15

                       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, 2002

                                       OR

     (    ) TRANSITION  REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
          EXCHANGE ACT OF 1934 FOR THE  TRANSITION  PERIOD FROM ______ TO ______
          COMMISSION FILE NUMBER 1-10596
                             ESCO TECHNOLOGIES INC.

             (Exact name of registrant as specified in its charter)

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

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

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

     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant  was required to file such  reports) and (2) has been subject to such
filing requirements for the past 90 days. Yes X No

     The number of shares of the registrant's  stock  outstanding at January 31,
2003 was 12,615,442.



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,
                                                          ------------

                                                  2002                2001
                                                  ----                ----

           Net sales                           $  111,799            84,336
           Costs and expenses:
              Cost of sales                        76,877            57,457
              Selling, general and                 23,175            18,753
           administrative
               expenses
              Interest expense (income)               (52)               51
              Other, net                            1,176               315
                                                  -------            ------
                Total costs and expenses          101,176            76,576
                                                  -------            ------
           Earnings before income taxes            10,623             7,760
           Income tax expense                       4,071             2,988
                                                  -------           -------
           Net earnings                         $   6,552             4,772
                                                  =======            ======

           Earnings per share:

              Net earnings-Basic                $      .52              .38
                          -Diluted                     .50              .37

See accompanying notes to consolidated financial statements.






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

                                                      December 31  September 30,
                                                         2002          2002
                                                         ----          ----
 ASSETS                                               (Unaudited)
 Current assets:
    Cash and cash equivalents                           $ 25,279         24,930
    Accounts receivable, less allowance for doubtful
      accounts of $1,210 and $1,100, respectively         75,244         69,496
    Costs and estimated earnings on long-term
      contracts, less progress billings of
      $5,828 and $4,541, respectively                      4,589          2,951
    Inventories                                           59,859         52,579
    Current portion of deferred tax assets                21,299         22,782
    Other current assets                                   6,800          8,650
                                                         -------        -------
        Total current assets                             193,070        181,388
                                                         -------        -------
 Property, plant and equipment, at cost                  125,817        121,105
 Less accumulated depreciation and amortization           55,406         52,583
                                                         -------        -------
        Net property, plant and equipment                 70,411         68,522
 Goodwill                                                104,821        103,283
 Deferred tax assets                                      25,380         26,950
 Other assets                                             27,493         27,545
                                                         -------        -------
                                                       $ 421,175        407,688
                                                         =======        =======

 LIABILITIES AND SHAREHOLDERS' EQUITY
 Current liabilities:
    Short-term borrowings and current
      maturities of long-term debt                      $     97            121
    Accounts payable                                      42,207         39,051
    Advance payments on long-term contracts, less costs
      incurred of $4,135 and $3,794, respectively          2,184          2,770
    Accrued expenses and other current liabilities        26,446         26,845
                                                         -------        -------
        Total current liabilities                         70,934         68,787
                                                         -------        -------
 Other liabilities                                        25,885         24,313
 Long-term debt                                            8,476          8,277
                                                         -------        -------
        Total liabilities                                105,295        101,377
                                                         -------        -------
 Commitments and contingencies                                --             --
 Shareholders' equity:
    Preferred stock, par value $.01 per share,
      authorized 10,000,000 shares                            --             --
    Common stock, par value $.01 per share, authorized
      50,000,000 shares, issued 13,662,433 and
      13,601,095 shares, respectively                        137            136
    Additional paid-in capital                           211,157        209,402
    Retained earnings since elimination of deficit at
      September 30, 1993                                 127,981        121,430
 Accumulated other comprehensive loss                     (8,226)        (9,473)
                                                         -------        -------
                                                         331,049        321,495
    Less treasury stock, at cost: 1,065,746 and
      1,067,046 common shares, respectively              (15,169)       (15,184)
        Total shareholders' equity                       315,880        306,311
                                                         -------        -------
                                                        $421,175        407,688
                                                         =======        =======

