UNITED STATES

                       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 DECEMBER 31, 2007

                                                                  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.)

9900A CLAYTON ROAD
ST. LOUIS, MISSOURI                                             63124-1186
(Address of principal executive offices)                        (Zip Code)

       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 a large accelerated filer,
an accelerated filer, or a non-accelerated filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule 12b-2 of the  Exchange  Act.  Large
accelerated filer   X  Accelerated filer      Non-accelerated filer
                  ----                   ----                       ----

     Indicate  by check mark  whether  the  registrant  is a shell  company  (as
defined in Rule 12b-2 of the Exchange Act). Yes No X

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

                Class                          Outstanding at January 31, 2008
- ---------------------------------------        --------------------------------
[Common stock, $.01 par value per share]             25,823,039 shares



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 December 31, ------------ 2007 2006 ---- ---- Net sales $ 134,957 80,587 Costs and expenses: Cost of sales 84,012 56,014 Selling, general and administrative 33,510 26,623 expenses Amortization of intangible assets 3,597 2,026 Interest expense (income), net 1,359 (321) Other (income) and expenses, net (214) (554) ---- ---- Total costs and expenses 122,264 83,788 Earnings (loss) before income taxes 12,693 (3,201) Income tax expense (benefit) 4,788 (1,850) ----- ------ Net earnings (loss) from continuing operations 7,905 (1,351) Loss from discontinued operations, net of tax of $325 and $30, respectively (115) (30) Loss on sale of discontinued operations, net of tax of $4,809 (4,974) - ------ ------ Net loss from discontinued operations (5,089) (30) ------ --- Net earnings (loss) $ 2,816 (1,381) ========== ====== Earnings (loss) per share: Basic - Continuing operations $ 0.31 (0.05) - Discontinued operations (0.20) - ----- ------ - Net earnings (loss) $ 0.11 (0.05) ========= ===== Diluted - Continuing operations $ 0.30 (0.05) - Discontinued operations (0.19) - ----- ------ - Net earnings (loss) $ 0.11 (0.05) ========= ===== See accompanying notes to consolidated financial statements.

ESCO TECHNOLOGIES INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (Dollars in thousands) December 31, September 30, 2007 2007 ---- ---- ASSETS (Unaudited) Current assets: Cash and cash equivalents $ 23,694 18,638 Accounts receivable, net 96,322 85,319 Costs and estimated earnings on long-term contracts, less progress billings of $26,091 and $21,292, respectively 10,885 11,520 Inventories 73,150 55,885 Current portion of deferred tax assets 18,982 25,264 Other current assets 14,122 28,054 Current assets of discontinued operations 1,100 35,670 ----- ------ Total current assets 238,255 260,350 Property, plant and equipment, net 71,499 50,193 Goodwill 339,737 124,757 Intangible assets, net 207,928 74,624 Other assets 14,965 10,338 Other assets of discontinued operations - 55,845 ------- ------- Total assets $ 872,384 576,107 ========== ======= LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Short-term borrowings and current portion of long-term debt $ 30,000 - Accounts payable 33,375 45,726 Advance payments on long-term contracts, less costs incurred of $4,285 and $2,902, respectively 6,945 3,408 Accrued salaries 14,160 12,348 Current portion of deferred revenue 15,201 24,621 Accrued other expenses 20,168 16,103 Current liabilities of discontinued operations - 16,994 ------- ------- Total current liabilities 119,849 119,200 Long-term portion of deferred revenue 5,389 4,514 Pension obligations 9,206 8,029 Deferred tax liabilities 72,365 18,522 Other liabilities 8,971 7,825 Long-term debt, less current portion 235,000 - Other liabilities of discontinued operations - 2,534 ------- ------- Total liabilities 450,780 160,624 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 29,181,663 and 29,159,629 shares, respectively 292 292 Additional paid-in capital 245,013 243,131 Retained earnings 229,575 226,759 Accumulated other comprehensive income, net of tax 7,275 6,303 ----- ----- 482,155 476,485 Less treasury stock, at cost: 3,389,166 and 3,416,966 common shares, respectively (60,551) (61,002) ------- ------- Total shareholders' equity 421,604 415,483 ------- ------- Total liabilities and shareholders' equity $ 872,384 576,107 ========== ======= See accompanying notes to consolidated financial statements.

ESCO TECHNOLOGIES INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (Dollars in thousands) Three Months Ended December 31 ----------- 2007 2006 ---- ---- Cash flows from operating activities: Net earnings (loss) $ 2,816 (1,381) Adjustments to reconcile net earnings (loss) to net cash provided by operating activities: Net loss from discontinued operations, net of tax 5,089 30 Depreciation and amortization 5,702 3,490 Stock compensation expense 1,207 1,334 Changes in operating working capital (5,006) 1,955 Effect of deferred taxes 7,223 (1,259) Change in deferred revenue and costs, net (7,593) (2,278) Other 171 (670) --- ---- Net cash provided by operating activities - continuing operations 9,609 1,221 Net loss from discontinued operations, net of tax (5,089) (30) Net cash provided by discontinued opertaions 125 855 --- --- Net cash (used) provided by operating activities - discontinued operations (4,964) 825 ------ --- Net cash provided by operating activities 4,645 2,046 ----- ----- Cash flows from investing activities: Acquisition of businesses, net of cash acquired (328,829) - Proceeds from sale of marketable securities 4,966 - Additions to capitalized software (5,574) (8,344) Capital expenditures - continuing operations (4,503) (1,975) ------ ------ Net cash used by investing activities - continuing operations (333,940) (10,319) Capital expenditures - discontinued operations (1,126) (812) Proceeds from divestiture of business, net - discontinued operations 74,370 - ------ ----- Net cash provided (used) by investing activities - discontinued operations 73,244 (812) ------ ---- Net cash used by investing activities (260,696) (11,131) -------- ------- Cash flows from financing activities: Proceeds from long-term debt 274,723 - Principal payments on long-term debt (9,723) - Debt issuance costs (2,965) - Net decrease in short-term borrowings - discontinued operations (2,844) - Excess tax benefit from stock options exercised 737 20 Other 1,179 (244) ------- --- Net cash provided by financing activities 261,107 264 ======= === Net increase (decrease) in cash and cash equivalents 5,056 (8,821) Cash and cash equivalents, beginning of period 18,638 36,819 ------ ------ Cash and cash equivalents, end of period $ 23,694 27,998 ======== ====== 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 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, 2007. Certain 2007 amounts have been reclassified to conform with the 2008 presentation. The Company's business is typically not impacted by seasonality, however, the results for the three-month period ended December 31, 2007 are not necessarily indicative of the results for the entire 2008 fiscal year. As a result of the acquisition of Doble Engineering Company (Doble) in November 2007, the Company changed the name of the Communications segment to the Utility Solutions Group segment. The renaming of this segment more accurately describes the segment's operating activities and strategically aligns the respective operating entities to focus on a single goal of satisfying the expanding AMI, Smart Grid, and other operational requirements of electric, gas and water utilities worldwide. The name change was done in conjunction with the Company's strategic integration and rebranding of its AMI related technologies under the brand name Aclara, and renaming the businesses as follows: Distribution Control Systems, Inc. renamed Aclara Power-Line Systems Inc.; Hexagram, Inc. renamed Aclara RF Systems Inc.; and Nexus Energy Software, Inc. renamed Aclara Software Inc. 2. DIVESTITURE On November 25, 2007, the Company completed the sale of the filtration portion of Filtertek Inc. (Filtertek) to Illinois Tool Works Inc. for $77.5 million in cash, subject to closing working capital adjustments. The Tek Packaging division of Filtertek was not included in the transaction. The Filtertek businesses are accounted for as discontinued operations in accordance with SFAS No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets." Accordingly, the Filtertek businesses are reflected as discontinued operations in the financial statements and related notes for all periods presented. A pre-tax loss of $0.2 million related to the sale of Filtertek is reflected in the Company's fiscal 2008 first quarter results in discontinued operations. Filtertek's net sales were $13.7 million for the two-month period ended November 25, 2007 and $18.2 million for the three-month period ended December 31, 2006, respectively. Filtertek's operations were included within the Company's Filtration segment prior to divestiture. The operations of the Tek Packaging division are reflected in continuing operations and continue to be included in the Filtration segment. The major classes of discontinued assets and liabilities included in the Consolidated Balance Sheet at September 30, 2007 are shown below (in thousands). September 30, 2007 Assets: Accounts receivable, net $17,675 Inventories 11,986 Other current assets 6,009 ----- Current assets 35,670 Net property, plant & equipment 28,084 Goodwill 24,709 Other assets 3,052 ----- Total assets of Discontinued Operations $91,515 ======= Liabilities: Accounts payable $ 8,908 Accrued expenses and other current liabilities 8,086 ----- Current liabilities 16,994 Other liabilities 2,534 ----- Total liabilities of Discontinued Operations $19,528 =======

