UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

                 QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF
                     THE SECURITIES AND EXCHANGE ACT OF 1934


FOR THE QUARTERLY PERIOD ENDED JANUARY 31, 2002

                                                Commission file number 000-21109


                                CUNO INCORPORATED
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


            Delaware                                     06-1159240
- --------------------------------------      ------------------------------------
  (State or other jurisdiction of           (I.R.S. Employer Identification No.)
  incorporation or organization)

400 Research Parkway, Meriden, Connecticut                06450
- ------------------------------------------       -------------------------------
 (Address of principal executive offices)               (Zip Code)

                                 (203) 237-5541
- --------------------------------------------------------------------------------
               Registrant's telephone number, including area code


                                 Not Applicable
- --------------------------------------------------------------------------------
      Former name, former address and former fiscal year, 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 periods 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 practical date.

Common Stock,  .001 Par Value -- 16,436,857 shares as of January 31, 2002

                                CUNO INCORPORATED



                                                                            Page
                                                                            ----
                                                                         
Part I.  Financial Information

Item 1.  Condensed Consolidated Financial Statements (Unaudited)

         Consolidated Statements of Income - Three months ended
                  January 31, 2002 and 2001                                   1

         Consolidated Balance Sheets - January 31, 2002 and
                  October 31, 2001                                            2

         Consolidated Statements of Cash Flows - Three months ended
                  January 31, 2002 and 2001                                   3

         Notes to Unaudited Condensed Consolidated Financial Statements       4

Item 2.  Management's Discussion and Analysis of Financial Condition and
         Results of Operations                                                8

Part II. Other Information

         Item 6.  Exhibits and Reports on Form 8-K                           12


Signatures                                                                   13


               CUNO INCORPORATED
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
 (dollars in thousands, except share amounts)



                                                      THREE MONTHS ENDED
                                                          JANUARY 31,
                                                    2002               2001
                                                ------------       ------------
                                                             

Net sales                                       $     58,637       $     58,586
Less costs and expenses:
    Cost of products sold                             32,467             33,524
    Selling, general and administrative               15,888             15,435
    Goodwill amortization                                 --                329
    Research, development and engineering              3,425              3,263
                                                ------------       ------------
                                                      51,780             52,551
                                                ------------       ------------

Operating income                                       6,857              6,035

Nonoperating income (expense):
    Interest expense                                    (130)              (148)
    Interest and other income, net                       171                111
                                                ------------       ------------
                                                          41                (37)
                                                ------------       ------------

Income before income taxes                             6,898              5,998

Income taxes                                           2,379              2,170

                                                ------------       ------------
Net income                                      $      4,519       $      3,828
                                                ============       ============


Basic earnings per common share                 $       0.28       $       0.24

Diluted earnings per common share               $       0.27       $       0.23

Basic shares outstanding                          16,350,394         16,274,086

Diluted shares outstanding                        16,795,713         16,663,683



See accompanying notes.


                                       -1-

           CUNO INCORPORATED
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
 (in thousands, except share amounts)



                                                                          JANUARY 31,        OCTOBER 31,
                                                                             2002               2001
                                                                          -----------        -----------
                                                                                       
ASSETS
Current assets
    Cash and cash equivalents                                              $  23,162          $  25,628
    Accounts receivable, less allowances for
      doubtful accounts of $1,339 and $1,336, respectively                    46,139             48,546
    Inventories                                                               23,663             24,590
    Deferred income taxes                                                      5,732              5,971
    Prepaid expenses and other current assets                                  5,259              4,329
                                                                           ---------          ---------
        Total current assets                                                 103,955            109,064

Noncurrent assets
    Deferred income taxes                                                      1,642              2,300
    Intangible assets, net                                                    26,830             27,725
    Prepaid pension costs                                                      3,610                 --
    Other noncurrent assets                                                    1,865              1,941
    Property, plant and equipment, net                                        66,269             65,595
                                                                           ---------          ---------
        Total assets                                                       $ 204,171          $ 206,625
                                                                           =========          =========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
    Bank loans                                                             $  11,524          $  13,266
    Accounts payable                                                          17,029             16,606
    Accrued payroll and related taxes                                          7,597             12,294
    Other accrued expenses                                                     7,522              7,265
    Accrued income taxes                                                       2,103              3,468
    Current portion of long-term debt                                            697                728
                                                                           ---------          ---------
        Total current liabilities                                             46,472             53,627

