================================================================================

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

                                  -------------

                                    FORM 10-Q


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

                    FOR THE QUARTER ENDED SEPTEMBER 30, 2002

[ ] 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 1-584

                                  -------------

                                FERRO CORPORATION
             (Exact name of registrant as specified in its charter)

                     AN OHIO CORPORATION, IRS NO. 34-0217820


                    1000 LAKESIDE AVENUE CLEVELAND, OH 44114
                    (Address of principal executive offices)


               REGISTRANT'S TELEPHONE NUMBER INCLUDING AREA CODE:
                                  216/641-8580


         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 [ ]

         At November 4, 2002 there were 40,436,963 shares of Ferro common stock,
par value $1.00, outstanding.

================================================================================


                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                       FERRO CORPORATION AND SUBSIDIARIES




                                                           THREE MONTHS ENDED             NINE MONTHS ENDED
                                                              SEPTEMBER 30                  SEPTEMBER 30
                                                              ------------                  ------------
                                                       (UNAUDITED)   (UNAUDITED)     (UNAUDITED)     (UNAUDITED)
                                                          2002          2001            2002            2001
                                                          ----          ----            ----            ----
                                                                                         
(dollars in thousands-except per share amounts)

Net Sales...........................................  $  388,807     $   304,073     $  1,162,246    $   896,414

Cost of Sales.......................................     293,577         230,300          866,956        666,302
Selling, Administrative and General Expenses........      69,937          63,768          213,099        177,476
Other Charges (Credits):
   Interest Expense.................................       9,571           7,567           33,182         20,483
   Net Foreign Currency (Gain) Loss.................      (1,327)        (17,159)             349        (17,575)
   Other Expense - Net..............................       3,811           1,121            9,506          6,320
                                                      ----------     -----------     ------------    -----------
      Income Before Taxes...........................      13,238          18,476           39,154         43,408
Income Tax Expense..................................       3,221           7,047           12,461         16,285
                                                      ----------     -----------     ------------    -----------
Income from Continuing Operations...................      10,017          11,429           26,693         27,123
Discontinued Operations
   Results from Discontinued Operations,
      Net of Tax....................................       2,039             823            6,590          6,107
   Gain on Disposal of Discontinued Operation,
      Net of Tax....................................      32,465              --           32,465             --
                                                      ----------     -----------     ------------    -----------
                                                          34,504             823           39,055          6,107

Net Income..........................................      44,521          12,252           65,748         33,230

Dividend on Preferred Stock.........................         594             763            1,875          2,333
                                                      ----------     -----------     ------------    -----------
Net Income Available to Common Shareholders.........  $   43,927     $    11,489     $     63,873    $    30,897
                                                      ==========     ===========     ============    ===========
Earnings Per Share Data:
   Basic
      Income from Continuing Operations.............  $     0.23     $      0.31     $       0.66    $      0.72
      Discontinued Operations.......................        0.86            0.03             1.04           0.18
                                                      ----------     -----------     ------------    -----------
                                                      $     1.09     $      0.34     $       1.70    $      0.90
   Diluted
      Income from Continuing Operations.............  $     0.23     $      0.31     $       0.65    $      0.72
      Discontinued Operations.......................        0.80            0.02             0.97           0.16
                                                      ----------     -----------     ------------    -----------
                                                      $     1.03     $      0.33     $       1.62    $      0.88
Shares Outstanding:
   Average Outstanding..............................  40,347,707      34,249,361       37,550,340     34,216,688
   Average Diluted..................................  43,010,001      37,071,799       40,443,732     37,081,281
   Actual End of Period.............................  40,381,678      34,259,867       40,381,678     34,259,867



      See Accompanying Notes to Condensed Consolidated Financial Statements



                                       1


                      CONDENSED CONSOLIDATED BALANCE SHEETS
                       FERRO CORPORATION AND SUBSIDIARIES
                    SEPTEMBER 30, 2002 AND DECEMBER 31, 2001




                                                                                  SEPTEMBER 30     DECEMBER 31
                                                                                      2002            2001
                                                                                      ----            ----
                                                                                   (UNAUDITED)      (AUDITED)

