SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549

                            FORM 10-Q

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

          For the quarterly period ended June 26, 2001
                                         -------------

                               OR

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

                  Commission File Number 1-1373
                                         ------


                         MODINE MANUFACTURING COMPANY
          (Exact name of registrant as specified in its charter)


               WISCONSIN                                39-0482000
     ----------------------------------            -------------------
     (State or other jurisdiction of                (I.R.S. Employer
     incorporation or organization)                Identification No.)

     1500 DeKoven Avenue, Racine, Wisconsin             53403-2552
     -----------------------------------------------------------------
     (Address of principal executive offices)          (Zip Code)


     Registrant's telephone number, including area code (262) 636-1200
                                                        --------------


                         NOT APPLICABLE
     ------------------------------------------------------------------
     (Former name or former address, if changed since last report.)


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

                  Class                 Outstanding at August 3, 2001
     ------------------------------     -------------------------------
     Common Stock, $0.625 Par Value              33,031,568





                  MODINE MANUFACTURING COMPANY

                              INDEX


                                                               Page No.
                                                               --------

PART I.   FINANCIAL INFORMATION

     Item 1.   Financial Statements

               Consolidated Balance Sheets -
                 June 26 and March 31, 2001                         3

               Consolidated Statements of Earnings -
                 For the Three Months Ended
                 June 26, 2001 and 2000                             4

               Consolidated Condensed Statements of Cash
                 Flows - For the Three Months Ended
                 June 26, 2001 and 2000                             5

               Notes to Consolidated Condensed Financial
                 Statements                                        6-12

     Item 2.   Management's Discussion and Analysis
                 of Results of Operations and Financial
                 Condition                                        13-16


PART II.  OTHER INFORMATION

     Item 1.   Legal Proceedings                                   16

     Item 2.   Recent Sales of Unregistered Securities             17

     Item 4.   Submission of Matters to a Vote of
                 Security Holders                                  17

     Item 6.   Exhibits and Reports on Form 8-K                   17-19

Signatures                                                         20
















                  MODINE MANUFACTURING COMPANY
                   CONSOLIDATED BALANCE SHEETS
            (In thousands, except per-share amounts)
                June 26, 2001 and March 31, 2001
                           (Unaudited)

                                                 June 26, 2001    March 31, 2001
                                                 -------------    --------------
                                                               
ASSETS
- ------
   Current assets:
   Cash and cash equivalents                        $ 30,337         $ 21,744
   Trade receivables, less allowance for
     doubtful accounts of $2,664 and $2,459          185,354          177,972
   Inventories                                       149,055          153,096
   Deferred income taxes and other current
     assets                                           43,319           55,248
                                                    --------         --------
   Total current assets                              408,065          408,060
                                                    --------         --------

   Noncurrent assets:
   Property, plant, and equipment -- net             357,428          366,854
   Investment in affiliates                           24,187           26,403
   Goodwill and other intangible assets -- net        62,735           64,886
   Deferred charges and other noncurrent assets       71,032           70,975
                                                    --------         --------
   Total noncurrent assets                           515,382          529,118
                                                    --------         --------
       Total assets                                 $923,447         $937,178
                                                    ========         ========


LIABILITIES AND SHAREHOLDERS' EQUITY
- ------------------------------------
                                                               
   Current liabilities:
   Short-term debt                                  $  2,378         $ 27,281
   Long-term debt -- current portion                  12,511           17,879
   Accounts payable                                   78,481           80,028
   Accrued compensation and employee benefits         47,784           49,161
   Income taxes                                        9,888            6,590
   Accrued expenses and other current
     liabilities                                      32,364           29,071
                                                    --------         --------
   Total current liabilities                         183,406          210,010
                                                    --------         --------

   Noncurrent liabilities:
   Long-term debt                                    158,814          137,766
   Deferred income taxes                              31,853           31,796
   Other noncurrent liabilities                       38,150           38,909
                                                    --------         --------
   Total noncurrent liabilities                      228,817          208,471
                                                    --------         --------
       Total liabilities                             412,223          418,481
                                                    --------         --------


   Shareholders' equity:
   Preferred stock, $0.025 par value,
     authorized 16,000 shares, issued - none              --               --
   Common stock, $0.625 par value, authorized
     80,000 shares, issued 33,670 and 33,663
     shares, respectively                             21,043           21,039
   Additional paid-in capital                         17,682           17,468
   Retained earnings                                 529,253          528,653
   Accumulated other comprehensive loss              (35,731)         (23,651)
   Treasury stock at cost: 718 and 812 shares,
     respectively                                    (19,941)         (23,564)
   Restricted stock - unamortized value               (1,082)          (1,248)
                                                    --------         --------
       Total shareholders' equity                    511,224          518,697
                                                    --------         --------
       Total liabilities and shareholders'
         equity                                     $923,447         $937,178
                                                    ========         ========

<FN>
   (See accompanying notes to consolidated financial statements.)