3. ACQUISITIONS Doble ----- On November 30, 2007, the Company acquired the capital stock of Doble for a purchase price of $319 million, net of cash acquired and subject to a working capital adjustment. Doble, headquartered in Watertown, Massachusetts, is a worldwide leader in providing high-end diagnostic test solutions for the electric utility industry. The acquisition aligns with the Company's long-term growth strategy of expanding its products and services in the utility industry. The acquisition was funded by a combination of the Company's existing cash, including the proceeds from the divestiture of Filtertek, and borrowings under a new $330 million credit facility led by National City Bank. The operating results for Doble, since the date of acquisition, are included within the Utility Solutions Group segment. The acquisition was recorded by allocating the cost of completing the acquisition to the assets acquired, including identifiable intangible assets and liabilities assumed, based on their estimated fair values at the acquisition date pursuant to SFAS No. 141, "Business Combinations". The excess of the cost of the acquisition over the net amounts assigned to the fair value of the assets acquired and the liabilities assumed was recorded as goodwill. The allocation below is preliminary, as the final valuation of certain tangible and intangible assets and tax contingencies has not been completed. The preliminary purchase price allocation is as follows: (In thousands) Net tangible assets $ 42,854 Identifiable intangible assets: Trade Names $ 75,720 Customer relationships 54,210 Software and databases 3,740 ----- Total identifiable intangible assets 133,670 Goodwill 214,341 Long-term deferred tax liabilities (53,404) ------- Total cash consideration $337,461 ======== Reconciliation of purchase price: Purchase price per agreement $319,000 Add: cash acquired 9,639 Add: short-term marketable securities acquired 4,966 Add: transaction costs 2,574 Add: working capital adjustment, net 1,282 ----- Total cash consideration $337,461 ======== The identifiable intangible assets consisting of customer relationships will be amortized on a straight-line basis over 20 years and the software and databases will be amortized on a straight-line basis over 5 years. The identifiable intangible asset consisting of trade names has an indefinite life and is not subject to amortization. The purchase price allocation is preliminary and is subject to finalization of purchase accounting which is expected to be completed prior to September 30, 2008. Pro Forma Results ----------------- The following pro forma financial information for the three months ended December 31, 2007 and 2006 presents the combined results of operations of ESCO and Doble as if the acquisition had occurred on October 1, 2006, respectively. The pro forma financial information for the periods presented excludes the Filtertek Inc. business which was sold on November 25, 2007. The combined results of operations have been adjusted for the impact of certain acquisition-related items, including additional amortization of identifiable intangible assets, additional financing expenses and other direct costs. The impact of pro forma adjustments are tax-effected at the expected future consolidated corporate tax rate. The unaudited pro forma financial information is not intended to represent, or be indicative of, the Company's consolidated results of operations or financial condition that would have been reported had the acquisition been completed as of the beginning of each of the periods presented. This information is provided for illustrative purposes only and is not necessarily indicative of the Company's future consolidated results of operations or financial condition.

(In millions, except per Three Months ended share data) December 31, ------------ 2007 2006 ---- ---- Net sales $ 151.2 101.5 EBIT 16.2 1.5 Net earnings from continuing operations $ 7.4 0.1 ======= === Net earnings per share Basic $ 0.29 0.00 ======= ==== Diluted $ 0.28 0.00 ======= ==== Other Acquisitions ------------------ In addition, during the first quarter of 2008, the Company acquired certain assets and liabilities related to two minor acquisitions for a total purchase price of $1 million. All acquisitions have been accounted for by the purchase method and, accordingly, their results are included in the Company's consolidated financial statements from the respective dates of acquisition. Under the purchase price method, the purchase price is allocated based on the fair value of assets received and liabilities assumed as of the acquisition date. 4. 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 (restricted 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 December 31, ------------ 2007 2006 ---- ---- Weighted Average Shares Outstanding - Basic 25,759 25,874 Dilutive Options and Restricted Shares 443 - ----- ------ Adjusted Shares- Diluted 26,202 25,874 ====== ====== Options to purchase 592,046 shares of common stock at prices ranging from $35.69 - $54.88 and options to purchase 574,255 shares of common stock at prices ranging from $42.10 - $54.88 were outstanding during the three month periods ended December 31, 2007 and 2006, 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 at various periods through 2013. Approximately 55,000 restricted shares were excluded from the computation of diluted EPS based upon the application of the treasury stock method for the three-month period ended December 31, 2007. 5. SHARE-BASED COMPENSATION The Company provides compensation benefits to certain key employees under several share-based plans providing for employee stock options and/or performance-accelerated restricted shares (restricted shares), and to non-employee directors under a non-employee directors compensation plan. Stock Option Plans The Company's stock option awards are generally subject to graded vesting over a three year service period. All outstanding options were granted at prices equal to fair market value at the date of grant. The options granted prior to September 30, 2003 have a ten-year contractual life from date of issuance, expiring in various periods through 2013. Beginning in fiscal 2004, the options granted have a five-year contractual life from date of issuance. Beginning with fiscal 2006 awards, the Company recognizes compensation cost on a straight-line basis over the requisite service period for the entire award. Prior to fiscal 2006, the Company calculated the pro forma compensation cost using the graded vesting method.