                                                                                           
(dollars in thousands)

                                     ASSETS
Current Assets:
   Cash and Cash Equivalents...........................................         $      15,878    $      15,317
   Net Receivables.....................................................               146,154          159,703
   Inventories.........................................................               181,642          214,164
   Assets of Businesses Held for Sale..................................                26,150           98,680
   Other Current Assets................................................               153,888          171,473
                                                                                -------------    -------------
      Total Current Assets.............................................         $     523,712    $     659,337
Net Property, Plant & Equipment........................................               570,423          571,726
Unamortized Intangible Assets..........................................               429,895          399,320
Other Assets...........................................................                94,552          102,176
                                                                                -------------    -------------
                                                                                $   1,618,582    $   1,732,559
                                                                                =============    =============
                                   LIABILITIES

Current Liabilities:
   Notes and Loans Payable.............................................         $       8,731    $      19,506
   Accounts Payable, Trade.............................................               201,585          180,019
   Liabilities of Businesses Held for Sale.............................                 9,234           34,389
   Other Current Liabilities...........................................               229,661          171,312
                                                                                -------------    -------------
      Total Current Liabilities........................................         $     449,211    $     405,226
Long - Term Debt.......................................................               449,336          829,740
Other Liabilities......................................................               216,843          197,207
Shareholders' Equity...................................................               503,192          300,386
                                                                                -------------    -------------
                                                                                $   1,618,582    $   1,732,559
                                                                                =============    =============



      See Accompanying Notes to Condensed Consolidated Financial Statements



                                       2


                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                       FERRO CORPORATION AND SUBSIDIARIES




                                                                                       NINE MONTHS ENDED
                                                                                         SEPTEMBER 30
                                                                                         ------------
                                                                                    2002              2001
                                                                                    ----              ----
                                                                                 (UNAUDITED)       (UNAUDITED)

                                                                                           
(dollars in thousands)

Net Cash Provided by Operating Activities..............................         $     138,494    $     116,084
Cash Flow from Investing Activities:
   Capital Expenditures for Plant and Equipment........................               (25,545)         (34,959)
   (Acquisitions) and Divestitures.....................................               132,491         (509,245)
   Other Investing Activities..........................................                (2,404)           3,180
                                                                                --------------   -------------
Net Cash Provided (Used) for Investing Activities......................               104,542         (541,024)
Cash Flow from Financing Activities:
   Issuance of Common Stock............................................               131,540               --
   Net Payments Under Short-Term Facilities............................               (10,775)         (46,055)
   Net (Repayment) Borrowings Under Short-Term
     Capital Markets Facility..........................................              (103,555)         300,000
   Net Proceeds from Asset Securitization..............................                25,434           30,274
   Proceeds from (Repayment of) Long-Term Debt.........................              (280,752)         204,771
   Sale (Purchase) of Treasury Stock...................................                10,324           (4,050)
   Cash Dividend Paid..................................................               (17,796)         (17,219)
   Other Financing Activities..........................................                  (478)          (9,323)
                                                                                --------------   --------------
Net Cash (Used) Provided by Financing Activities.......................              (246,058)         458,398
Effect of Exchange Rate Changes on Cash................................                 3,583             (246)
                                                                                -------------    --------------
Increase in Cash and Cash Equivalents..................................                   561           33,212
Cash and Cash Equivalents at Beginning of Period.......................                15,317              777
                                                                                -------------    -------------
Cash and Cash Equivalents at End of Period.............................         $      15,878    $      33,989
                                                                                =============    =============
Supplemental Disclosures:

Cash Paid During the Period for:
   Interest, Net of Amounts Capitalized................................         $      23,581    $      17,418
   Income Taxes........................................................         $      12,422    $       8,779
                                                                                -------------    -------------
Cash Flows from Discontinued Operations................................         $                $
   Net Cash Provided by Operating Activities...........................                13,087           11,661
   Net Cash Used for Investing Activities............................                     519            7,804
   Net Cash Provided (Used) by Financing Activities....................                    --               --



      See Accompanying Notes to Condensed Consolidated Financial Statements



                                       3


                       FERRO CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1. BASIS OF PRESENTATION