                  MODINE MANUFACTURING COMPANY
               CONSOLIDATED STATEMENTS OF EARNINGS
        For the three months ended June 26, 2001 and 2000
            (In thousands, except per-share amounts)
                           (Unaudited)


                                                 Three months ended June 26
                                                 --------------------------
                                                     2001          2000
                                                   --------      --------
                                                           
Net sales                                          $280,631      $300,441

Cost of sales                                       206,668       212,554
                                                   --------      --------
Gross profit                                         73,963        87,887

Selling, general, and administrative expenses        56,521        56,432
                                                   --------      --------

Income from operations                               17,442        31,455

Interest expense                                     (2,065)       (2,292)
Patent settlement                                        --         1,875
Other income --net                                    1,537           756
                                                   --------      --------

Earnings before income taxes                         16,914        31,794

Provision for income taxes                            6,696        12,581
                                                   --------      --------

Net earnings                                       $ 10,218      $ 19,213
                                                   ========      ========

Net earnings per share of common stock
  - Basic                                             $0.31         $0.60
  - Assuming dilution                                 $0.31         $0.59
                                                   ========      ========

Dividends per share                                   $0.25         $0.25
                                                   ========      ========

Weighted average shares - basic                      32,884        32,168
Weighted average shares - assuming dilution          33,198        32,783
                                                   ========      ========

<FN>
 (See accompanying notes to consolidated financial statements.)








                  MODINE MANUFACTURING COMPANY
         CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                         (In thousands)
        For the Three Months Ended June 26, 2001 and 2000
                           (Unaudited)


                                                     Three months ended June 26
                                                     --------------------------
                                                        2001            2000
                                                      -------         -------
                                                                
Net cash provided by operating activities             $30,184         $42,760

Cash flows from investing activities:
Expenditures for property, plant, and equipment       (13,212)        (16,765)
Investment in affiliates                                   --            (124)
Proceeds from dispositions of assets                      516              (1)
Other -- net                                              357              40
                                                      -------         -------

Net cash (used for) investing activities              (12,339)        (16,850)

Cash flows from financing activities:
(Decrease)in short-term debt -- net                   (24,171)         (3,213)
Additions to long-term debt                            32,567             771
Reductions of long-term debt                          (11,724)        (21,879)
Issuance of common stock, including treasury stock      2,660             546
Purchase of treasury stock                               (362)           (747)
Cash dividends paid                                    (8,222)         (7,316)
                                                      -------         -------

Net cash (used for) financing activities               (9,252)        (31,838)
                                                      -------         -------

Net increase/(decrease) in cash and cash
  equivalents                                           8,593          (5,928)
Cash and cash equivalents at beginning of period       21,744          31,242
                                                      -------         -------

Cash and cash equivalents at end of period            $30,337         $25,314
                                                      =======         =======

<FN>
(See accompanying notes to consolidated financial statements.)
















                  MODINE MANUFACTURING COMPANY
                  ----------------------------

     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
     ------------------------------------------------------


1.   On April 27, 2001, Modine Manufacturing Company (Modine)
     acquired Thermacore International, Inc. (Thermacore) in a
     business combination accounted for as a pooling of interests.
     Thermacore, which provides advanced cooling solutions for
     customers in the electronics and telecommunications
     industries, became a wholly owned subsidiary of Modine
     through the initial exchange of approximately 3.3 million
     shares of Modine common stock for all of the outstanding
     common and preferred stock of Thermacore International,
     Inc.  In addition, approximately 0.3 million shares of
     Modine common stock were allocated to cover outstanding
     Thermacore stock options which were converted to Modine
     stock options as part of the transaction. The accompanying
     financial statements are based upon the assumption that
     the companies were combined for the first quarter of
     fiscal 2002, and the financial statements of prior periods
     have been restated to give effect to the combination.

     Prior to the date of the combination, there were no
     business transactions between Modine and Thermacore. No
     significant adjustments have been made to conform the
     accounting policies of the combining companies.  No
     adjustments to retained earnings were required to conform
     Thermacore to Modine's March 31st year-end.

     Summarized results of operations of the separate companies
     for the period prior to acquisition, April 1, 2001 through
     April 27, 2001, and included in the current fiscal year's
     operations are as follows:

                                      (Unaudited in 000's)
                                 ------------------------------
                                   Modine         Thermacore
                                   ------         ----------
     Net sales                     $86,065           $3,496
     Net income                      3,368           (1,655)

     Included in the operating results shown for April are $351,000
     and $2,468,000 in pre-tax acquisition costs recorded for Modine
     and Thermacore, respectively.