Noncurrent liabilities
    Long-term debt, less current portion                                       2,745              2,893
    Deferred income taxes                                                      5,422              4,005
    Retirement benefits                                                        3,848              5,929
                                                                           ---------          ---------
        Total noncurrent liabilities                                          12,015             12,827

STOCKHOLDERS' EQUITY
    Preferred Stock, $.001 par value; 2,000,000 shares
        authorized, no shares issued                                              --                 --
    Common Stock, $.001 par value; 50,000,000 shares authorized,
        16,436,857 and 16,392,244 shares issued and outstanding                   16                 16
    Treasury Stock, at cost (2,747 shares)                                       (57)               (57)
    Additional paid-in-capital                                                44,202             42,602
    Unearned compensation                                                     (1,010)              (957)
    Accumulated other comprehensive income (loss) --
          Foreign currency translation adjustments                            (6,203)            (5,224)
          Minimum pension liability                                             (308)              (670)
          Change in fair value of derivative financial instruments               158                 94
                                                                           ---------          ---------
                                                                              (6,353)            (5,800)
    Retained earnings                                                        108,886            104,367
        Total stockholders' equity                                           145,684            140,171
                                                                           ---------          ---------
        Total liabilities and stockholders' equity                         $ 204,171          $ 206,625
                                                                           =========          =========



See accompanying notes.


                                       -2-

                CUNO INCORPORATED
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
             (dollars in thousands)



                                                                             THREE MONTHS ENDED
                                                                                 JANUARY 31,
                                                                           2002              2001
                                                                         --------          --------
                                                                                     
OPERATING ACTIVITIES
   Net income                                                            $  4,519          $  3,828
   Adjustments to reconcile net income to net cash
     provided by operating activities:
      Depreciation and amortization                                         1,912             2,354
      Noncash compensation recognized under employee stock plans              201               250
      Gains on sales of property, plant and equipment                          (5)              (39)
      Pension costs (less than) in excess of funding                       (3,749)              236
      Deferred income taxes                                                 1,529                23
      Changes in operating assets and liabilities:
           Accounts receivable                                                588             1,744
           Inventories                                                        603              (552)
           Prepaid expenses and other current assets                         (788)             (192)
           Accounts payable and accrued expenses                           (1,837)           (3,039)
           Accrued income taxes                                            (1,478)               53
                                                                         --------          --------
Net cash provided by operating activities                                   1,495             4,666

INVESTING ACTIVITIES
      Proceeds from sales of property, plant and equipment                     20                40
      Capital expenditures                                                 (3,217)           (2,424)
                                                                         --------          --------
Net cash used for investing activities                                     (3,197)           (2,384)

FINANCING ACTIVITIES
      Principal payments on long-term debt                                   (188)             (104)
      Net (repayments) borrowings under short-term bank loans                (760)            1,572
      Proceeds from stock options exercised                                   141                46
                                                                         --------          --------
Net cash (used for) provided by financing activities                         (807)            1,514

Effect of exchange rate changes on cash and cash equivalents                   43               133
                                                                         --------          --------
Net change in cash and cash equivalents                                    (2,466)            3,929
Cash and cash equivalents -- beginning of period                           25,628            13,814
                                                                         --------          --------
Cash and cash equivalents -- end of period                               $ 23,162          $ 17,743
                                                                         ========          ========



See accompanying notes.


                                       -3-

CUNO INCORPORATED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2002

NOTE 1 - BUSINESS AND BASIS OF PRESENTATION

         CUNO Incorporated (the "Company" or "CUNO") designs, manufactures and
markets a comprehensive line of filtration products for the separation,
clarification and purification of liquids and gases. The Company's products,
which include proprietary depth filters and semi-permeable membrane filters, are
sold in the healthcare, fluid processing and potable water markets throughout
the world.

         The accompanying unaudited condensed consolidated financial statements
have been prepared in accordance with accounting principles generally accepted
in the United States for interim financial information and with the instructions
to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include
all of the information and footnotes required by accounting principles generally
accepted in the United States for annual financial statements. In the opinion of
management, all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included. Operating results for the
interim periods are not necessarily indicative of the results that may be
expected for the full year. For further information, refer to the consolidated
financial statements and footnotes thereto included in the Company's Form 10-K
for the year ended October 31, 2001.