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,
                                                                ------------
                                                             2002         2001
                                                             ----         ----
    Cash flows from operating activities:
       Net earnings                                        $ 6,552        4,772
       Adjustments  to  reconcile  net  earnings to net
         cash provided by operating activities:
           Depreciation and amortization                     3,199        3,265
           Changes in operating working capital             (7,033)      (3,386)
           Effect of deferred taxes                          1,570        1,418
           Other                                             2,714        1,394
                                                            ------       ------
             Net cash provided by operating activities       7,002        7,463
                                                            ------       ------
    Cash flows from investing activities:
       Capital expenditures                                 (2,961)      (3,261)
       Acquisition of businesses                            (4,364)           -
                                                            ------       ------
       Net cash used by investing activities                (7,325)      (3,261)
                                                            ------       ------
    Cash flows from financing activities:
       Net decrease in short-term borrowings                   (24)         (12)
       Proceeds from long-term debt                            199           45
       Principal payments on long-term debt                      -          (92)
       Purchases of common stock into treasury                   -         (456)
       Other (including exercise of stock options)             497           30
                                                            ------       ------
        Net cash provided (used) by financing activities       672         (485)
                                                            ------       ------
        Net increase in cash and cash equivalents              349        3,717
    Cash and cash equivalents, beginning of period          24,930       14,506
                                                            ------       ------
    Cash and cash equivalents, end of period               $25,279       18,223
                                                            ======       ======

See accompanying notes to consolidated financial statements.




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

1.   BASIS OF PRESENTATION

     The  accompanying  consolidated  financial  statements,  in the  opinion of
     management,  include all  adjustments,  consisting only of normal recurring
     accruals,  necessary for a fair presentation of the results for the interim
     periods presented.  The consolidated  financial statements are presented in
     accordance  with the  requirements  of Form  10-Q and  consequently  do not
     include all the  disclosures  required by accounting  principles  generally
     accepted in the United States of America  (GAAP).  For further  information
     refer to the consolidated  financial  statements and notes thereto included
     in the Company's  Annual  Report on Form 10-K for the year ended  September
     30, 2002.  The results for the  three-month  period ended December 31, 2002
     are not  necessarily  indicative  of the results for the entire 2003 fiscal
     year.


2.   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
     performance-accelerated restricted shares (performance shares) by using the
     treasury  stock  method.  The number of shares used in the  calculation  of
     earnings per share for each period presented is as follows (in thousands):

                                                     Three Months Ended
                                                        December 31,

                                                     2002          2001
                  Weighted Average Shares
                     Outstanding - Basic             12,554        12,415
                  Dilutive Options and
                     Performance Shares                 491           496
                  Adjusted Shares- Diluted           13,045        12,911


     Options to purchase  44,000  shares of common stock at prices  ranging from
     $35.23 - $36.33  were  outstanding  during  the three  month  period  ended
     December 31, 2002, 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.  For the three month period ended December 31,
     2001,  there  were no  options  outstanding  where the  exercise  price was
     greater  than the average  market price of the common  shares.  The options
     expire in various  periods through 2013.  Approximately  50,300 and 153,000
     performance  shares were  outstanding but unvested at December 31, 2002 and
     2001,  respectively,  and  therefore,  were not included in the  respective
     computation of diluted EPS.
3.   INVENTORIES

     Inventories consist of the following (in thousands):
                                                    December 31,   September 30,
                                                        2002             2002

       Finished goods                               $  14,412            12,232
       Work in process, including long- term
         contracts                                     15,820            13,439
       Raw materials                                   29,627            26,908
          Total inventories                         $  59,859            52,579

     The  increase in  inventories  at December  31,  2002 of  approximately  $7
     million is  primarily  due to an increase in the  Company's  Communications
     segment   inventories  and  the  acquisition  of  the  assets  and  certain
     liabilities of Austin Acoustics Systems, Inc. in the Test segment.