The fair value of each option award is estimated as of the date of grant using a Black-Scholes option pricing model. The weighted average assumptions for the periods indicated are noted below. Expected volatility is based on historical volatility of ESCO's stock calculated over the expected term of the option. The Company utilized historical, company data to develop its expected term assumption. For fiscal years 2006 and 2007, the expected term was calculated in accordance with Staff Accounting Bulletin No. 107 using the simplified method for "plain-vanilla" options. The risk-free rate for the expected term of the option is based on the U.S. Treasury yield curve in effect at the date of grant. 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 the three month period ended December 31, 2007 and 2006, respectively: expected dividend yield of 0% in both periods; expected volatility of 34.8% and 27.2%; risk-free interest rate of 2.9% and 4.6%; and expected term of 3.8 and 3.5 years. Pre-tax compensation expense related to the stock option awards was $0.6 million and $0.6 million for the three-month periods ended December 31, 2007 and 2006, respectively. Information regarding stock options awarded under the option plans is as follows: Aggregate Weighted- Intrinsic Average Weighted Value Remaining Avg. (in Contractual Shares Price millions) Life ------ ----- --------- ---- Outstanding at October 1, 2007 1,558,941 $30.35 Granted 16,000 $35.82 Exercised (22,034) $17.72 $ 0.5 Cancelled (49,742) $44.84 ------- ------ Outstanding at December 31, 2007 1,503,165 $30.12 $ 17.7 2.8 years ========= ====== Exercisable at December 31, 2007 1,210,780 $26.46 $ 17.6 ========= ====== ====== The weighted-average grant-date fair value of options granted during the three-month periods ended December 31, 2007 and 2006 was $10.98 and $12.25, respectively. Performance-accelerated Restricted Share Awards The performance-accelerated restricted shares (restricted shares) vest over five years with accelerated vesting if certain performance targets are achieved. In these cases, if it is probable that the performance condition will be met, the Company recognizes compensation cost on a straight-line basis over the shorter performance period; otherwise, it will recognize compensation cost over the longer service period. Compensation cost for the majority of the outstanding restricted share awards is being recognized over the longer performance period as it is not probable the performance condition will be met. The restricted share award grants were valued at the stock price on the date of grant. Pre-tax compensation expense related to the restricted share awards was $0.4 million and $0.5 million for the three-month periods ended December 31, 2007 and 2006, respectively. The following summary presents information regarding outstanding restricted share awards as of December 31, 2007 and changes during the three-month period then ended: Weighted Shares Avg. Price ------ ---------- Nonvested at October 1, 2007 164,060 $41.77 Granted 87,985 $36.94 Cancelled (8,000) $41.74 ------ ------ Nonvested at December 31, 2007 244,045 $40.03 ======= ====== Non-Employee Directors Plan Pursuant to the non-employee directors compensation plan, each non-employee director receives a retainer of 800 common shares per quarter. Pre-tax compensation expense related to the non-employee director grants was $0.2 million and $0.2 million for the three-month periods ended December 31, 2007 and 2006, respectively.

The total share-based compensation cost that has been recognized in results of operations and included within SG&A was $1.2 million and $1.3 million for the three-month periods ended December 31, 2007 and 2006, respectively. The total income tax benefit recognized in results of operations for share-based compensation arrangements was $0.3 million and $0.4 million for the three-month periods ended December 31, 2007 and 2006, respectively. As of December 31, 2007, there was $12.7 million of total unrecognized compensation cost related to share-based compensation arrangements. That cost is expected to be recognized over a weighted-average period of 2.9 years. 6. INVENTORIES Inventories from continuing operations consist of the following (in thousands): December 31, September 30, 2007 2007 ---- ---- Finished goods $ 23,748 17,652 Work in process, including long- term 15,861 13,532 contracts Raw materials 33,541 24,701 ------ ------ Total inventories $ 73,150 55,885 ========= ====== 7. COMPREHENSIVE INCOME Comprehensive income (loss) for the three-month periods ended December 31, 2007 and 2006 was $3.8 million and $(0.4) million, respectively. For the three-month periods ended December 31, 2007 and 2006, the Company's comprehensive income was positively impacted by foreign currency translation adjustments of $1.2 million and $1.0 million, respectively and negatively impacted by interest rate swaps of $0.2 million and zero, respectively. 8. 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: Utility Solutions Group (formerly the Communications segment), Test and Filtration/Fluid Flow (Filtration). As a result of the acquisition of Doble in November 2007, the Company changed the name of the Communications segment to the Utility Solutions Group segment. The renaming of this segment more accurately describes the segment's operating activities and strategically aligns the respective operating entities to focus on a single goal of satisfying the expanding AMI, Smart Grid, and other operational requirements of electric, gas and water utilities worldwide. The change in segment name was made in conjunction with the Company's strategic integration and rebranding of its AMI related technologies under the brand name Aclara, and renaming the businesses as follows: Distribution Control Systems, Inc. renamed Aclara Power-Line Systems Inc.; Hexagram, Inc. renamed Aclara RF Systems Inc.; and Nexus Energy Software, Inc. renamed Aclara Software Inc. In addition to the AMI busineses known as Aclara, the Utility Solutions Group also includes Comtrak and Doble Engineering Company (Doble). Doble provides high-end, diagnostic test solutions for the electric power delivery industry. As a result of the divestiture of Filtertek in November 2007, the Company re-evaluated the aggregation criteria of its remaining operating units within the Filtration segment. The Tek Packaging business (formerly a division of Filtertek) was not included in the divestiture transaction. Prior to the divestiture of Filtertek, each of the components of the Filtration segment were presented separately due to differing long-term economics. However, as a result of the divestiture of Filtertek, management believes the remaining companies within the Filtration segment now have similar long-term economics and, therefore, will not be presented separately beginning with the first quarter of 2008. The Filtration segment's operations consist of: PTI Technologies Inc., VACCO Industries and Tek Packaging. Test segment operations represent the EMC Group, consisting primarily of ETS-Lindgren L.P. (ETS) and Lindgren R.F. Enclosures, Inc. (Lindgren). The EMC Group is principally involved in the design and manufacture of EMC test equipment, test chambers, and electromagnetic absorption materials. 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. The table below is presented on the basis of continuing operations and excludes discontinued operations.