NOTE 2 - EARNINGS PER SHARE

         The following table sets forth the computation of basic and diluted
earnings per share for the three months ended:



                                                                  JANUARY 31,           JANUARY 31,
                                                                     2002                  2001
                                                                 ------------          ------------
                                                                               
         NUMERATOR:

            Net income                                         $  4,519,000          $  3,828,000
                                                               ============          ============

         DENOMINATORS:

            Weighted average shares outstanding                  16,393,840            16,326,565
            Issued but unearned performance shares                       --                (1,219)
            Issued but unearned restricted shares                   (43,446)              (51,260)
                                                               ------------          ------------
            DENOMINATOR FOR BASIC EARNINGS PER SHARE             16,350,394            16,274,086
                                                               ============          ============

            Weighted average shares outstanding                  16,393,840            16,326,565
            Effect of dilutive employee stock options               401,873               337,118
                                                               ------------          ------------
            DENOMINATOR FOR DILUTED EARNINGS PER SHARE           16,795,713            16,663,683
                                                               ============          ============

         Basic earnings per share                              $       0.28          $       0.24
         Diluted earnings per share                            $       0.27          $       0.23




                                       4

NOTE 3 - INVENTORIES

         Inventories consist of the following (amounts in thousands):



                                        JANUARY 31,     OCTOBER 31,
                                           2002           2001
                                        -----------     -----------
                                                  

                  Raw materials           $ 9,768         $10,692
                  Work-in-process           2,951           2,868
                  Finished goods           10,944          11,030
                                          -------         -------
                                          $23,663         $24,590
                                          =======         =======


         Inventories are stated at the lower of cost or market. Inventories in
the United States are primarily valued by the last-in, first-out (LIFO) cost
method. The primary method used for all other inventories is first-in, first-out
(FIFO). An actual valuation of inventory under the LIFO method can be made only
at the end of each year based on the inventory levels and costs at that time.
Accordingly, interim LIFO calculations must necessarily be based on management's
estimates of expected year-end inventory levels and costs. Because these are
subject to many factors beyond management's control, interim results are subject
to the final year-end LIFO inventory valuation.

NOTE 4 - COMPREHENSIVE INCOME

         Total comprehensive income was comprised of the following (amounts in
thousands):



                                                        THREE MONTHS ENDED
                                                            JANUARY 31,
                                                      2002             2001
                                                     -------          -------
                                                                
Net income                                           $ 4,519          $ 3,828
Other comprehensive income (loss):
   Change in minimum pension liability,
      net of deferred income taxes of $195               362
   Change in fair value of derivative
      financial instruments, net of deferred
      income taxes of $52                                 97               --
   Gains related to derivative financial
      instruments reclassified into earnings
      from other comprehensive income, net
      of $18 tax benefit                                 (33)
   Foreign currency translation adjustments             (979)           1,105
                                                     -------          -------
             Total comprehensive income              $ 3,966          $ 4,933
                                                     =======          =======



NOTE 5 - SEGMENT DATA

         For management reporting and control, the Company is divided into five
geographic operating segments as presented below. Each segment has general
operating autonomy over its markets.


                                       5

         Operating segment data includes the results of all subsidiaries,
consistent with the management reporting of these operations. Financial
information by geographic operating segments is summarized below (amounts in
thousands):



                                         THREE MONTHS ENDED
                                             JANUARY 31,
                                       2002              2001
                                     --------          --------
                                                 
NET SALES:
Europe                               $ 10,831          $  7,952
Japan                                   6,922             9,444
Asia/Pacific                            6,243             6,237
Latin America                           3,264             3,163
                                     --------          --------
    Subtotal - Foreign Sales           27,260            26,796
North America                          39,107            38,121
Intercompany sales                     (7,730)           (6,331)
                                     --------          --------
                                     $ 58,637          $ 58,586
                                     ========          ========






                                         THREE MONTHS ENDED
                                             JANUARY 31,
                                        2002             2001
                                      -------          -------
                                                 
OPERATING INCOME:
North America                         $ 4,397          $ 3,404
Europe                                    527              302
Japan                                     406              881
Asia/Pacific                              906              934
Latin America                             621              514
                                      -------          -------
          Segment total                 6,857            6,035
                                      -------          -------
Interest expense                         (130)            (148)
Other, net                                171              111
                                      -------          -------
Income before income taxes            $ 6,898          $ 5,998
                                      =======          =======



Interest expense and other income (expense) have not been allocated to segments.