   These condensed consolidated financial statements should be read in
   conjunction with the consolidated financial statements and notes thereto
   included in the Company's annual report on Form 10-K for the fiscal year
   ended December 31, 2001. The information furnished herein reflects all
   adjustments (consisting of normal recurring adjustments) which are, in the
   opinion of management, necessary for fair presentation of the results of
   operations for the interim period. Certain amounts in the 2001 financial
   statements and accompanying notes have been reclassified to conform to the
   2002 presentation. The results for the three and nine months ended September
   30, 2002 are not necessarily indicative of the results expected in subsequent
   quarters or for the full year.

2. COMPREHENSIVE INCOME

   Comprehensive income represents net income adjusted for foreign currency
   translation adjustments and minimum pension liability adjustments.
   Comprehensive income was $38.7 million and $20.3 million for the three months
   ended September 30, 2002 and 2001, respectively, and $76.9 million and $29.4
   million for the nine months ended September 30, 2002 and 2001, respectively.
   Accumulated other comprehensive loss at September 30, 2002 and December 31,
   2001 was $96.5 million and $107.7 million, respectively.

3. INVENTORIES

   Inventories consisted of the following:
   (dollars in thousands)



                                                                          SEPTEMBER 30,    DECEMBER 31,
                                                                              2002            2001
                                                                              ----            ----
                                                                                     
   Raw Materials.................................................         $      43,334    $      64,147
   Work in Process...............................................                17,960           16,745
   Finished Goods................................................               130,836          143,303
                                                                          -------------    -------------
                                                                                192,130          224,195
   LIFO Reserve..................................................                10,488           10,031
                                                                          -------------    -------------
   Net Inventories...............................................         $     181,642    $     214,164
                                                                          =============    =============



4. FINANCING AND LONG-TERM DEBT

   Long-term debt as of September 30, 2002 and December 31, 2001 was as follows:
   (dollars in thousands)



                                                                          SEPTEMBER 30,    DECEMBER 31,
                                                                              2002             2001
                                                                              ----             ----
                                                                                     
   Senior Notes, 9.125%, due 2009................................         $     196,171    $     195,712
   Debentures, 7.125%, due 2028..................................                54,464           54,448
   Debentures, 7.625%, due 2013..................................                24,840           24,833
   Debentures, 8.0%, due 2025....................................                49,474           49,457
   Debentures, 7.375%, due 2015..................................                24,953           24,950
   Revolving credit agreements...................................                96,726          372,000
   Capital markets term facility.................................                    --          103,555
   Other.........................................................                 2,997            6,422
                                                                          -------------    -------------
                                                                                449,625          831,377
   Less current portion (a)......................................                   289            1,637
                                                                          -------------    -------------
   Total.........................................................         $     449,336    $     829,740
                                                                          =============    =============


(a) Included in notes and loans payable.



                                       4


   In September 2001, the Company entered into new unsecured senior credit
   facilities. The senior credit facilities included a $373.0 million five-year
   revolving credit facility, and a $187.0 million 364-day revolving credit
   facility. The 364-day revolving credit facility expired on September 6, 2002.
   On September 30, 2002, the Company repaid $131.9 million of the five-year
   facility from the proceeds from the sale of its Powder Coatings business,
   which effectively reduced the capacity of the facility to $300.0 million. At
   September 30, 2002, the Company had $96.7 million outstanding under the
   five-year revolving credit facility.

   At the Company's option, the borrowing under the five-year revolving credit
   facility bears interest at a rate equal to (1) LIBOR, or (2) the greater of
   the prime rate established by National City Bank, Cleveland, Ohio, and the
   Federal Funds effective rate plus 0.5% (Prime Rate); plus, in each case,
   applicable margins based upon a combination of the Company's index debt
   rating and the ratio of the Company's total debt to EBITDA (earnings before
   interest, taxes, depreciation and amortization). Interest rates in effect at
   September 30, 2002, for the five-year revolving credit facility were 3.64%.

