
                     Agreement dated as of         Form10-Q for the fiscal
                     February 28, 2001 among the   quarter ended March 31, 2001
                     Registrant, Bank of America,  at Exhibit 4(d)
                     N.A., as agent, and the
                     lenders listed therein


             4(e)    Amendment No. 1 dated as of   Incorporated by reference to
                     April 5, 2002 to Credit       Form 10-Q for the fiscal
                     Agreement listed as Exhibit   quarter ended June 30, 2002,
                     4(d) above.                   at Exhibit 4(e)

            31.1    Section 302 Certification of
                    Chief Executive Officer
                    relating to Form 10-Q for
                    period ended June 30, 2003

            31.2    Section 302 Certification of
                    Chief Financial Officer
                    relating to Form 10-Q for
                    period ended June 30, 2003

            32      Section 906 Certification of
                    Chief Executive Officer and
                    Chief Financial Officer
                    relating to Form 10-Q for
                    period ended June 30, 2003


b)   Reports on Form 8-K.

     During the quarter  ended June 30, 2003,  the Company  filed the  following
     Current Report on Form 8-K:

     The Company filed a Current Report on Form 8-K,  dated May 13, 2003,  which
     reported in "Item 7. Financial Statements,  Pro Forma Financial Information
     and Exhibits" and "Item 9. Regulation FD Disclosure  (Information  Provided
     Under Item 12.  Results of Operations  and Financial  Condition)"  that the
     Company had issued a press release  announcing  its fiscal  second  quarter
     2003  financial  and  operating  results,  which  would be  included on its
     website, and that a related conference call would be held.




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.

                                            ESCO TECHNOLOGIES INC.

                                            /s/ Gary E. Muenster
                                            Gary E. Muenster
                                            Vice President and
                                            Chief Financial Officer
                                            (As duly authorized officer
                                            and principal accounting
                                            officer of the registrant)

Dated:   August 13, 2003


                                                                  Exhibit 31.1
                                 CERTIFICATIONS

     I, V.L. Richey, Jr., certify that:

1.   I have reviewed  this  quarterly  report on Form 10-Q of ESCO  Technologies
     Inc.;

2.   Based on my knowledge,  this  quarterly  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 quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly 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 we
     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 quarterly 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  and  finance  committee  of the
     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:  August 13, 2003


                                                      (s) V.L. Richey, Jr.
                                                       V.L. Richey, Jr.
                                                       Chief Executive Officer


                                                                   Exhibit 31.2
                                 CERTIFICATIONS

          I, G.E. Muenster, certify that:

     1.   I  have  reviewed  this   quarterly   report  on  Form  10-Q  of  ESCO
          Technologies Inc.;

     2.   Based on my  knowledge,  this  quarterly  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 quarterly report;

     3.   Based on my knowledge,  the financial statements,  and other financial
          information  included in this quarterly report,  fairly present in all
          material respects the financial  condition,  results of operations and
          cash flows of the registrant as of, and for, the periods  presented in
          this quarterly 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 we 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 quarterly 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 and  finance
          committee  of  the   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:  August 13, 2003


                                                 (s) G.E. Muenster
                                                 G.E. Muenster
                                                 Chief Financial Officer



                                                                     EXHIBIT 32


                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002



     In connection  with the  quarterly  report of ESCO  Technologies  Inc. (the
"Company")  on Form 10-Q for the period  ended  June 30,  2003 as filed with the
Securities and Exchange Commission on the date hereof (the "Report"),  we, V. L.
Richey, Jr., Chief Executive Officer of the Company,  and G. E. Muenster,  Chief
Financial  Officer  of the  Company,  certify,  to the  best  of our  knowledge,
pursuant to 18 U.S.C.  1350, as adopted pursuant to  906 of the Sarbanes-Oxley
Act of 2002, that:

     (1)  The 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  Report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.




         Dated: August 13, 2003                       /s/ V.L. Richey, Jr.
                                                      V.L. Richey, Jr.
                                                      Chief Executive Officer
                                                      ESCO Technologies Inc.


                                                      /s/ G.E. Muenster
                                                      G.E. Muenster
                                                      Chief Financial Officer
                                                      ESCO Technologies Inc.