                                       6

NOTE 6 - INTEREST AND OTHER INCOME (EXPENSE), NET

         Interest and other income (expense), net consisted of the following
(amounts in thousands):



                                         THREE MONTHS ENDED
                                             JANUARY 31,
                                         2002           2001
                                        -----          -----
                                                 
Interest income                         $ 198          $ 208
Exchange gains (losses)                    47            (75)
Gains on sales of property,
     plant, and equipment                   5             39
Other, net                                (79)           (61)
                                        -----          -----
                                        $ 171          $ 111
                                        =====          =====



NOTE 7 - NEWLY ISSUED ACCOUNTING STANDARDS

         In June 2001, the Financial Accounting Standards Board issued
Statements of Financial Accounting Standards No. 142, Goodwill and Other
Intangible Assets. Under the new statement, goodwill (and other intangible
assets deemed to have indefinite lives) is no longer amortized but is subject to
annual impairment tests. Other intangible assets continue to be amortized over
their useful lives.

         The Company began applying the new rules on accounting for existing
goodwill and other intangible assets beginning November 1, 2001 (first quarter
of fiscal 2002). The following compares reported results for the three months
ended January 31, 2001 to adjusted results as if the new statement was adopted
effective November 1, 2000 (in thousands, except share amounts):



                                     REPORTED           ADJUSTED
                                       2001               2001
                                       ----               ----
                                                 
Income before income taxes          $   5,998          $   6,327
Net income                          $   3,828          $   4,143

Basic earnings per share            $    0.24          $    0.25
Diluted earnings per share          $    0.23          $    0.25


         A reconciliation of reported net income to adjusted net income for the
three months ended January 31, 2001 (amounts in thousands) follows:


                                                    
Reported net income                                    $ 3,828
         Goodwill amortization                             329
         Tax effect of deductible goodwill                 (14)
                                                       -------
Adjusted net income                                    $ 4,143
                                                       =======


         The net carrying amount of goodwill as of January 31, 2001 is $26.2
million.


                                       7

NOTE 8 - CONTINGENCIES

         The Company is subject to various legal actions, governmental audits,
and proceedings relating to various matters incidental to its business including
product liability and environmental claims. While the outcome of such matters
cannot be predicted with certainty, in the opinion of management, after
reviewing such matters and consulting with the Company's counsel and considering
any applicable insurance or indemnifications, any liability which may ultimately
be incurred is not expected to materially affect the consolidated financial
position, cash flows or results of operations of the Company.

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

THREE MONTH PERIOD ENDED JANUARY 31, 2002 VS. THREE MONTH PERIOD ENDED JANUARY
31, 2001


NET SALES

         The Company had net sales of $58.6 million in the first quarter of
fiscal 2002 - essentially flat over 2001's first quarter sales of $58.6 million.
Had currency values been unchanged from the first quarter of 2001, net sales in
the first quarter of 2002 would have been $2.2 million higher, or 3.8 percent
greater overall.

         The following table displays the Company's sales by geographic segment
(amounts in thousands):



                                     THREE MONTHS ENDED                 CURRENCY
                                         JANUARY 31,        PERCENT     ADJUSTED
                                     2002         2001       CHANGE      CHANGE
                                     ----         ----       ------      ------
                                                            

North America                       $34,179      $32,915       3.8%        3.8%
Europe                                8,661        7,625      13.6%       16.1%
Japan                                 6,847        9,338     (26.7%)     (16.9%)
Asia/Pacific                          5,741        5,659       1.4%        6.7%
Latin America                         3,209        3,049       5.2%       30.3%
                                    -------      -------      ----        ----
             Total sales            $58,637      $58,586       0.1%        3.8%
                                    =======      =======      ====        ====



         North American sales increased 3.8 percent in the first quarter of 2002
as compared to the same quarter in 2001. Strong Healthcare and Potable Water
market sales were responsible for all of the growth in North America during this
time period. Sales in Europe increased 13.6 percent as compared to the same
period in 2001, and were up 16.1 percent when expressed in local currency and
was spread broadly across all markets. Sales in Japan were down 26.7 percent as
compared to the same quarter last year, and were 16.9 percent lower when
expressed in local currency. The deteriorating economy in Japan is largely
responsible for the softening sales demand. Asia/Pacific sales were relatively
flat quarter over quarter, however sales increased 6.7 percent excluding changes
in currency values. The majority of the increase in Asia/Pacific is due to
strong sales growth in Potable Water throughout the region. First quarter 2002
Latin American sales increased 5.2 percent as compared to the same period in
2001, but were up 30.3 percent when expressed in local currency. The large
increase in local currency sales was supported by increased penetration of all
markets.