   The Company's credit facilities contain customary operating covenants that
   limit its ability to engage in certain activities, including acquisitions.
   Several of the covenants contain additional restrictions based upon the ratio
   of total debt to EBITDA (as defined in the credit facilities) or in the event
   the Company's senior debt ceases to be rated investment grade by either
   Moody's Investor Service (Moody's) or Standard & Poor's Rating Group (S&P).
   The credit facilities also contain financial covenants relating to minimum
   fixed charge coverage ratios over certain periods of time. The Company's
   ability to meet these covenants in the future may be affected by events
   beyond its control, including prevailing economic, financial and market
   conditions and their effect on the Company's financial position and results
   of operations. The Company does have several options available to mitigate
   these circumstances, including selected asset sales and the issuance of
   additional capital.

   Obligations under the revolving credit facilities are unsecured; however, if
   the Company's senior debt ceases to be rated as investment grade by either
   Moody's or S&P, the Company and its material subsidiaries must grant security
   interests in its principal manufacturing properties, pledge 100% of the stock
   of domestic material subsidiaries and pledge 65% of the stock of foreign
   material subsidiaries, in each case, in favor of the Company's lenders under
   such facilities. In that event, liens on principal domestic manufacturing
   properties and the stock of domestic subsidiaries will be shared with the
   holders of the Company's senior notes and debentures and trust notes and
   trust certificates issued under the leveraged lease program.

   The Company's level of debt and debt service requirements could have
   important consequences to the Company's business operations and uses of cash
   flow. In addition, a reduction in overall demand for the Company's products
   could adversely affect the Company's cash flows from operations. However, the
   Company does have a $300.0 million revolving credit facility of which
   approximately $203.3 million was available as of September 30, 2002. This
   liquidity, along with the liquidity from the Company's asset securitization
   program and the available cash flows from operations, should allow the
   Company to meet its funding requirements and other commitments.

   In 2000, the Company initiated a $150.0 million five-year program to sell
   (securitize), on an ongoing basis, a pool of its trade accounts receivable.
   Under this program, certain of the receivables of the Company are sold to a
   wholly owned unconsolidated special purpose entity, Ferro Finance Corporation
   (FFC). FFC can sell, under certain conditions, an undivided fractional
   ownership interest in the pool of receivables to a multi-seller receivables
   securitization company (Conduit). Additionally, under this program,
   receivables of certain European subsidiaries are sold directly to other
   Conduits. At December 31, 2001, $65.3 million had been advanced to the
   Company, net of repayments, under this program. In 2002, an additional $25.4
   million, net, has been advanced to the Company, resulting in total advances
   outstanding of $90.7 million at September 30, 2002. During 2002, $828.0
   million of accounts receivable have been sold under the program and $802.6
   million of receivables have been collected and remitted to the Conduits, or a
   net amount of $25.4 million. The Company and certain European subsidiaries on
   behalf of FFC and the Conduits provide service, administration and collection
   of the receivables. FFC and



                                       5


   the Conduits have no recourse to the Company's other assets for failure of
   debtors to pay when due. The accounts receivable securitization facility
   contains a provision under which the agent can terminate the facility if the
   Company's senior credit rating is downgraded below BB by S&P or Ba2 by
   Moody's.

   The Company retains interest in the receivables transferred to FFC and
   Conduits in the form of a note receivable to the extent that receivables
   transferred exceed advances. The note receivable balance was $54.7 million as
   of September 30, 2002, and $69.0 million as of December 31, 2001 and is
   included in other current assets in the condensed consolidated balance
   sheets. The Company and certain European subsidiaries on a monthly basis
   measure the fair value of the retained interests at management's best
   estimate of the undiscounted expected future cash collections on the
   transferred receivables. Actual cash collections may differ from these
   estimates and would directly affect the fair value of the retained interests.