4.   COMPREHENSIVE INCOME

     Comprehensive  income for the  three-month  periods ended December 31, 2002
     and 2001 was $7.8  million and $3.8  million,  respectively.  For the three


     months ended  December 31, 2002,  the  Company's  comprehensive  income was
     positively  impacted  by  foreign  currency   translation   adjustments  of
     approximately  $1.3 million,  which was partially  offset by an decrease in
     fair value of the Company's  interest rate swaps  designated as a cash flow
     hedge  of  $0.1  million,  discussed  below  in Item  3,  Quantitative  and
     Qualitative Disclosures About Market Risk.

5.   ACQUISITIONS

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

6.   BUSINESS SEGMENT INFORMATION

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

     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 Before Interest and Taxes.


            ($ in millions)                 Three Months ended
                                               December 31,
                                               ------------

        NET SALES                      2002                2001
                                       ----                ----
        Filtration/Fluid Flow        $  50.2            $   44.4
        Communications                  39.5                19.3
        Test                            19.6                17.8
        Other                            2.5                 2.8
                                        -----              -----
        Consolidated totals          $  111.8           $   84.3
                                        =====              =====

        EBIT
        Filtration/Fluid Flow        $    1.7           $    2.3
        Communications                    9.4                4.4
        Test                              0.8                1.4
        Other                           (1.3) (1)           (0.3)  (2)
                                        ----                ----
        Consolidated totals          $  10.6            $    7.8
                                        ====                ====


     (1)  The  amount  for the  three  month  period  ended  December  31,  2002
          consisted of $0.1 million related to Rantec and ($1.4) million related
          to  unallocated  corporate  operating  charges,  which  includes  $0.7
          million of costs related to the Management  Transition Agreement (MTA)
          between the Company and Dennis J. Moore  recorded in the first quarter
          of fiscal 2003.
     (2)  The  amount  for the  three  month  period  ended  December  31,  2001
          consisted of $0.2 million related to Rantec and ($0.5) million related
          to  unallocated  corporate  operating  charges,  which  includes  $0.3
          million of exit costs related to the Company's former joint venture in
          India  (Filtration/Fluid Flow segment),  offset by a $0.4 million gain
          from insurance proceeds related to a former subsidiary.

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

RESULTS OF OPERATIONS

NET SALES
Net sales  increased  $27.5 million,  or 32.6%,  to $111.8 million for the first
quarter of fiscal 2003 from $84.3  million for the first quarter of fiscal 2002.
Filtration/Fluid Flow, Communications and Test segments each had increased sales
in the first  quarter of 2003 as compared to the prior year period.  The largest
increase  was  in  the  Company's   Communications   segment,   resulting   from
significantly  higher  shipments of Automatic  Meter  Reading  (AMR)  equipment,
primarily to PPL Electric Utilities Corporation (PPL).

FILTRATION/FLUID FLOW
Net sales  increased  $5.8  million,  or 12.9%,  to $50.2  million for the first
quarter of fiscal 2003 from $44.4  million for the first quarter of fiscal 2002.
The  increase  in the  current  quarter  is mainly  due to higher  shipments  of
automotive and aerospace products.



COMMUNICATIONS
For the first  quarter of fiscal  2003,  net sales of $39.5  million  were $20.2
million,  or 104.5%,  higher than the $19.3 million of net sales recorded in the
first quarter of fiscal 2002. The increase is the result of significantly higher
shipments of AMR  products.  Sales to PPL were $22.6 million and $1.1 million in
the first  quarter of fiscal  2003 and 2002,  respectively.  Sales to  Wisconsin
Public Service Corporation (WPS) were $0.2 million and $4.3 million in the first
quarter of fiscal 2003 and 2002, respectively.

TEST
Net sales  increased  $1.8  million,  or 10.0%,  to $19.6  million for the first
quarter of fiscal 2003 from $17.8  million for the first quarter of fiscal 2002.
The net sales  increase  in the first  quarter of fiscal 2003 as compared to the
prior year period is primarily due to higher sales of large EMC test chambers.

OTHER
Net sales were $2.5  million and $2.8  million  for the first  quarter of fiscal
2003 and 2002,  respectively.  The  Other  segment  represents  the net sales of
Rantec Power Systems Inc.  (Rantec).  The decrease in sales in the first quarter
of fiscal 2003 is mainly due to the timing of orders and delivery of low voltage
power supply products.