(In thousands) Three Months ended December 31, ------------ NET SALES 2007 2006 --------- ---- ---- Utility Solutions Group $ 79,309 30,034 Test 32,065 28,202 Filtration 23,583 22,351 ------ ------ Consolidated totals $134,957 80,587 ======== ====== EBIT ---- Utility Solutions Group $ 13,408 (2,782) Test 1,990 2,143 Filtration 3,649 1,682 Corporate (4,995) (4,565) ------ ------ Consolidated EBIT 14,052 (3,522) Add: Interest (expense)/income (1,359) 321 ------ --- Earnings (loss) before income taxes $ 12,693 (3,201) ======== ====== IDENTIFIABLE ASSETS ------------------- Utility Solutions Group $188,677 99,921 Test 76,313 52,407 Filtration 55,723 55,966 Reconciliation to consolidated totals (Corporate assets) 551,671 271,218 ------- ------- Consolidated totals $872,384 479,512 ======== ======= 9. DEBT The Company's debt is summarized as follows: (In thousands) December 31, September 30, 2007 2007 ---- ---- Revolving credit facility, including current portion $265,000 - Current portion of long-term debt 30,000 - ------ ------- Total long-term debt, less current portion $235,000 - ======== ======== On November 30, 2007, in conjunction with the acquisition of Doble, the Company entered into a new $330 million five-year revolving credit facility with a $50 million increase option. This facility replaces the Company's $100 million credit facility that would have otherwise matured in October 2009. The facility is available for direct borrowings and/or the issuance of letters of credit. It is provided by a group of sixteen banks, led by National City Bank as agent, with a maturity of November 30, 2012. At December 31, 2007, the Company had approximately $65 million available to borrow under the credit facility in addition to $23.7 million cash on hand. At December 31, 2007, the Company had $265 million of outstanding borrowings under the credit facility and outstanding letters of credit of $3.6 million ($2.7 million outstanding under the credit facility). The Company classified $30 million as current portion on long-term debt as of December 31, 2007, as the Company intends to repay this amount within the next twelve months. The new credit facility requires, as determined by certain financial ratios, a facility fee ranging from 15-25 basis points per annum on the revolving line of credit. The terms of the facility provide that interest on borrowings may be calculated at a spread over the London Interbank Offered Rate (LIBOR) or based on the prime rate, at the Company's election. The facility is secured by the unlimited guaranty of the Company's material domestic subsidiaries and a 65% pledge of the material foreign subsidiaries' share equity. The financial covenants of the credit facility include a leverage ratio and an interest coverage ratio.

10. INCOME TAX EXPENSE The first quarter of 2008 effective income tax rate for continuing operations was 37.7% compared to a benefit of 57.8% in the first quarter of 2007. The first quarter 2007 income tax benefit was favorably impacted by a $0.9 million, net, research tax credit, reducing the 2007 first quarter effective income tax rate by 27.9%. The first quarter 2007 rate was unfavorably impacted by 8.5% due to additional state and foreign tax liabilities and by 1.9% due to non-deductible stock option expense related to foreign optionees. The Company estimates the fiscal 2008 tax rate to be approximately 38%, excluding the effect of discontinued operations. Effective October 1, 2007, the Company adopted FASB Interpretation No. 48 (FIN 48), "Accounting for Uncertainty in Income Taxes." FIN 48 provides a financial statement recognition threshold and measurement attribute for a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. The adoption of FIN 48 had the following impact on the Company's financial statements: decreased current assets by $1.5 million, decreased current liabilities by $0.3 million, and decreased long-term liabilities by $1.2 million. As of October 1, 2007, the Company had $6.7 million of unrecognized tax benefits of which $5.9 million, if recognized, would affect the Company's effective tax rate. The Company made no adjustments to retained earnings related to the adoption. In addition to the adjustments recorded as of October 1, 2007 with respect to the adoption of FIN 48, the Company recorded an increase of $5.8 million in its unrecognized tax benefits in the current period. The Company anticipates a $0.3 million reduction in the amount of unrecognized tax benefits in the next twelve months as a result of a lapse of the applicable statute of limitations. The Company's policy is to include interest related to unrecognized tax benefits in income tax expense and penalties in operating expense. As of October 1, 2007, the Company had accrued interest related to uncertain tax positions of $0.1 million, net of federal income tax benefit, on its consolidated balance sheet. No penalties have been accrued due to the Company's net operating loss position. The principal jurisdictions for which the Company files income tax returns are U.S. federal and the various city, state, and international locations where the Company has operations. Due to the Company's available net operating loss, the 1995 through 2006 U.S. federal tax years remain subject to income tax examinations. Various state years from 2003 through 2006 remain subject to income tax examinations. The Company is subject to income tax in many jurisdictions outside the United States, none of which are individually material to the Company's financial position, statement of cash flows, or results of operations. 11. GOODWILL AND OTHER INTANGIBLE ASSETS The changes in the carrying amount of goodwill attributable to each business segment from continuing operations for the three-month period ended December 31, 2007 are presented in the table below. Utility (In millions) Solutions Group Filtration Test Total ----- ---------- ---- ----- Balance as of September 30, 2007 $ 75.4 20.3 29.1 124.8 Acquisitions 214.5 - 0.4 214.9 ----- ---- --- ----- Balance as of December 31, 2007 $289.9 20.3 29.5 339.7 ====== ==== ==== =====

The following table presents the gross carrying amount and accumulated amortization of identifiable intangible assets, other than goodwill, at the dates presented: December 31, 2007 September 30, 2007 --------------------- ---------------------- Gross Gross Carrying Accum Carrying Accum Amt Amort Net Amt Amort Net --- ----- --- --- ----- --- Amortized intangible assets: Customer relationships $54.2 $0.2 $54.0 $0.0 $0.0 $0.0 Capitalized software $89.4 $16.3 $73.1 $79.0 $13.6 $65.4 Patents & other $19.9 $18.3 $1.6 $23.3 $17.6 $5.7 Unamortized intangible assets: Trade Names $79.2 $0.0 $79.2 $3.5 $0.0 $3.5 ----- ---- ----- ---- ---- ---- Total other intangible assets $242.7 $34.8 $207.9 $105.8 $31.2 $74.6 ====== ===== ====== ====== ===== ===== Amortization of intangible assets for the three-month periods ended December 31, 2007 and 2006, was $3.6 million and $2.0 million, respectively. Amortization of intangible assets for fiscal years 2008 through 2012 is estimated at approximately $17 million to $22 million per year. The increase in intangible asset amortization is related to the TWACS NG software. 12. RETIREMENT PLANS A summary of net periodic benefit expense for the Company's defined benefit plans for the three-month periods ended December 31, 2007 and 2006 is shown in the following table. Net periodic benefit cost for each period presented is comprised of the following: Three Months Ended December 31, ------------ (In thousands) 2007 2006 -------------- ---- ---- Defined benefit plans Interest cost $713 688 Expected return on assets (738) (700) Amortization of: Prior service cost 4 2 Actuarial loss 86 98 -- -- Net periodic benefit cost $ 65 88 ==== == 13. DERIVATIVE FINANCIAL INSTRUMENTS Market risks relating to the Company's operations result primarily from changes in interest rates and changes in foreign currency exchange rates. The Company is exposed to market risk related to changes in interest rates and selectively uses derivative financial instruments, including forward contracts and swaps, to manage these risks. During the first quarter of 2008, the Company entered into a two-year amortizing interest rate swap to hedge some of its exposure to variability in future LIBOR-based interest payments on variable rate debt. The swap notional amount for the first year is $175 million amortizing to $100 million in the second year. All derivative instruments are reported on the balance sheet at fair value. The derivative instrument is designated as a cash flow hedge and the gain or loss on the derivative is deferred in accumulated other comprehensive income until recognized in earnings with the underlying hedged item. Including the impact of interest rate swaps outstanding, the interest rates on approximately 66% of the Company's total borrowings were effectively fixed as of December 31, 2007. The following is a summary of the notional transaction amounts and fair values for the Company's outstanding derivative financial instruments by risk category and instrument type, as of December 31, 2007. Average Notional Receive Average (In thousands) Amount Rate Pay Rate Fair Value ------ ---- -------- ---------- Interest rate swaps $175,000 5.25% 3.99% ($183)

14. RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS In June 2006, the FASB issued FASB Interpretation No. 48, "Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109." This Interpretation is effective for the Company beginning October 1, 2007. This Interpretation prescribes a recognition threshold and measurement process for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The Company adopted the provisions of this Interpretation during the first quarter of 2008 and recorded no adjustments to retained earnings related to the adoption. In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements" (SFAS 157), which defines fair value in generally accepted accounting principles and expands disclosures about fair value measurements. This Statement is effective for financial statements issued for fiscal years beginning after November 15, 2007. The adoption of SFAS 157 is not expected to have a material impact to the Company's financial position or results of operations. ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS RESULTS OF OPERATIONS As a result of the acquisition of Doble Engineering Company (Doble) in November 2007, the Company changed the name of the Communications segment to the Utility Solutions Group segment. The name change was done in conjunction with the Company's strategic integration and rebranding of its AMI related technologies under the brand name Aclara, and renaming the businesses as follows: Distribution Control Systems, Inc. renamed Aclara Power-Line Systems Inc.; Hexagram, Inc. renamed Aclara RF Systems Inc.; and Nexus Energy Software, Inc. renamed Aclara Software Inc. The following discussion refers to the Company's results from continuing operations, except where noted. The Filtertek businesses (excluding Tek Packaging) are accounted for as discontinued operations in accordance with SFAS No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets." Accordingly, the Filtertek businesses are reflected as discontinued operations in the financial statements and related notes for all periods shown. References to the first quarters of 2008 and 2007 represent the fiscal quarters ended December 31, 2007 and 2006, respectively. NET SALES Net sales increased $54.4 million, or 67.5%, to $135.0 million for the first quarter of 2008 from $80.6 million for the first quarter of 2007. Net sales increased across all segments in the first quarter of 2008 compared to the prior year quarter, with the most significant increase in the Utility Solutions Group segment of $49.3 million. - -Utility Solutions Group Net sales increased $49.3 million, or 164.3%, to $79.3 million for the first quarter of 2008 from $30.0 million for the first quarter of 2007. The sales increase in the first quarter of 2008 as compared to the prior year quarter was primarily due to: an increase in sales of $42.8 million from the Aclara Group (consisting of Aclara Power-Line Systems Inc., Aclara RF Systems Inc. and Aclara Software; an increase of $9.4 million of sales relating to the Doble acquisition (representing sales for the month of December); partially offset by a $2.9 million decrease in sales from Comtrak due to the timing of product deliveries. The increase in sales of $42.8 million from the Aclara Group in the first quarter of 2008 as compared to the prior year quarter was mainly due to: a $31.6 million increase in sales from Aclara Power-Line Systems Inc. (of which $20.5 million represented the cumulative effect of the hardware shipments to date as TWACS NG(trademark) 3.0 software was delivered to PG&E in December 2007) and a $10.1 million increase in sales to electric utility cooperative (COOP) and public power (Municipal) customers; an $11.0 million increase in sales from Aclara RF Systems Inc. mainly due to an $8.9 million increase in shipments to PG&E for the gas deployment and a $1.2 million increase related to the Kansas City water project. - -Test For the first quarter of 2008, net sales of $32.1 million were $3.9 million, or 13.7% higher than the $28.2 million of net sales recorded in the first quarter of 2007. The sales increase in the first quarter of 2008 as compared to the prior year quarter was mainly due to: a $2.1 million increase in net sales from the Company's U.S. operations driven by project milestones on a large aircraft chamber and completion of other test chambers; a $0.9 million and $0.7 million increase in net sales volume from the Company's European and Asian operations, respectively.

- -Filtration Net sales increased $1.2 million, or 5.4%, to $23.6 million for the first quarter of 2008 from $22.4 million for the first quarter of 2007. The sales increase during the fiscal quarter ended December 31, 2007 as compared to the prior year quarter was mainly due to: a $1.3 million increase in commercial aerospace shipments at PTI; a sales increase of $0.3 million at VACCO driven by higher defense spares and the acquisition of Wintec; partially offset by a $0.4 million decrease in sales at Tek Packaging. ORDERS AND BACKLOG Backlog from continuing operations was $253.0 million at December 31, 2007 compared with $257.6 million at September 30, 2007. The Company received new orders totaling $130.4 million in the first quarter of 2008 compared to $126.6 million in the prior year quarter. New orders of $67.3 million were received in the first quarter of 2008 related to Utility Solutions Group products (including $7.0 million of Doble acquired backlog), $33.3 million related to Test products, and $29.8 million related to Filtration products. In December 2007, the Company signed a contract with the Puerto Rico Electric Power Authority (PREPA) for a total value expected to be $27 million for the purchase of Aclara Power-Line Systems meter modules and associated substation equipment to be released through the placement of purchase orders over the next two-and-a-half years. During the first quarter of 2008, the Company recorded approximately $2 million in entered orders related to this contract. See "CAPITAL RESOURCES AND LIQUIDITY - Pacific Gas & Electric" below for a discussion of PG&E contracts. The Company received orders totaling $14.2 million from PG&E under these agreements during the first quarter of fiscal 2008. AMORTIZATION OF INTANGIBLE ASSETS Amortization of intangible assets was $3.6 million and $2.0 million for the three-month periods ended December 31, 2007 and 2006, respectively. Amortization of intangible assets for the three-month periods ended December 31, 2007 and 2006, included $0.7 million and $0.7 million, respectively, of amortization of acquired intangible assets related to recent acquisitions. The amortization of these acquired intangible assets are included in Corporate's operating results, see "EBIT - Corporate". The remaining amortization expenses consist of other identifiable intangible assets (primarily software, patents and licenses). During the three-month periods ended December 31, 2007 and 2006, the Company recorded $2.3 million and $0.9 million, respectively, of amortization related to Aclara Power-Line Systems TWACS NG software. SELLING, GENERAL AND ADMINISTRATIVE EXPENSES Selling, general and administrative (SG&A) expenses for the first quarter of 2008 were $33.5 million (24.8% of net sales), compared with $26.6 million (33.0% of net sales) for the prior year quarter. The increase in SG&A spending in the fiscal quarter ended December 31, 2007 as compared to the prior year quarter was primarily due to: a $2.5 million increase in SG&A at Aclara Power-Line Systems mainly due to an increase in sales, marketing, and engineering headcount; $2.4 million of SG&A expenses related to Doble; a $0.6 million increase in SG&A at Aclara Software; and a $0.5 million increase in SG&A at Aclara RF Systems. OTHER (INCOME) AND EXPENSES, NET Other (income) and expenses, net, was $(0.2) million and $(0.6) million for the three-month periods ended December 31, 2007 and 2006, respectively. The principal components of other (income) and expenses, net, for the first quarter of 2008 included $0.3 million of life insurance proceeds related to a former defense subsidiary. The principal components of other (income) and expenses, net, for the first quarter of 2007 included $0.6 million of royalty income. EBIT The Company evaluates the performance of its operating segments based on EBIT, defined below. EBIT was $13.9 million (10.3% of net sales) for the first quarter of 2008 and a loss of $(3.5) million (4.4% of net sales) for the first quarter of 2007. The increase in EBIT for the first quarter of 2008 as compared to the prior year quarter is primarily due to the increase in margins in the Utility Solutions Group segment including the acquisition of Doble. 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. The following table presents a reconciliation of EBIT to net earnings from continuing operations.