5. EARNINGS PER SHARE COMPUTATION



                                                     THREE MONTHS ENDED               NINE MONTHS ENDED
                                                        SEPTEMBER 30                    SEPTEMBER 30
                                                        ------------                    ------------
                                                      2002         2001                2002         2001
                                                      ----         ----                ----         ----
                                                                                      
   Average Basic Shares
        Outstanding........................       40,347,707     34,249,361         37,550,340    34,216,688
   Adjustments for Assumed
        Conversion of Convertible
        Preferred Stock and
        Common Stock Options...............        2,662,294      2,822,483          2,893,392     2,864,593
   Average Diluted Shares..................       43,010,001     37,071,799         40,443,732    37,081,281



   Basic earnings per share is computed as net income available to common
   shareholders divided by average basic shares outstanding. Diluted earnings
   per share is computed as net income adjusted for the tax effect associated
   with assumed conversion of preferred stock and common stock options to common
   stock divided by average diluted shares outstanding.


6. ACQUISITIONS

   On September 7, 2001, the Company acquired from OM Group, Inc. (OMG) certain
   businesses previously owned by dmc2 Degussa Metals Catalysts Cerdec AG (dmc2)
   pursuant to an agreement to purchase certain assets of dmc2, including shares
   of certain of its subsidiaries. The businesses acquired included the
   electronic materials, performance pigments, glass systems and Cerdec ceramics
   businesses of dmc2. The Company paid to OMG in cash a purchase price for
   these businesses of approximately $525 million.

   A summary of the allocation of the purchase price follows:

   (dollars in thousands)


                                                                                        
   Current assets.................................................................         $       264,511
   Property, plant and equipment..................................................                 218,372
   Patented Technology............................................................                   3,410
   Excess of purchase price over net assets acquired..............................                 224,590
   Other assets...................................................................                  36,118
                                                                                           ---------------
        Total assets..............................................................                 747,001
   Current liabilities............................................................                 150,130
   Long-term liabilities..........................................................                  71,397
                                                                                           ---------------
        Total liabilities.........................................................                 221,527
   Cash purchase price............................................................         $       525,474
                                                                                           ===============




                                       6


   The purchase price is subject to final settlement of certain adjustments with
   respect to working capital and net debt assumed. Any such adjustments will
   result in a change to the excess of purchase price over net assets acquired.

   The Company financed this transaction with proceeds from credit facilities,
   which are described in Note 4 herein.


7. REALIGNMENT AND COST REDUCTION PROGRAMS

   The following table summarizes the activities relating to the Company's
   realignment and cost reduction programs:

   (dollars in thousands)



                                                                            OTHER
                                                         SEVERANCE          COSTS             TOTAL
                                                         ---------          -----             -----

                                                                                  
   Balance as of December 31, 2001.............         $     5,339       $      202       $     5,541
   Charges.....................................               8,391              389             8,780
   Business Combinations.......................               8,631               --             8,631
   Cash payments...............................              (6,612)            (459)           (7,071)
                                                        ------------      -----------      ------------
   Balance as of September 30, 2002............         $    15,749       $      132       $    15,881
                                                        ===========       ==========       ===========


   Charges in the nine months ended September 30, 2002 relate to the Company's
   ongoing cost reduction and integration programs. Initiated in 2001, these
   programs include employment cost reductions in response to a slowdown in
   general economic conditions and integration synergy plans relating to the
   acquisition of certain businesses of dmc2. Total charges of $3,837 ($3,626 in
   the third quarter) and $4,943 ($1,863 in the third quarter) are included in
   cost of sales and selling, administrative and general expenses in 2002,
   respectively.

   Through September 30, 2002 the amount of severance costs paid under the
   programs was $14.9 million and approximately 900 employees have actually been
   terminated.

   The Company anticipates incurring additional charges of approximately $12.0
   million over the next several quarters to complete the integration of dmc2
   and its other consolidation programs.


8. CONTINGENT LIABILITIES

   There are pending against the Company and its consolidated subsidiaries
   various lawsuits and claims. In the opinion of management, the ultimate
   liabilities resulting from such other lawsuits and claims will not materially
   affect the Company's consolidated financial position or results of operations
   or liquidity.



                                       7


9. REPORTING FOR SEGMENTS

   The Company's reportable segments are Coatings and Performance Chemicals.
   Coatings products include tile coating systems, color and glass performance
   materials, industrial coatings and electronic materials. Performance
   Chemicals consist of polymer additives, pharmaceutical and fine chemicals,
   and specialty plastics. The Company measures segment profit for internal
   reporting purposes as net operating profit before interest and taxes.
   Excluded from net operating profit are discontinued operations and certain
   unallocated corporate expenses. A complete reconciliation of segment income
   to consolidated income before tax is presented below.