     Following is a reconciliation of the amounts of net sales and
     net income previously reported for the quarter ended June 26,
     2000 with the restated amounts.








                          (Unaudited in 000's)
                             June 26, 2000
                             -------------
     Net sales
       Modine                  $286,484
       Thermacore                13,957
                               --------
     Combined                  $300,441
                               ========

     Net income
       Modine                  $ 17,962
       Thermacore                 1,251
                               --------
     Combined                  $ 19,213
                               ========


2.   Raw Material, Work in Progress and Finished Goods.  The
     amounts of raw material, work in process and finished goods
     cannot be determined exactly except by physical inventories.
     Based on partial interim physical inventories and percentage
     relationships at the time of complete physical inventories,
     Management believes the amounts shown below are reasonable
     estimates of raw material, work in process and finished
     goods.

                                                        (In thousands)
     -------------------------------------------------------------------
                                June 26, 2001      March 31, 2001
     -------------------------------------------------------------------

     Raw materials                $ 28,892           $ 32,774
     Work in process                36,501             37,321
     Finished goods                 83,662             83,001
                                  --------           --------
      Total inventories           $149,055           $153,096
                                  ========           ========


3.   Property, Plant, and Equipment.

                                                        (In thousands)
     -------------------------------------------------------------------
                                June 26, 2001      March 31, 2001
     -------------------------------------------------------------------

     Gross, property,
      plant & equipment           $692,012           $697,063
     Less accumulated
      depreciation                (334,584)          (330,209)
                                  --------           --------
      Net property,
        plant & equipment         $357,428           $366,854
                                  ========           ========





4.   Intangible assets.

                                                        (In thousands)
     -------------------------------------------------------------------
                                     June 26, 2001      March 31, 2001
     -------------------------------------------------------------------

     Goodwill                          $ 89,263           $ 90,361
     Patents and product technology       6,901              6,901
     Other intangibles                    2,905              2,925
     Less accumulated
      amortization                      (36,334)           (35,301)
                                       --------           --------
       Net intangible assets           $ 62,735           $ 64,886
                                       ========           ========


5.   Segment data.

                                                        (In thousands)
     -------------------------------------------------------------------

     Quarter ended June 26,                  2001           2000
     -------------------------------------------------------------------
     Sales :
       Original Equipment                 $ 112,288      $ 129,304
       Distributed Products                 101,787        109,174
       European Operations                   84,537         81,998
     -------------------------------------------------------------------
         Segment sales                      298,612        320,476
       Eliminations                         (17,981)       (20,035)
     -------------------------------------------------------------------
          Total net sales                 $ 280,631      $ 300,441
     -------------------------------------------------------------------
     Operating income:
       Original Equipment                 $  17,878      $  27,424
       Distributed Products                   4,614          9,367
       European Operations                   10,141         10,206
     -------------------------------------------------------------------
         Segment operating income            32,633         46,997
       Corporate & administrative
              expenses                      (15,190)       (15,554)
       Eliminations                              (1)            12
       Other items not allocated
             to segments                       (528)           339
     -------------------------------------------------------------------
         Earnings before income taxes     $  16,914      $  31,794
     -------------------------------------------------------------------

     In the first quarter of fiscal 2002, Modine acquired
     Thermacore International, Inc. in a business combination
     accounted for as a pooling of interests.  Sales and
     operating income results for the periods presented above
     have been restated to include Thermacore in the Distributed
     Products segment. Included in the reported results for
     Thermacore in the June 2001 quarter are $2.6 million of
     acquisition costs.  In addition to the Thermacore
     acquisition, management also introduced other changes in the

     current year to the segment reporting structure. Two changes
     made in the first quarter of the current fiscal year that
     affected operating results previously reported in the June
     2000 quarter were the relocation of the Goch, Germany
     facility previously reported in the Original Equipment
     segment to the European Operations segment and the Emporia,
     Kansas facility previously reported in the Distributed
     Products segment to the Original Equipment segment.  These
     revisions were made to align the plants with the current
     management reporting structure.  Sales and operating income
     presented for the June 2000 quarter has been restated for
     the realignment of these two manufacturing facilities. Other
     less significant changes also made in the current year that
     affected Corporate and administrative expenses reported in
     the June 2001 quarter were the relocation of the Fuel Cell
     group to the Original Equipment segment and the relocation
     of the Engine Products staff to Corporate from the Original
     Equipment segment.  Sales and operating income data
     presented for the June 2000 quarter were not restated for
     these two changes due to their insignificance.