ORDERS AND BACKLOG
Firm order backlog was $285.7 million at December 31, 2002, compared with $293.2
million at September 30, 2002.  Orders  totaling $104.3 million were received in
the first three months of fiscal 2003. Approximately $56.6 million of new orders
in the first  three  months of fiscal  2003  related  to  Filtration/Fluid  Flow
products,  $24.6 million related to Communications  products,  and $20.9 million
related to Test products.

GROSS PROFIT
The Company  computes  gross  profit as net sales less cost of sales.  The gross
profit  margin  is the  gross  profit  divided  by  net  sales,  expressed  as a
percentage.  The gross profit margin was 31.2% and 31.9% in the first quarter of
fiscal 2003 and 2002, respectively.  Gross profit in the first quarter of fiscal
2003  includes  $0.2  million of costs to exit the  Brooklyn  Park,  MN facility
(Filtration/Fluid Flow segment). See "Other costs and expenses,  net" discussion
below.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
Selling,  general and  administrative  (SG&A)  expenses for the first quarter of
fiscal  2003 were  $23.2  million,  or 20.7% of net sales,  compared  with $18.8
million,  or 22.2% of net sales for the prior year period.  The increase in SG&A
spending  in the first  quarter of fiscal  2003 is mainly  due to the  Company's
continued  investments in research and development,  engineering,  and marketing
within the  Communications  and  Filtration/Fluid  Flow segments  related to new
product  development  and  market  expansion   initiatives.   In  addition,  the
Management  Transition  Agreement  (MTA)  between the Company and Mr.  Dennis J.
Moore, the Company's Chairman,  added $0.7 million of SG&A expenses in the first
quarter of fiscal 2003.

OTHER COSTS AND EXPENSES, NET
Other costs and expenses,  net, were $1.2 million for the quarter ended December
31,  2002  compared  to $0.3  million  for the  prior  year  quarter.  Principal
components  of other costs and  expenses,  net, for the first  quarter of fiscal
2003 included $0.5 million of amortization of  identifiable  intangible  assets,
primarily  patents and  licenses,  and $0.2 million of exit costs related to the
Brooklyn Park, MN facility  (Filtration/Fluid  Flow segment).  The total cost to
exit the Brooklyn  Park, MN facility is $0.4  million,  of which $0.2 million is
recorded in Other costs and expenses, net.

Principal  components  of other  costs and  expenses,  net,  for the first three
months of fiscal 2002  include  $0.3  million of  amortization  of  identifiable
intangible  assets,  primarily  patents and  licenses,  and $0.3 million of exit
costs related to the Company's  former joint venture in India  (Filtration/Fluid
Flow segment),  offset by a $0.4 million gain from insurance proceeds related to
a former subsidiary.

EBIT
The Company  evaluates the performance of its operating  segments based on EBIT,
which the Company defines as Earnings Before Interest and Taxes.  EBIT increased
$2.8  million to $10.6  million  (9.5% of net  sales)  for the first  quarter of
fiscal  2003 from $7.8  million  (9.3% of net  sales)  for the first  quarter of
fiscal 2002.

FILTRATION/FLUID FLOW
EBIT was $1.7 million and $2.3  million in the first  quarter of fiscal 2003 and
2002, respectively.  The decline in the first fiscal quarter of the current year
is  due  to  investments  in  new  product   development  and  market  expansion
initiatives,   primarily  in  microfiltration  and  separations  technology.  In
addition,  the Company incurred  approximately $0.4 million of costs to exit the
Brooklyn  Park,  MN facility in  conjunction  with its plan to  consolidate  the
operations into its Oxnard, CA facility.

COMMUNICATIONS
First  quarter EBIT of $9.4 million in fiscal 2003 was $5.0 million  higher than
the $4.4 million of EBIT in the first  quarter of fiscal  2002.  The increase in
EBIT is the result of significantly higher shipments of AMR equipment, primarily
to PPL.  The Company  continues  to  increase  its  engineering  and new product


development  expenditures in the Communications segment in order to continue its
growth in the AMR markets, and to further  differentiate its technology from the
competition.