Three Months ended (In thousands) December 31, ------------ 2007 2006 ---- ---- Consolidated EBIT $14,052 (3,522) Less: Interest (expense) (1,359) - Add: interest income - 321 Less: Income tax expense (4,788) - Add: Income tax benefit - 1,850 ------ ----- Net earnings (loss) from continuing operations $7,905 (1,351) ====== ====== - -Utility Solutions Group EBIT in the first quarter of 2008 was $13.4 million (16.9% of net sales) compared to $(2.8) million (9.3% of net sales) in the prior year quarter. The increase in EBIT in the first quarter of 2008 was due to: an $18.0 million increase in EBIT from the Aclara Group related to the increased sales volumes (of which approximately $9 million related to the cumulative revenue catch-up for PG&E from Aclara Power-Line Systems) and the EBIT contribution from Doble; partially offset by a $1.7 million decrease in EBIT at Comtrak due to lower sales volumes. - -Test EBIT in the first quarter of 2008 was $2.0 million (6.2% of net sales) as compared to $2.1 million (7.4% of net sales) in the prior year quarter. EBIT decreased $0.1 million over the prior year quarter due to the timing of sales and product mix. - -Filtration EBIT was $3.6 million (15.3% of net sales) and $1.7 million (7.6% of net sales) in the first quarters of 2008 and 2007, respectively. For the first quarter of 2008 as compared to the prior year quarter, EBIT increased $1.9 million due to: a $1.6 million increase at PTI due to higher commercial aerospace shipments; a $0.5 million increase at VACCO resulting from increased sales volumes; partially offset by a $0.2 million decrease at Tek Packaging. - -Corporate Corporate costs included in EBIT were $5.0 million and $4.6 million for the three-month periods ended December 31, 2007 and 2006, respectively. The increase in Corporate costs in the first quarter of 2008 as compared to the prior year quarter was mainly due to: a $0.4 million decrease in royalty income. In the first quarter of 2008, Corporate costs included $1.2 million of pre-tax stock compensation expense and $0.7 million of pre-tax amortization of acquired intangible assets. INTEREST EXPENSE (INCOME), NET Interest expense was $1.4 million for the first quarter of 2008 compared to interest income of $0.3 million in the prior year quarter. The increase in interest expense in the first quarter of 2008 as compared to the prior year quarter is due to the outstanding borrowings under the revolving credit facility related to the Doble acquisition. INCOME TAX EXPENSE The first quarter of 2008 effective income tax rate for continuing operations was 37.7% compared to a benefit of 57.8% in the first quarter of 2007. The first quarter 2007 income tax benefit was favorably impacted by a $0.9 million, net, research tax credit, reducing the 2007 first quarter effective income tax rate by 27.9%. The first quarter 2007 rate was unfavorably impacted by 8.5% due to additional state and foreign tax liabilities and by 1.9% due to non-deductible stock option expense related to foreign optionees. The Company estimates the fiscal 2008 tax rate to be approximately 38%, excluding the effect of discontinued operations. Effective October 1, 2007, the Company adopted FASB Interpretation No. 48 (FIN 48), "Accounting for Uncertainty in Income Taxes." FIN 48 provides a financial statement recognition threshold and measurement attribute for a tax position taken or expected to be taken in a tax return. The Company recorded a $5.8 million increase in its unrecognized tax benefits in the current period. CAPITAL RESOURCES AND LIQUIDITY Working capital (current assets less current liabilities) decreased to $118.4 million at December 31, 2007 from $141.2 million at September 30, 2007. Accounts receivable increased by $11.0 million and inventories increased by $17.3 million in the first quarter of 2008 primarily related to acquisition of Doble. Accounts payable decreased by $12.4 million in the first quarter of 2008, of which approximately $6.0 million related to the Utility Solutions Group segment and $3.3 million related to the Test segment, both due to timing of vendor invoicing.

Net cash provided by operating activities from continuing operations was $9.6 million and $1.2 million for the three-month periods ended December 31, 2007 and 2006, respectively. Capital expenditures from continuing operations were $4.5 million and $2.0 million in the first quarter of fiscal 2008 and 2007, respectively. The increase in the first quarter of 2008 as compared to the prior year quarter included approximately $2 million for the ETS Cedar Park facility expansion. At December 31, 2007, intangible assets, net, of $207.9 million included $69.4 million of capitalized software. Approximately $58.8 million of the capitalized software balance represents software development costs on the TWACS NG software within the Utility Solutions Group segment to further penetrate the IOU market. This software is being deployed to efficiently handle the additional levels of communications dictated by the size of the utility service territories and the frequency of meter reads that are required under time-of-use or critical peak pricing scenarios to meet the requirements of large IOUs. Amortization expense of TWACS NG software is on a straight-line basis over seven years and began in March 2006. The Company recorded $2.3 million and $0.9 million in amortization expense related to TWACS NG in the first quarter of 2008 and 2007, respectively. Divestiture On November 25, 2007, the Company completed the sale of the filtration portion of Filtertek Inc. (Filtertek) to Illinois Tool Works Inc. for $77.5 million in cash, subject to closing working capital adjustments. The Tek Packaging division of Filtertek was not included in the transaction. The Filtertek businesses are accounted for as discontinued operations in accordance with SFAS No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets." Accordingly, the Filtertek businesses are reflected as discontinued operations in the financial statements and related notes for all periods presented. A pre-tax loss of $0.2 million related to the sale of Filtertek is reflected in the Company's fiscal 2008 first quarter results in discontinued operations. Filtertek's net sales were $13.7 million for the two-month period ended November 25, 2007 and $18.2 million for the three-month period ended December 31, 2006, respectively. The operations of the Tek Packaging division are reflected in continuing operations. The closure and relocation of the Filtertek Puerto Rico facility was completed in March 2004. The Puerto Rico facility is included in current assets from discontinued operations with a carrying value of $1.1 million at December 31, 2007. During the first quarter of 2008, the Company recorded a $2.5 million write-down to reduce the carrying value to its expected net realizable value. The charge is included in the loss on sale of discontinued operations for the quarter ended December 31, 2007. Acquisitions On November 30, 2007, the Company acquired the capital stock of Doble for a purchase price of approximately $319 million, net of cash acquired and subject to a working capital adjustment. Doble, headquartered in Watertown, Massachusetts, is a worldwide leader in providing high-end diagnostic test solutions for the electric utility industry. The acquisition aligns with the Company's long-term growth strategy of expanding its products and services in the utility industry. The acquisition was funded by a combination of the Company's existing cash, including the proceeds from the partial divestiture of Filtertek, and borrowings under a new $330 million credit facility led by National City Bank. Doble's annual revenue for the trailing twelve months ended September 30, 2007 was approximately $80 million. The operating results for Doble, since the date of acquisition, are included within the Utility Solutions Group segment. The Company recorded approximately $214 million of goodwill and $76 million of trade names as a result of transaction, subject to post-closing adjustments including finalization of purchase accounting. The Company also recorded $58 million of identifiable intangible assets consisting primarily of customer relationships and software/databases which will be amortized on a straight-line basis over periods ranging from five years to twenty years. The post-closing purchase accounting items are expected to be completed prior to September 30, 2008. Other Acquisitions In addition, during the first quarter of 2008, the Company acquired certain assets and liabilities related to two minor acquisitions for a total purchase price of $1 million. Credit facility On November 30, 2007, in conjunction with the acquisition of Doble, the Company entered into a new $330 million five-year revolving credit facility with a $50 million increase option. This facility replaces the Company's $100 million credit facility that would have otherwise matured in October 2009. The facility is available for direct borrowings and/or the issuance of letters of credit. It is provided by a group of sixteen banks, led by National City Bank as agent, with a maturity of November 30, 2012.