                                                        (In thousands)
     -------------------------------------------------------------------
                                      June 26,              March 31,
     Period ending                      2001                  2001
     -------------------------------------------------------------------
     Assets:
      Original Equipment             $ 213,801              $ 201,906
      Distributed Products             268,689                260,446
      European Operations              200,641                214,186
      Corporate & Administrative       252,464                274,575
      Eliminations                     (12,148)               (13,935)
     -------------------------------------------------------------------
            Total assets             $ 923,447              $ 937,178
     -------------------------------------------------------------------

     Assets for Thermacore are reported in the Distributed
     Products segment. Two changes made in the current year that
     affected assets previously reported at March 31, 2001 were
     the relocation of the Goch, Germany facility (previously
     reported in the Climate Systems division) from the Original
     Equipment segment to the European Operations segment and the
     Emporia, Kansas facility (previously reported in the
     Aftermarket division) from the Distributed Products segment
     to the Original Equipment segment.  The asset data presented
     has been restated for March 31, 2001 to reflect the
     acquisition and the segment relocation of the two
     manufacturing facilities.

6.   Recent developments concerning legal proceedings reported in
     the Modine Manufacturing Company ("Modine or the Company")
     Form 10-K report for the year ended March 31, 2001, are
     updated in Part II, Other Information, Item 1, Legal
     Proceedings.  While the outcome of these proceedings is
     uncertain, in the opinion of Modine's management, any
     liabilities that may result from such proceedings are not
     reasonably likely to have a material effect on Modine's
     liquidity, financial condition, or results of operations.


7.   The computational components of basic and diluted earnings
     per share are as follows:

                               (In thousands, except per-share amounts)
     ---------------------------------------------------------------------
                                               Three months ended June 26
                                                     2001      2000
     ---------------------------------------------------------------------

     Net earnings per share of common stock:
     --------------------------------------
          - basic                                   $0.31      $0.60
          - assuming dilution                       $0.31      $0.59
     Numerator:
     ---------

     Income available to common shareholders      $10,218    $19,213
     Denominator:
     -----------

     Weighted average shares
        outstanding - basic                        32,884     32,168

     Effect of dilutive securities - options*         314        615
                                                  -------    -------

     Weighted average shares outstanding -
        assuming dilution                          33,198     32,783
     ---------------------------------------------------------------------

     * There were outstanding options to purchase common stock at
       prices that exceeded the average market price for the income
       statement period as follows:

           Average market price per share          $26.47     $23.57
           Number of shares                         1,179      1,752

8.   Comprehensive (loss)/earnings, which represents net earnings
     adjusted by the change in foreign-currency translation and
     minimum pension liability recorded in shareholders' equity for
     the 3 months ended June 26, 2001 and 2000, were $(1,862,000) and
     $15,627,000 respectively.

9.   In June 2001, the Financial Accounting Standards Board
     issued SFAS 141 "Business Combinations" and SFAS 142
     "Goodwill and Other Intangible Assets".  SFAS 141 requires
     that all business combinations initiated after June 30, 2001
     be accounted for under the purchase method.  With the
     adoption of SFAS 142, goodwill is no longer subject to
     amortization over its estimated useful life.  Instead,
     goodwill will be subject to at least an annual assessment
     for impairment by applying a fair-value-based test.
     Similarly, goodwill associated with equity method
     investments is no longer amortized.  Equity-method goodwill
     is not, however, subject to the new impairment rules; the
     impairment guidance in existing pronouncements for equity-
     method investments will continue to apply.  In addition,
     under the new rules, acquired intangible assets will be
     separately recognized if the benefit of the intangible asset

     is obtained through contractual or other legal rights, or if
     the intangible asset can be sold, transferred, licensed,
     rented or exchanged, regardless of the acquirer's intent to
     do so.  The provisions of Statement 142 must be applied with
     fiscal years beginning after December 15, 2001.  Modine will
     adopt SFAS No. 142 beginning April 1, 2002.  Due to the
     recent issuance of the SFAS 141 and 142 by the Financial
     Accounting Standards Board, final rules and definitive
     application guidance are currently unavailable. Accordingly,
     management has not yet determined the effect, if any, the
     new rules will have on the financial position or results
     of operations.  Any adjustments arising from the initial
     impairment assessment would be reported as the cumulative
     effect of a change in accounting principle.

10.  On April 1, 2001, Modine adopted Statement of Financial
     Accounting Standards (SFAS) No. 133 "Accounting for
     Derivative Instruments and Hedging Activities" and Statement
     of Financial Accounting Standards No. 138 "Accounting For
     Certain Derivative Instruments and Certain Hedging
     Activities".  No adjustments to the June 26, 2001 financial
     statements were necessary as a result of applying the new
     regulations set forth in SFAS 133 and 138.  Modine maintains
     a foreign risk-management strategy that uses derivative
     instruments in a limited way to protect assets and
     obligations already held by Modine and to protect its
     cashflows.  Derivative instruments are not used for the
     purpose of generating income or speculative activity.
     Leverage derivatives are prohibited by Company policy.
     Modine's derivative/hedging activity can be generally
     categorized into three main areas:

     Hedges of Net Investments in Foreign Subsidiaries
     -------------------------------------------------
     The Company has a number of investments in wholly owned
     foreign subsidiaries and non-consolidated foreign joint
     ventures.  The net assets of these subsidiaries are exposed
     to currency exchange-rate volatility.  The Company uses non-
     derivative financial instruments to hedge this exposure.
     The currency exposure related to the net assets of Modine's
     European subsidiaries and its joint venture in Japan are
     managed partially through foreign-currency-denominated debt
     agreements entered into by the parent.  For the quarter
     ended June 26, 2001, $1.2 million of net gains related to
     the foreign-currency-denominated debt agreements were
     included in the cumulative translation adjustment.

     Foreign-Exchange Contracts Hedging Foreign Denominated Trade
     ------------------------------------------------------------
     Receivables
     -----------
     The Company routinely exports its products to Europe in
     sales transactions, some of which result in foreign-currency-
     denominated trade receivables.  The Company enters into
     foreign exchange contracts, generally with terms of 90 days
     or less, to hedge these specific foreign-currency-
     denominated trade receivables.  These contracts do not
     subject Modine to significant risk due to the exchange-rate
     movements because gains and losses on these contracts offset

     gains and losses on the trade receivables being hedged.  As
     of June 26, 2001, the company had approximately $1.0 million
     in outstanding forward foreign-exchange contracts
     denominated in Euros.  The difference between these
     contracts' values and the fair value of these instruments in
     aggregate was not material.

     Sales and Purchase Contracts
     ----------------------------
     The Company on a regular basis enters into long-term sales
     and purchase contracts with vendors and customers that link
     the prices charged for materials such as copper and aluminum
     to certain published commodity indices.  These transactions
     are routine in nature and provide no net settlement
     provision and no market mechanism to facilitate net
     settlement.  As a result management has determined that
     these transactions fall outside of the provisions of SFAS
     133 and 138.

     Certain subsidiaries have transactions in currencies other
     than their functional currencies and, from time to time,
     enter into forward and option contracts to hedge the
     purchase of inventory or to sell nonfunctional currency
     receipts.  These transactions are infrequent and immaterial
     to the results of operations and financial condition of the
     Company.

11.  The accompanying consolidated financial statements, which
     have not been audited by independent certified public
     accountants, were prepared in conformity with generally accepted
     accounting principles and such principles were applied on a basis
     consistent with the preparation of the consolidated financial
     statements in Modine's March 31, 2001 Annual Report filed with
     the Securities and Exchange Commission.  The financial
     information furnished includes all normal recurring adjustments
     that are, in the opinion of Management, necessary for a fair
     statement of results for the interim period.  Results for the
     first three months of fiscal 2002 are not necessarily indicative
     of the results to be expected for the full year.

12.  Certain notes and other information have been condensed or
     omitted from these interim financial statements.  Therefore, such
     statements should be read in conjunction with the consolidated
     financial statements and related notes contained in Modine's 2001
     Annual Report to shareholders, which statements and notes were
     incorporated by reference in Modine's Form 10-K Report for the
     year ended March 31, 2001.













             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             ---------------------------------------
          RESULTS OF OPERATIONS AND FINANCIAL CONDITION
          ---------------------------------------------


The following discussion and analysis provides information that
Management believes is relevant to an assessment and
understanding of Modine's consolidated results of operations and
financial condition. This discussion should be read in
conjunction with the consolidated financial statements and notes
thereto.  All period comparisons presented below include
Thermacore International, Inc. which was acquired in a pooling
transaction on April 27, 2001.

RESULTS OF OPERATIONS
- ---------------------

Comparison of the First Quarter of 2001-02 with the First Quarter
- -----------------------------------------------------------------
of 2000-01
- ----------

First quarter net sales of $280.6 million were 6.6% lower than
the $300.4 million reported in the first quarter of last year.
Sales would have been approximately $5.1 million higher if the
U.S. dollar had not strengthened to well above last year's level,
relative to the Euro.

Revenues from the European operations segment grew by more than
3% from the same quarter last year.  Volume increases in Europe
were partially offset by the continuing strength of the U.S.
dollar. Revenues recorded in the Original Equipment segment
declined by over 13% from one year ago.  Sales to markets served
by the Original Equipment segment were down across the board.  In
the Distributed Products segment, revenue declines approached 7%.
All markets served by this segment were also down from one year
ago.

Gross margin, as a percentage of sales, was 26.4%.  This was a
2.9% decline as a percentage of sales from the 29.3% earned in
the first quarter of the previous year. Lower gross margins were
earned across all segments of the Company, reflecting the weakened
market conditions in the U.S. and the strengthening of the dollar
in relation to the Euro from the same quarter one year ago.