TEST
EBIT was $0.8 million and $1.4  million in the first  quarter of fiscal 2003 and
2002, respectively. The decline in EBIT in the first three months of fiscal 2003
as compared to the prior year  period is due to $0.3  million of start-up  costs
related to the  Company's  new  manufacturing  and sales  entities  in China and
Japan. EBIT was also negatively impacted by the change in product mix.

OTHER
EBIT was ($1.3)  million and ($0.3)  million for the three month  periods  ended
December  31,  2002 and 2001,  respectively.  EBIT for the first  quarter  ended
December 31, 2002 consisted of $0.1 million related to Rantec and ($1.4) million
related to unallocated corporate operating charges,  which included $0.7 million
of MTA costs.  EBIT for the first three months of fiscal 2002  consisted of $0.2
million  related to Rantec and ($0.5) million  related to unallocated  corporate
operating  charges,  which  included  $0.3 million of exit costs  related to the
Company's  former joint venture in India  (Filtration/Fluid  Flow segment) which
was terminated in the first quarter of fiscal 2002.

INTEREST EXPENSE (INCOME)
Interest  expense  (income),  net,  was  approximately  ($0.1)  million and $0.1
million for the first quarter ended December 31, 2002 and 2001, respectively.

INCOME TAX EXPENSE
The first quarter  fiscal 2003  effective  income tax rate was 38.3% compared to
38.5% in the first  quarter of fiscal  2002.  The Company  estimates  the annual
effective tax rate for fiscal 2003 to be approximately 38.5%.

FINANCIAL CONDITION
Working  capital  increased  to $122.1  million at December 31, 2002 from $112.6
million at September 30, 2002. During the first quarter of fiscal 2003, accounts
receivable increased by $5.7 million due to the increase in sales, mainly within
the Company's  Communications segment.  Inventories increased by $7.3 million in
the first quarter of fiscal 2003 to support near term demand,  mainly within the
Company's Communication segment. In addition, accounts payable, advance payments
on long-term contracts, and accrued expenses increased by $2.2 million primarily
due to the purchases of inventories and the timing of payments.  The acquisition
of the assets and certain  liabilities  of Austin  Acoustics  in  December  2002
contributed $1.6 million to the increase in working capital.

Net cash provided by operating  activities was $7.0 million in the first quarter
of fiscal 2003  compared to net cash  provided by operating  activities  of $7.5
million in the same period of fiscal  2002.  The  decrease is due to the working
capital investments noted above.

Capital  expenditures  were $3.0  million in the first  quarter  of fiscal  2003
compared  with $3.3  million  in the  comparable  period of fiscal  2002.  Major
expenditures in the current period included manufacturing  equipment used in the
Filtration / Fluid Flow businesses.

At December 31, 2002,  accounts receivable included $1.1 million of reimbursable
costs incurred to replace certain filtration elements resulting from the receipt
of  nonconforming   material   obtained  from  a  supplier.   The  supplier  has
acknowledged responsibility for this matter, has appropriate insurance coverage,
and has committed to reimburse the Company.

Other current assets included approximately $0.9 million of deferred legal costs
that have been  incurred in the defense of certain  revenue  generating  patents
used in the Company's Filtration/Fluid Flow business. The Company believes it is
probable it will prevail in this litigation. The Company's position is supported
by internal and  third-party  legal opinions and favorable  developments  in the
course of the  litigation.  The recovery of amounts equal to or greater than the
legal costs, while probable, is subject to the inherent risks of litigation.

Other current assets also included  approximately $0.3 million of deferred legal
costs incurred to defend a customer  product  liability  lawsuit  related to the
Company's  Test  business.  The balance at September  30, 2002,  related to this
matter was $1.4 million.  During the first  quarter of fiscal 2003,  the Company
collected $1.5 million from the insurance carrier.  The remaining costs incurred
in the  first  quarter  of fiscal  2003 are  covered  by and will be  reimbursed
through insurance.