At December 31, 2007, the Company had approximately $65 million available to borrow under the credit facility in addition to $23.7 million cash on hand. At December 31, 2007, the Company had $265 million of outstanding borrowings under the credit facility and outstanding letters of credit of $3.6 million ($2.7 million outstanding under the credit facility). The Company classified $30 million as current portion on long-term debt as of December 31, 2007, as the Company intends to repay this amount within the next twelve months. 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. Pacific Gas & Electric Aclara Power-Line Systems Inc. (formerly known as Distribution Control Systems Inc.) delivered the final software version (TWACS NG 3.0) to PG&E in December 2007 and, as a result, recognized deferred revenue of $20.5 million during the first quarter of 2008. The parties continue to negotiate an amendment to the current contract to conform to the parties' performance. Testing of Aclara RF Systems Inc.'s (formerly known as Hexagram Inc.) RF electric solution by PG&E began in the fiscal fourth quarter of 2007 and continues. PG&E has not yet announced what changes, if any, will be made to its AMI project plan, and therefore, the Company continues to be unable to estimate the timing or value of orders that may be received under the Company's PG&E contracts. Refer to "Pacific Gas & Electric" in "Management's Discussion and Analysis" appearing in the Company's Annual Report on Form 10-K for the fiscal year ended September 30, 2007 for further discussion about the Company's contracts with PG&E. CRITICAL ACCOUNTING POLICIES Management has evaluated the accounting policies used in the preparation of the Company's financial statements and related notes and believes those policies to be reasonable and appropriate. Certain of these accounting policies require the application of significant judgment by Management in selecting appropriate assumptions for calculating financial estimates. By their nature, these judgments are subject to an inherent degree of uncertainty. These judgments are based on historical experience, trends in the industry, information provided by customers and information available from other outside sources, as appropriate. The most significant areas involving Management judgments and estimates may be found in the Critical Accounting Policies section of Management's Discussion and Analysis and in Note 1 to the Consolidated Financial Statements contained in the Company's Annual Report on Form 10-K for the fiscal year ended September 30, 2007 at Exhibit 13. OTHER MATTERS 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 June 2006, the FASB issued FASB Interpretation No. 48, "Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109." This Interpretation is effective for the Company beginning October 1, 2007. This Interpretation prescribes a recognition threshold and measurement process for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The Company adopted the provisions of this Interpretation during the first quarter of 2008 and recorded no adjustments to retained earnings related to the adoption. In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements" (SFAS 157), which defines fair value in generally accepted accounting principles and expands disclosures about fair value measurements. This Statement is effective for financial statements issued for fiscal years beginning after November 15, 2007. The adoption of SFAS 157 is not expected to have a material impact to the Company's financial position or results of operations. 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, but are not limited to, those relating to the estimates or projections made in connection with the Company's accounting policies, completion of Doble purchase price allocation, timing and amount of repayment of debt, annual effective tax rate, the reduction in the amount of unrecognized tax benefits over the next twelve months, outcome of current claims and litigation, future cash flow, capital requirements and operational needs for the foreseeable future, and the ultimate values and timing of revenues under the Aclara Power-Line Systems / PREPA contract. 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 risk factors described in Item 1A of the Company's Annual Report on Form 10-K for the fiscal year ended September 30, 2007, actions by PG&E's Board of Directors and PG&E's management impacting PG&E's AMI projects, changes to PG&E's AMI project plan resulting from the evaluation of other AMI vendor technologies or other factors; the Company's successful performance under the PG&E contracts; weakening of economic conditions in served markets; changes in customer demands or customer insolvencies; competition; intellectual property rights; successful execution of the planned sale of the Company's Puerto Rico facility; material changes in the costs of certain raw materials including steel and copper; delivery delays or defaults by customers; termination for convenience of customer contracts; timing and magnitude of future contract awards; performance issues with key suppliers, customers and subcontractors; collective bargaining and labor disputes; changes in laws and regulations including changes in accounting standards and taxation requirements; costs relating to environmental matters; litigation uncertainty; and the Company's successful execution of internal operating plans and integration of newly acquired businesses. 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. The Company is exposed to market risk related to changes in interest rates and selectively uses derivative financial instruments, including forward contracts and swaps, to manage these risks. During the first quarter of 2008, the Company entered into a two-year amortizing interest rate swap to hedge some of its exposure to variability in future LIBOR-based interest payments on variable rate debt. The swap notional amount for the first year is $175 million amortizing to $100 million in the second year. All derivative instruments are reported on the balance sheet at fair value. The derivative instrument is designated as a cash flow hedge and the gain or loss on the derivative is deferred in accumulated other comprehensive income until recognized in earnings with the underlying hedged item. Including the impact of interest rate swaps outstanding, the interest rates on approximately 66% of the Company's total borrowings were effectively fixed as of December 31, 2007. The following is a summary of the notional transaction amounts and fair values for the Company's outstanding derivative financial instruments by risk category and instrument type, as of December 31, 2007. Average Notional Receive Average (In thousands) Amount Rate Pay Rate Fair Value ------ ---- -------- ---------- Interest rate swaps $175,000 5.25% 3.99% ($183) In addition, the Company pays 100bps spread on its outstanding debt. Refer to the Company's Annual Report on Form 10-K for the fiscal year ended September 30, 2007 for further discussion about market risk. 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 were effective as of that date. 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 (the "Exchange Act") is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms. There has been no change in the Company's internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the period covered by this report that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting.