Selling, general and administrative expenses of $56.5 million
remained virtually unchanged from last year's first quarter while
increasing to 20.1% from 18.8% as a percentage of sales.  Without
the one-time pre-tax charges of $3.1 million related to the
Thermacore acquisition recorded in the quarter, selling, general
and administrative expenses would have been only 19.0% as a
percentage of sales.

Average outstanding debt levels decreased $38.4 million, or
approximately 17.7%, from the same quarter a year ago while
interest expense decreased 9.9%, or $0.2 million.  Interest
expense declined at a slower rate primarily due to lower
capitalized interest amounts associated with capital projects.

Net non-operating income declined by $1.1 million from the same
quarter of the previous year.   Included in last year's first
quarter was a patent settlement with Mitsubishi Heavy Industries
for $1.9 million as a partial settlement for past infringement of
Modine's PF technology. The other large item influencing the
overall change were higher equity earnings in affiliates in the
current fiscal year.

The provision for income taxes in the current quarter was $6.7
million compared to last years' first quarter expense of $12.6
million. The effective tax rate in both years was 39.6%.

Net earnings for the quarter of $10.2 million were 47% lower than
the same quarter a year ago at $0.31 basic, and $0.31 diluted
earnings per share compared to last year's first quarter net
earnings of $19.2 million, or $0.60 basic and $0.59 diluted
earnings per share. Return on shareholders' equity was 7.9
percent.

Outlook for the Remainder of the Year
- -------------------------------------

For the fiscal year, management anticipates that overall revenues
will be close to fiscal 2001 levels, with the first half down from
the year before, but with improvement coming in the second half of
the year.  Earnings, excluding prior year patent settlement gains,
are expected to follow this same pattern, gaining momentum during
the year.  Modine will continue to focus on cash flow through
improved working capital management, which should help the company
once again generate operating cash flows near fiscal 2001's record
levels.  In addition, Modine expects capital expenditures to
continue their downward trend in fiscal 2002, falling below last
year's total. These forward-looking statements regarding sales,
earnings, and operations are subject to certain risks and
uncertainties that could cause actual results to differ materially
from those projected.  See "Important Factors and Assumptions
Regarding Forward-Looking Statements" attached hereto as Exhibit
99 and incorporated herein by reference.


FINANCIAL CONDITION
- -------------------

Comparison between June 26, 2001 and March 31, 2001
- ---------------------------------------------------

Current assets
- --------------

Cash and cash equivalents of $30.3 million increased $8.6 million
from the March 31, 2001 balance.  Cash provided by operating
activities during the quarter exceeded capital expenditures, debt
reductions and the quarterly dividend payment.

Trade receivables of $185.4 million were up $7.4 million (4%)
over year-end primarily due to increased sales volumes, up $9.1
million over the previous quarter, and an increase of two
collection days when compared to the fourth quarter of fiscal
2001.

Inventory levels of $149.1 million dropped by $4.0 million from
year-end and $25.4 million from the same quarter a year ago. On-
going management programs to reduce inventory levels and the
exchange rate impact of the U.S. dollar relative to the Euro were
the main factors contributing to the reduction from a year ago.

Deferred income taxes and other current assets declined by $11.9
million from year-end.  The largest single item contributing to
the change was a reduction in unbilled customer tooling.   Other
items also contributing to the overall change were lower foreign
currency contracts hedging trade receivables in foreign currencies,
receipt of a dividend from the company's joint venture in Japan
which was classified as a receivable at year-end and a reduction
in receivables arising from stock transactions with employees.

The current ratio increased from 2.0 to 1 to 2.2 to 1.  Net
working capital increased $26.6 million to $224.7 million.  Major
items influencing the change were higher cash and cash
equivalents, higher trade receivables, and lower short-term debt
and the current portion of long-term debt.  These were offset in
part by lower inventories, lower other current assets, higher
income taxes payable and higher accrued expenses.


Noncurrent assets
- -----------------

Net property, plant and equipment of $357.4 million declined by
$9.4 million over year-end.  Capital expenditures during the
quarter were lower than depreciation, retirements, and foreign
currency translation. Expenditures for European production,
administrative, and technical center facilities, new programs for
automotive and truck OEM customers, process and facility
improvements, tooling for new products and other new equipment
purchases were among the larger capital expenditures.
Outstanding commitments for capital expenditures were $22.4
million at June 26, 2001.  Approximately one-half of the
commitments relate to Modine's European operations.  The
outstanding commitments will be financed through a combination
of funds generated from operations and third party borrowing as
required.

Investments in unconsolidated affiliates of $24.2 million
declined by $2.2 million from year-end. The largest item
contributing to the decrease in the quarter was the unfavorable
currency translation effect on Modine's Brazilian joint venture
company, Radiadores Visconde, Ltda.  Higher equity earnings
partially offset this negative translation effect.