Effective April 5, 2002, the Company amended its existing $75 million  revolving
credit facility changing the previously  scheduled  reductions and extending the
$25 million  increase  option through April 11, 2004. The amendment calls for $5
million  reductions to the credit facility annually beginning in April 2002 with
the balance due upon  maturity and  expiration on April 11, 2005. As of December
31, 2002, the Company had not exercised the $25 million  increase option and the
revolving line of credit was $70 million.  At December 31, 2002, the Company had


approximately  $47.8  million  available to borrow under the credit  facility in
addition to $25.3 million cash on hand.  Against the $70 million available under
the revolving credit facility at December 31, 2002, the Company had $8.5 million
of outstanding long-term foreign borrowings and outstanding letters of credit of
$13.7 million. Cash flow from operations and borrowings under the Company's bank
credit facility are expected to provide adequate resources to meet the Company's
capital requirements and operational needs for the foreseeable future.

In December  2002, the Company paid $4 million to acquire the assets and certain
liabilities of Austin Acoustics Systems, Inc. (Austin Acoustics).

The Company continues to explore consolidation opportunities within its existing
businesses  that  could  improve  future  operating  earnings  and  enhance  the
Company's competitive  position.  In addition,  the Company continues to explore
possible divestitures of certain of its non-core businesses.

SYNTHETIC LEASE OBLIGATION
The Company has a $31.5  million  obligation  under a synthetic  lease  facility
arranged by Bank of America.  For GAAP  purposes,  this is  accounted  for as an
operating  lease.  This  obligation is secured by leases of three  manufacturing
locations,  two of which are located in Oxnard,  CA and the other in Cedar Park,
TX, as well as a $10.6  million  letter of credit issued under the Company's $70
million  credit  facility.  The leases expire on December 29, 2005 at which time
the Company  will be  required  to extend the leases on terms to be  negotiated,
purchase the  properties  for $31.5 million,  or refinance the  obligation.  The
Financial  Accounting  Standards Board (FASB) has issued  Interpretation No. 46,
"Consolidation of Variable Interest Entities" which provides guidance related to
identifying  variable  interest  entities and determining  whether such entities
should be  consolidated.  The Company is currently  reviewing the impact of this
new FASB  interpretation  and the possible  consolidation of the synthetic lease
obligation.

MANAGEMENT TRANSITION AGREEMENT
On August 5, 2002, the Company  entered into a Management  Transition  Agreement
(MTA) with Dennis J. Moore, the Company's Chairman, which provided for Mr. Moore
to receive certain  compensation in conjunction  with his planned  retirement in
April 2003 and for consulting services after such retirement.  Of the total cost
noted  below,  $0.7  million was  expensed  in SG&A during the first  quarter of
fiscal 2003 and $0.7 million was recorded in the fourth  quarter of fiscal 2002,
for a total of $1.4 million  expensed to date. The costs associated with the MTA
are quantified  below. (in millions) New Restricted  Shares $ 1.2 (1) Previously
Awarded Restricted Shares and Performance Shares for $ 1.0 (1) (2) which vesting
has been accelerated Consulting Agreement $ 0.3 (3) Total $ 2.5

(1)  The costs of these  arrangements  will be recognized  over the  eight-month
     transition (i.e.  service) period, from August 2002 through March 2003.
(2)  These  items were  subject to  remeasurement  based on FASB  Interpretation
     (FIN)  No.  44, "Accounting  for  Certain  Transactions   Involving  Stock
     Compensation (an  Interpretation of APB Opinion No. 25)". The remeasurement
     was based on the closing  stock price on August 5, 2002,  the date on which
     the vesting of the shares was  accelerated.
(3)  The cost of the consulting agreement will be expensed over the twelve-month
     period from April 2003 through  March 2004,  consistent  with the period of
     service.