PART II. OTHER INFORMATION Item 1A. RISK FACTORS The discussion of risk factors in Item 1A of the Company's Annual Report on Form 10-K for the fiscal year ended September 30, 2007 refers to the Company's Communications segment and to its subsidiaries DCSI (Distribution Controls Systems, Inc.) and Hexagram (Hexagram, Inc.). As a result of the acquisition of Doble in November 2007, the Company changed the name of the Communications segment to the Utility Solutions Group segment. The name change was done in conjunction with the Company's strategic integration and rebranding of its AMI related technologies under the brand name Aclara, and renaming the businesses as follows: Distribution Control Systems, Inc. renamed Aclara Power-Line Systems Inc.; Hexagram, Inc. renamed Aclara RF Systems Inc.; and Nexus Energy Software, Inc. renamed Aclara Software Inc. ITEM 6. EXHIBITS a) Exhibits Exhibit Number 2.1 Stock Purchase and Sale Incorporated by reference to Agreement dated as of Current Report on Form 8-K November 6, 2007 by and dated November 6, 2007 at among ESCO Technologies Exhibit 2.1 Holding Inc. and ESCO Technologies Inc., Doble Engineering Company and the Stockholders of Doble Engineering Company 2.2 Stock Purchase Incorporated by reference to Agreement dated as of Current Report on Form 8-K November 25, 2007 by dated November 25, 2007 at and among ESCO Exhibit 2.1 Technologies Holding Inc. and ESCO Technologies Inc. and Illinois Tool Works Inc. 3.1 Restated Articles of Incorporated by reference to Incorporation Form 10-K for the fiscal year ended September 30, 1999, at Exhibit 3(a) 3.2 Amended Certificate of Incorporated by reference to Designation Preferences Form 10-Q for the fiscal and Rights of Series A quarter ended March 31, Participating 2000, at Exhibit 4(e) Cumulative Preferred Stock of the Registrant 3.3 Articles of Merger Incorporated by reference to effective July 10, 2000 Form 10-Q for the fiscal quarter ended June 30, 2000, at Exhibit 3(c) 3.4 Bylaws, as amended and Incorporated by reference to restated as of July 10, Form 10-K for the fiscal 2000. year ended September 30, 2003, at Exhibit 3.4 3.5 Amendment to Bylaws Incorporated by reference to effective as of Form 10-Q for the fiscal February 2, 2007. quarter ended December 31, 2006, at Exhibit 3.5 3.6 Amendment to Bylaws Incorporate by reference to effective as of Current Report on Form 8-K November 9, 2007. dated November 12, 2007 at Exhibit 3.1 4.1 Specimen Common Stock Incorporated by reference to Certificate Form 10-Q for the fiscal quarter ended June 30, 2000, at Exhibit 4(a) 4.2 Specimen Rights Incorporated by reference to Certificate Current Report on Form 8-K dated February 3, 2000, at Exhibit B to Exhibit 4.1

4.3 Rights Agreement dated Incorporated by reference to as of September 24, Current Report on Form 8-K 1990 (as amended and dated February 3, 2000, at Restated as of February Exhibit 4.1 3, 2000) between the Registrant and Registrar and Transfer Company, as successor Rights Agent 4.4 Credit Agreement dated Incorporated by reference to as of November 30, Current Report on Form 8-K 2007 among the dated November 30, 2007, at Registrant, National Exhibit 4.1 City Bank and the lenders from time to time parties thereto 10.1 Third Amendment to Incorporated by reference to Directors' Extended Form 10-K for the fiscal Compensation Plan year ended September 30, effective October 3, 2007, at Exhibit 10.43 2007 10.2 Second Amendment to Incorporated by reference to 2004 Incentive Form 10-K for the fiscal Compensation Plan year ended September 30, effective October 3, 2007, at Exhibit 10.44 2007 10.3 Third Amendment to Incorporated by reference to 2001 Stock Incentive Form 10-K for the fiscal Plan effective October year ended September 30, 3, 2007 2007, at Exhibit 10.45 10.4 First Amendment to Incorporated by reference to Incentive Compensation Form 10-K for the fiscal Plan for Executive year ended September 30, Officers effective 2007, at Exhibit 10.46 October 3, 2007 10.5 Amendment to 1999 Incorporated by reference to Stock Option Plan Form 10-K for the fiscal effective October 3, year ended September 30, 2007 2007, at Exhibit 10.47 10.6 Amendment to Severance Incorporated by reference to Plan effective October Form 10-K for the fiscal 3, 2007 year ended September 30, 2007, at Exhibit 10.48 10.7 Amendment to Incorporated by reference to Performance Form 10-K for the fiscal Compensation Plan year ended September 30, effective October 3, 2007, at Exhibit 10.49 2007 10.8 Amendment to Incorporated by reference to Compensation Plan for Form 10-K for the fiscal Non-Employee Directors year ended September 30, effective October 3, 2007, at Exhibit 10.50 2007 10.9 Third Amendment to Incorporated by reference to Employment Agreement Current Report on Form 8-K dated as of December dated December 31, 2007 at 31, 2007 between the Exhibit 10.1 Registrant and Victor L. Richey, Jr.* 31.1 Certification of Chief Executive Officer relating to Form 10-Q for period ended December 31, 2007 31.2 Certification of Chief Financial Officer relating to Form 10-Q for period ended December 31, 2007

32 Certification of Chief Executive Officer and Chief Financial Officer relating to Form 10-Q for period ended December 31, 2007 * Identical Amendments to Employment Agreements between the Registrant and executive officers A.S. Barclay and G.E. Muenster, except that (i) the termination amounts payable under Paragraph 9.a(1) are equal to base salary for 12 months, and (ii) under Paragraph 9.a(1)(B), such termination amounts may be paid in biweekly installments equal to 1/26th of such amounts 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 Senior Vice President and Chief Financial Officer (As duly authorized officer and principal accounting officer of the registrant) Dated: February 11, 2008

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))  and internal
          control  over  financial  reporting  (as defined in Exchange Act Rules
          13a-15(f) and 15d-15(f)) 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.   Designed  such  internal  control over  financial  reporting,  or
               caused such  internal  control  over  financial  reporting  to be
               designed under our supervision,  to provide reasonable  assurance
               regarding  the   reliability  of  financial   reporting  and  the
               preparation  of financial  statements  for  external  purposes in
               accordance with generally accepted accounting principles;

          c.   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

          d.   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.

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:    February 8, 2008


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




                                 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))  and internal  control over  financial  reporting  (as
               defined in Exchange Act Rules  13a-15(f) and  15d-15(f))  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.   Designed such internal control over financial reporting,  or
                    caused such internal control over financial  reporting to be
                    designed  under  our  supervision,   to  provide  reasonable
                    assurance  regarding the reliability of financial  reporting
                    and the  preparation  of financial  statements  for external
                    purposes in accordance  with generally  accepted  accounting
                    principles;

               c.   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

               d.   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.

          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:    February 8, 2008


                                (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 December 31, 2007 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:   February 8, 2008
                                       /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.