                                       8

         The following table displays the Company's sales by market (amounts in
thousands):



                                THREE MONTHS ENDED                    CURRENCY
                                    JANUARY 31,          PERCENT      ADJUSTED
                                2002          2001        CHANGE       CHANGE
                                ----          ----        ------       ------
                                                             

Potable Water                  $27,120       $25,198        7.6%         9.1%
Fluid Processing                15,149        18,807      (19.5%)      (14.7%)
Healthcare                      16,368        14,581       12.3%        18.4%
                               -------       -------       ----         ----
             Total sales       $58,637       $58,586        0.1%         3.8%
                               =======       =======       ====         ====



         The slowing economies in the US and certain international markets
(primarily Japan) have impacted all of the Company's markets to some extent;
however, Fluid Processing is the Company's most cyclical market and is most
impacted by the economic slowdown. The strength in the Potable Water market was
broad geographically, driven largely by strong overseas sales (up 27.1 percent
in local currency) and steady sales growth in North America (up 5.9 percent)
associated with OEM customers, direct marketing companies, and appliance
manufacturers. Healthcare sales increased both domestically and internationally
and continue to benefit from a continued focus by management on competitively
favorable product lines and market niches.

GROSS PROFIT

         The Company's gross profit increased $1.1 million to $26.2 million in
the first quarter of 2002 from $25.1 million in the first quarter of 2001. Gross
profit as a percentage of net sales (gross margin) increased during that same
period from 42.8 percent in 2001 to 44.6 percent in 2002. The primary factor
that contributed to the improved gross margin in 2002 was the market mix of
sales (increased Healthcare sales which generally carry higher margins combined
with decreased Fluid Processing sales which generally carry lower margins).

OPERATING EXPENSES

         Selling, general and administrative expenses (SG&A) were relatively
flat (up 2.9%) reflecting the Company's focus on restraining discretionary
spending. As further described in footnote 7, the 2002 results benefited by the
elimination of goodwill amortization ($0.3 million in the first quarter of 2001)
required by the adoption of FASB 142. Expense categories within SG&A reflected
nominal increases or decreases consistent with the Company's cost-management
strategy.

         Research, development and engineering expenses increased 5.0 percent to
$3.4 million in the first quarter of 2002, reflecting the Company's continued
focus on the development of new products and technologies. As a percentage of
sales, research, development and engineering expenses were 5.8 percent of sales
in the first quarter of fiscal 2002 compared to 5.6 percent of sales in the
first quarter of fiscal 2001.

OPERATING INCOME

         As a result of the above, operating income increased $0.8 million, or
13.6 percent, to $6.9 million or 11.7 percent of sales in the first quarter of
fiscal 2002 compared to $6.0 million or 10.3 percent of sales in the first
quarter of 2001.


                                       9

NON-OPERATING ACTIVITY

         Both interest income and interest expense were relatively flat in the
first quarter of 2002 compared to the first quarter of 2001. See "Financial
Position and Liquidity" below for further discussion of the Company's cash and
debt structure. As disclosed in Note 6 to the condensed consolidated financial
statements, other income (expenses) was relatively minor in both periods as no
material activity occurred in either of the two periods.

INCOME TAXES

         The Company's effective income tax rate for the first quarter of 2002
was 34.5 percent compared to 36.2 percent in the first quarter of 2001. The
decrease primarily reflects the recognition of certain tax planning initiatives,
permanent tax benefits associated with the adoption of FASB 142 (see footnote
7), and a change in the mix of income attributed to the various countries in
which the Company does business.

FINANCIAL POSITION AND LIQUIDITY

         The Company assesses its liquidity in terms of its ability to generate
cash to fund operating and investing activities. Of particular importance to the
management of liquidity are cash flows generated by operating activities,
capital expenditure levels, and adequate bank financing alternatives.

         The Company manages its worldwide cash requirements considering the
cost effectiveness of the funds available from the many subsidiaries through
which it conducts its business. Management believes that its existing cash
position and available sources of liquidity are sufficient to meet current and
anticipated requirements for the foreseeable future.