Intangible assets decreased by $2.2 million.  Amortization and
foreign currency translation were the main items contributing to
the change.


Current Liabilities
- -------------------

Accounts payable and other current liabilities of $158.6 million
were $0.4 million higher than March 2001.  Normal timing

differences in the level of operating activity were responsible
for changes in the various components.  Accrued income taxes
increased $3.3 million from timing differences in making
estimated payments.


Debt
- ----

Outstanding debt decreased $9.2 million to $173.7 million from
the March 2001 balance of $182.9 million.  Domestic long-term
debt increased $15.4 million with existing lenders.
Approximately $7.0 million of long-term debt, originally secured
during the construction of the Company's Pontevico, Italy
manufacturing facility, was refinanced in Europe.  Total short-
term borrowing decreased $24.9 million to $2.4 million.  The
domestic portion of the reduction in short-term debt totaled
$18.5 million and the foreign portion was $6.4 million.  Total
debt assumed in the Thermacore acquisition of $14.0 million was
refinanced using current lines of credit with an existing lender
at more favorable interest rates.

Consolidated available lines of credit decreased $13.9 million to
$53.8 million during the quarter.  Domestically, Modine's unused
lines of credit were $25.6 million.  Foreign unused lines of
credit were $28.2 million.  Total debt as a percentage of
shareholders' equity decreased from 35.3% to 34.0%.


Shareholders' Equity
- --------------------

Total shareholders' equity decreased by $7.5 million to a total
of $511.2 million.  The net decrease resulted primarily from
unfavorable foreign currency translation impact of $12.1 million
during the quarter as the dollar continued to strengthen against
the Euro and from dividends paid to shareholders of $8.2 million.
These changes were offset in part by net earnings of $10.2
million for the first three months and a reduction in treasury
shares held by the company resulting in a decrease of $3.6
million in treasury stock.  A corresponding decrease in retained
earnings of $1.4 million to record the losses on the issuances of
treasury shares to satisfy stock option exercises and employee
stock plan requirements was also recorded in the quarter.


PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings.

In the normal course of business, Modine and its subsidiaries are
named as defendants in various lawsuits and enforcement
proceedings by private parties, the Occupational Safety and Health
Administration, the Environmental Protection Agency, other
governmental agencies, and others in which claims, such as
personal injury, property damage, or antitrust and trade
regulation issues, are asserted against Modine.  While the outcome
of these proceedings is uncertain, in the opinion of Modine's


Management and counsel, any liabilities that may result from such
proceedings are not reasonably likely to have a material effect on
Modine's liquidity, financial condition or results of operations.
Many of the pending damage claims are covered by insurance and, in
addition, Modine from time to time establishes reserves for
uninsured liabilities.

     The Mitsubishi and Showa Litigation
     -----------------------------------

Over the last 10 years Modine and Showa Aluminum Corporation (and
Mitsubishi Motors in some cases) have instituted various lawsuits
and legal proceedings against each other pertaining to Modine's
PF(r) Parallel Flow Technology and Showa's SC condenser.  On
July 14, 2000, Modine and Showa reached a settlement and license
agreement.  The Agreement calls for cross-licensing of these
technologies between the parties. As a result of the agreement and
another with Mitsubishi Heavy Industries, Modine received, in the
first and second quarters of fiscal 2001, payments totaling $17
million representing partial settlement for past infringement of
Modine's PF technology.   Subsequent payments of approximately $27
million are payable to Modine subject to confirmation of the
validity of Modine's PF patents in Japan, the United States, and
the European Union. Running royalties are applicable to future
sales by Showa and Mitsubishi for the use of Modine's PF technology
through the expiration of the corresponding patents in 2006-2008.
All legal proceedings between the parties have been dismissed.

In February 2000, Modine filed a complaint against Delphi
Automotive Systems Corporation in the U.S. District Court in
Milwaukee, Wisconsin, alleging infringement of its PF patent.
Other previously reported legal proceedings have been settled or
the issues resolved so as to not merit further reporting.

Under the rules of the Securities and Exchange Commission,
certain environmental proceedings are not deemed to be ordinary
or routine proceedings incidental to the Company's business and
are required to be reported in the Company's annual and/or
quarterly reports.  The Company is not currently a party to any
such proceedings.