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

SUBSEQUENT EVENT
On January  24,  2003,  the  Company's  Filtertek  Inc.  subsidiary  (Filtertek)
terminated  its  Manufacturing  and Supply  Agreement  (Agreement)  with Whatman
Hemasure Inc.  (Whatman) based on Whatman's breach of its obligations  under the
Agreement. The Agreement related to the parties' responsibilities concerning the
manufacture  and  supply  of  leukoreduction  filters.  Under  the  terms of the
Agreement,  Filtertek's termination based on Whatman's breach entitles Filtertek
to recover its damages and certain  specified  costs,  which include among other
costs,  payment for certain  equipment used in the production of  leukoreduction
filters.  Whatman  has  disputed  Filtertek's  allegations  of breach.  However,
Whatman  has  entered  into  settlement  discussions  with  Filtertek.   If  the
settlement  discussions  do not result in an  acceptable  resolution,  Filtertek
believes it will be successful in enforcing its  contractual  rights and expects
to recover an amount at least  equal to the sum of its  outstanding  liabilities
related to the leukoreduction  filters  production  program.  Nonetheless,  as a
result  of  the  termination,   Filtertek  has  approximately  $1.6  million  of
outstanding liabilities primarily related to lease obligations for that program,
which,  if not  recovered  prior to March 31,  2003,  will result in a charge to
second quarter earnings.




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

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

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

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

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

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

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

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


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

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

RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

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

In  December  2002,  the FASB issued SFAS No. 148  "Accounting  for  Stock-Based
Compensation - Transition  and  Disclosure,  an Amendment of FASB Statement No.
123,"  that  provides  alternative  methods  of  transition  for an entity  that
voluntarily changes to the fair value based method of accounting for stock-based
employee compensation.  It also amends the disclosure provisions of SFAS No. 123
to require prominent disclosures in both annual and interim financial statements
about the method of accounting for  stock-based  employee  compensation  and the
effect of the method used on reported  results.  The  provisions of SFAS No. 148
are effective for interim periods beginning after December 15, 2002. The Company
expects the difference  between diluted net earnings per share  calculated using
the fair value based method of  accounting  and actual  diluted net earnings per
share to be approximately $0.10 per share for fiscal year 2003.

In  January  2003,  the FASB  issued  Interpretation  No. 46  "Consolidation  of
Variable  Interest  Entities," an  interpretation of ARB No. 51, which addresses
consolidation  by business  enterprises  of  variable  interest  entities.  This
Interpretation requires existing unconsolidated variable interest entities to be
consolidated by their primary  beneficiaries  if the entities do not effectively
disperse  risks  among  the  parties  involved.   This  Interpretation   applies
immediately  to variable  interest  entities  created after January 31, 2003. It
applies in the first  fiscal  year or interim  period  beginning  after June 15,
2003,  to variable  interest  entities in which an  enterprise  holds a variable
interest that it acquired before February 1, 2003.


FORWARD LOOKING STATEMENTS

Statements in this report that are not strictly historical are "forward looking"
statements  within the  meaning of the safe  harbor  provisions  of the  federal
securities  laws.  Forward  looking  statements  include  those  relating to the
estimates  made in connection  with the Company's  accounting  policies,  annual
effective  tax rate,  expectations  of recovery from third  parties,  success in
ongoing  litigation,  and capital  requirements  and  operational  needs for the
foreseeable  future.  Investors  are  cautioned  that such  statements  are only
predictions,  and speak only as of the date of this report. The Company's actual
results  in the  future  may  differ  materially  from  those  projected  in the
forward-looking  statements  due to risks and  uncertainties  that  exist in the
Company's  operations and business  environment  including,  but not limited to:
further weakening of economic conditions in served markets;  changes in customer
demands or customer  insolvencies;  competition;  intellectual  property rights;
consolidation  of  internal   operations;   integration  of  recently   acquired
businesses;   delivery   delays  or  defaults  by  customers;   termination  for
convenience  of customer  contracts;  performance  issues with key suppliers and
subcontractors;  collective  bargaining and labor disputes;  changes in laws and
regulations;  litigation uncertainty;  and the Company's successful execution of
internal operating plans.