         Set forth below is selected key cash flow data (in thousands of
dollars):



Source/(Use) of Cash                                       THREE MONTHS ENDED
                                                               JANUARY 31,
                                                          2002           2001
                                                          ----           ----
                                                                  
OPERATING ACTIVITIES:
Net cash provided by net income plus
depreciation,
     amortization and non-cash compensation              $ 6,632        $ 6,432
Pension costs (less than) in excess of funding            (3,749)           236
Accrued income taxes                                      (1,478)            53
Net cash provided by operating activities                  1,495          4,666

INVESTING ACTIVITIES:

Capital expenditures                                      (3,217)        (2,424)

FINANCING ACTIVITIES:

Net change in total debt                                    (948)         1,468


         The net cash provided by net income plus depreciation, amortization and
non-cash compensation is an important measurement of cash generated from the
earnings process. Net income plus depreciation, amortization and non-cash
compensation of $6.6 million increased 3.1 percent in the first three months of
2002 as compared to the same period in 2001 reflecting the Company's increased
gross profit, improved operating profit margin, and improved tax rate. The
Company made an incremental $4.0 million contribution to its US pension plans in
the first quarter of 2002 in order to bolster the funding and


                                       10

earnings capabilities of the Plans. The use of cash of $1.5 million related to
accrued income taxes payable relates to increased profitability of the Company
and the timing of Federal income taxes paid in the US.

         The increased rate of capital expenditures in 2002 primarily relates to
the continued focus on expanding and modernizing manufacturing facilities around
the globe.


OTHER MATTERS

ARGENTINE PESO DEVALUATION

         A significant devaluation in the Argentine peso took place in the
Company's first quarter of 2002. The Company has a branch located in Argentina
that accounted for less than 1% of consolidated net sales in 2001. Because this
branch's operation is not material to the consolidated results, it has only a
minimal impact on the Company's overall results of operations. See "Market Risk
Disclosures" below.

MARKET RISK DISCLOSURES

         The Company's earnings and cash flows are subject to fluctuations due
to changes in foreign currency exchange rates. The Company utilizes forward
foreign exchange contracts to hedge certain firm sales commitments and
anticipated, but not yet committed, intercompany sales (primarily parent company
export sales to subsidiaries at pre-established US dollar prices) and other
specific and identified exposures. The terms of the forward foreign exchange
contracts are generally matched to the underlying transaction being hedged, and
are typically under one year. Because such contracts are directly associated
with identified transactions, they are an effective hedge against fluctuations
in the value of the foreign currency underlying the transaction. The Company
generally does not hedge overseas sales denominated in foreign currencies or
translation exposures. Further, the Company does not enter into financial
instruments for speculation or trading purposes.

         There have been no material changes in the information reported in the
Company's Form 10-K for the year ended October 31, 2001 under the "Market Risk
Disclosures" section of Management's Discussion and Analysis of Financial
Condition and Results of Operations.

FORWARD LOOKING INFORMATION

         The Company wants to provide stockholders and investors with more
meaningful and useful information and therefore, this quarterly report describes
the Company's belief regarding business conditions and the outlook for the
Company, which reflects currently available information. These forward looking
statements are subject to risks and uncertainties which, as described in
Management's Discussion and Analysis in the Company's Annual Report on Form 10-K
for the year ended October 31, 2000, could cause the Company's actual results or
performance to differ materially from those expressed herein. The Company
assumes no obligation to update the information contained in this quarterly
report.


                                       11

                           PART II. OTHER INFORMATION



Item 6.  Exhibits and Reports on Form 8-K

(a)      Documents filed as part of this report.

Exhibit 10 - Material Contracts

10.26    Employment Agreement - Frederick C. Flynn, Jr.
10.27    Employment Agreement - Thomas J. Hamlin

(b)      Reports on From 8-K

No reports were filed on Form 8-K during the quarter for which this 10-Q is
filed.












                                       12

                                   SIGNATURES

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



CUNO INCORPORATED



Date     February 19, 2002
     -------------------------


By /s/ Frederick C. Flynn, Jr.
   ---------------------------
Frederick C. Flynn, Jr.
Senior Vice President -
Finance and Administration,
Chief Financial Officer, and
Assistant Secretary

By /s/ William J. DeFrances
   ---------------------------
William J. DeFrances
Treasurer, Assistant Controller,
and Assistant Secretary








                                       13