Item 2.  Recent Sales of Unregistered Securities

     On June 13, 2001, Modine issued 7,619 shares of its common
stock to a former employee of Thermacore International, Inc.
("Thermacore") upon the exercise of options to acquire Modine
common stock held by such former employee.  The exercise price of
the options was $5.67 per share of Modine common stock.  The
offer and sale of Modine common stock upon exercise of those
options was not registered under the Securities Act of 1933, as
amended.  Modine acquired Thermacore on April 27, 2001, at which
time all options to acquire shares of Thermacore common stock
held by employees and two former employees of Thermacore
(including the one referenced above) were converted into options
to acquire Modine common stock.  Neither offers nor sales of
common stock to those two persons who were not employees of
Thermacore at the time that it became a subsidiary of Modine are
eligible for registration on Form S-8.  Those offers and the sale

of 7,619 shares of Modine common stock that is the subject of
this paragraph are being made in reliance upon the private
placement exemption under Section 4(a) of the Securities Act.

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

The following are the results of voting by stockholders present or
represented at the Annual Meeting of Stockholders on July 18, 2001:

     1.   Election of Directors.  The following were elected to
          ---------------------
serve as directors of the Company until 2004 or until their
successors are elected:

                              Votes For       Votes Withheld
                              ---------       --------------
          Donald R. Johnson   25,978,415        2,074,276
          Gary L. Neale       27,675,968          376,723
          Richard J. Doyle    27,678,842          373,849


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

     (a)  Exhibits:
          --------

The following exhibits are included for information only unless
specifically incorporated by reference in this report:

Reference Number
per Item 601 of
Regulation S-K                                                       Page
- ----------------                                                     ----

     3             Restated By-Laws (as amended) (filed by
                   reference to the Registrant's Annual
                   Report on Form 10-K for the fiscal year
                   ended March 31, 2000).

     4(a)          Rights Agreement dated as of October 16,
                   1986 between the Registrant and First
                   Chicago Trust Company of New York (Rights
                   Agent) (filed by reference to the
                   Registrant's Annual Report on Form 10-K
                   for the fiscal year ended March 31, 1997).

     4(b)(i)       Rights Agreement Amendment No. 1 dated as
                   of January 18, 1995 between the Registrant
                   and First Chicago Trust Company of New York
                   (Rights Agent) (filed by reference to the
                   Registrant's Annual Report on Form 10-K for
                   the fiscal year ended March 31, 2000).

     4(b)(ii)      Rights Agreement Amendment No. 2 dated as
                   of January 18, 1995 between the Registrant
                   and First Chicago Trust Company of New York
                   (Rights Agent) (filed by reference to the
                   Registrant's Annual Report on Form 10-K for
                   the fiscal year ended March 31, 2000).

Reference Number
per Item 601 of
Regulation S-K                                                       Page
- ----------------                                                     ----

     4(b)(iii)     Rights Agreement Amendment No. 3 dated
                   as of October 15, 1996 between the
                   Registrant and First Chicago Trust
                   Company of New York (Rights Agent) (filed
                   by reference to the Registrant's Annual
                   Report on Form 10-K for the fiscal year
                   ended March 31, 2001).

     4(b)(iv)      Rights Agreement Amendment No. 4 dated
                   as of November 10, 1997 between the
                   Registrant and Norwest Bank Minnesota,
                   N.A., [now known as Wells Fargo Bank
                   Minnesota, N.A.] (Rights Agent) (filed
                   by reference to the exhibit contained
                   within the Registrant's Quarterly Report
                   on Form 10-Q dated December 26, 1997).

                   Note:  The amount of long-term debt
                   -----
                   authorized under any instrument defining
                   the rights of holders of long-term debt
                   of the Registrant, other than as noted
                   above, does not exceed ten percent of
                   the total assets of the Registrant and
                   its subsidiaries on a consolidated basis.
                   Therefore, no such instruments are
                   required to be filed as exhibits to this
                   Form.  The Registrant agrees to furnish
                   copies of such instruments to the
                   Commission upon request.

    99*            Important Factors and Assumptions Regarding
                   Forwarding-Looking Statements.                     21

*Filed herewith.

     (b)  Reports on Form 8-K:
          -------------------

The Company filed four reports on Form 8-K, described as follows:

1.   Dated April 27, 2001 to report the closing of the Thermacore
     and Modine Manufacturing Company Merger.

2.   Dated June 8, 2001 to report that certain forward looking
     statements regarding forecasts of sales and earnings growth
     are subject to certain risks and uncertainties as explained
     therein.

3.   Dated July 10, 2001 to report the Condensed Consolidated
     Results of Operations for Thermacore and Modine.

4.   Dated July 18, 2001 to report the projected earnings for the
     coming fiscal year.

                           SIGNATURES

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




                              MODINE MANUFACTURING COMPANY
                              (Registrant)


                              By:    E. T. THOMAS
                                 -------------------------------------
                                 E. T. Thomas, Senior Vice President,
                                    and Chief Financial Officer
                                    (Principal Financial Officer)


Date:  August 6, 2001         By:    D. R. ZAKOS
                                 -------------------------------------
                                 D. R. Zakos, Vice President, General
                                    Counsel and Secretary