ITEM 3.       QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Market risks relating to the Company's  operations result primarily from changes
in interest rates and changes in foreign currency exchange rates. There has been
no material  change to the Company's  risks since  September  30, 2002.  For the
three months  ended  December 31, 2002,  accumulated  other  comprehensive  loss
included  an after tax  decrease  in fair value of  approximately  $0.1  million
related to the Company's interest rate swaps.




ITEM 4.       CONTROLS AND PROCEDURES

Within the 90 days prior to the filing date of this report,  the Company carried
out an  evaluation,  under the  supervision  and with the  participation  of the
Company's 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 defined in Rules 13a - 14(c) and
15d - 14(c) under the Securities Exchange Act of 1934, as amended (the "Exchange
Act").  Based upon that  evaluation,  the Company's Chief Executive  Officer and
Chief Financial  Officer  concluded that the Company's  disclosure  controls and
procedures  are effective.  Disclosure  controls and procedures are controls and
procedures that are designed to ensure that information required to be disclosed
in Company  reports  filed or  submitted  under the  Exchange  Act is  recorded,
processed,  summarized  and reported  within the time  periods  specified in the
Securities and Exchange Commission's rules and forms.

There have been no significant  changes in the Company's internal controls or in
other factors that could  significantly  affect those controls subsequent to the
date this  evaluation  was carried out,  including any  corrective  actions with
regard to significant deficiencies and material weaknesses.




                            PART II OTHER INFORMATION


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

a) Exhibits
     Exhibit
     Number

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

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

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

       3(d)     Bylaws, as amended                 Incorporated by reference to
                                                   Form10-Q for the fiscal
                                                   quarter ended June 30, 2000
                                                   at Exhibit 3(d)

      4(a)      Specimen Common Stock              Incorporated by reference to
                Certificate                        Form10-Q for the fiscal
                                                   quarter ended June 30, 2000
                                                   at Exhibit 4(a)

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

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

      4(d)      Amended and Restated Credit        Incorporated by reference to
                Agreement dated as of              Form10-Q for the fiscal
                February28, 2001 among the         quarter ended March 31, 2001
                Registrant, Bank of America,       at Exhibit 4(d)
                N.A., as agent, and the
                lenders listed therein

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





b)   Reports on Form 8-K.

     During the quarter ended December 31, 2002, the Company filed the following
     Current Reports on Form 8-K:

     The Company filed a Current  Report on Form 8-K,  dated  November 12, 2002,
     which  reported  in "Item 7.  Financial  Statements,  Pro  Forma  Financial
     Information and Exhibits" and "Item 9.  Regulation FD Disclosure"  that the
     Company would include on its website certain information in connection with
     a Company presentation, and would issue a related press release.

     The Company  filed a Current  Report on Form 8-K,  dated  December 2, 2002,
     which  reported  in "Item 7.  Financial  Statements,  Pro  Forma  Financial
     Information and Exhibits" and "Item 9.  Regulation FD Disclosure"  that the
     Company would include on its website certain information in connection with
     a Company presentation.

     The Company filed a Current  Report on Form 8-K,  dated  December 26, 2002,
     which in "Item 7. Financial Statements, Pro Forma Financial Information and
     Exhibits"  and "Item 9.  Regulation FD  Disclosure"  listed as exhibits the
     certifications of the Company's Chief Executive Officer and Chief Financial
     Officer relating to Form 10-K for the fiscal year ended September 30, 2002.




SIGNATURE

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

                                            ESCO TECHNOLOGIES INC.

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

Dated:   February 13, 2003



                                 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  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

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

     b)   Evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     c)   Presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent evaluation,  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  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   Any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly  report  whether  there  were  significant  changes  in  internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.

     Date:  February 13, 2003


                                                 (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-K 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  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

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

     b)   Evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     c)   Presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent evaluation,  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  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   Any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly  report  whether  there  were  significant  changes  in  internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.

     Date:  February 13, 2003

                                     (s) G.E. Muenster
                                     G.E. Muenster
                                     Vice President and Chief Financial Officer