   Sales to external customers are presented in the following chart.
   Inter-segment sales are not material.

                       FERRO CORPORATION AND SUBSIDIARIES
                                  SEGMENT DATA



                                                         THREE MONTHS ENDED                  NINE MONTHS ENDED
                                                            SEPTEMBER 30                       SEPTEMBER 30
                                                            ------------                       ------------
                                                          2002         2001                 2002         2001
                                                          ----         ----                 ----         ----
                                                       (UNAUDITED)  (UNAUDITED)          (UNAUDITED)  (UNAUDITED)
                                                                                            
         (dollars in thousands)

         SEGMENT SALES
                Coatings...........................    $  249,975    $ 171,699           $   746,307    $  484,391
                Performance Chemicals..............       138,832      132,374               415,939       412,023
                                                       ----------    ---------            ----------    ----------
         Total.....................................    $  388,807    $ 304,073           $ 1,162,246    $  896,414
                                                       ==========    =========           ===========    ==========
         SEGMENT INCOME
                Coatings...........................    $   26,315    $  11,916           $    72,568    $   46,072
                Performance Chemicals..............         9,410        6,780                32,130        29,374
                                                       ----------    ---------            ----------    ----------
         Total.....................................    $   35,725    $  18,696           $   104,698    $   75,446
         Unallocated expenses (1)..................        10,432        8,691                22,507        22,810
         Interest expense..........................         9,571        7,567                33,182        20,483
         Foreign currency (gain) loss..............        (1,327)     (17,159)                  349       (17,575)
         Other expense.............................         3,811        1,121                 9,506         6,320
                                                       ----------    ---------            ----------    ----------
                Income before taxes................    $   13,238    $  18,476            $   39,154    $   43,408
                                                       ==========    =========            ==========    ==========
         GEOGRAPHIC SALES
                United States......................    $  196,240    $ 163,468           $   582,022    $  505,882
                International......................       192,567      140,605               580,224       390,532
                                                       ----------    ---------            ----------    ----------
         Total  ...................................    $  388,807    $ 304,073           $ 1,162,246    $  896,414
                                                       ==========    =========           ===========    ==========


(1) Unallocated expenses consist primarily of corporate costs, charges
    associated with employment cost reduction programs and certain integration
    costs related to the acquisition of certain businesses of dmc2.


10. NEW ACCOUNTING PRONOUNCEMENTS

    In June 2001, the FASB issued Statement No. 142, "Goodwill and Other
    Intangible Assets." Statement No. 142 requires that goodwill and intangible
    assets with indefinite useful lives no longer be amortized, but instead,
    tested for impairment at least annually. The amortization provisions of
    Statement No. 142, including nonamortization of goodwill, apply to goodwill
    and intangible assets acquired after September 30, 2001. With adoption of
    Statement No. 142 in its entirety on January 1, 2002, all of the Company's
    goodwill and intangible assets with indefinite lives are no longer being
    amortized, but are subject to periodic impairment reviews. The Company
    completed its review of intangible assets with indefinite lives under the
    provisions of Statement No. 142 and determined that as of January 1, 2002,
    no impairment charges were necessary.



                                       8


    Had the Company been accounting for goodwill and certain other intangible
    assets under the provisions of Statement No. 142 for all prior periods
    presented, the Company's net income and earnings per common share would have
    been as follows:



                                                         THREE MONTHS ENDED              NINE MONTHS ENDED
                                                            SEPTEMBER 30                    SEPTEMBER 30
                                                            ------------                    ------------
                                                          2002        2001                2002        2001
                                                          ----        ----                ----        ----
                                                                                       
    (dollars in thousands)
    Net income:
    As reported.................................       $   44,521   $   12,252         $  65,748   $   33,230
    Add back amortization expense, net of tax...               --        1,060                --        3,219
                                                       ----------   ----------         ---------   ----------
    Adjusted net income.........................       $   44,521   $   13,312         $  65,748   $   36,449
                                                       ==========   ==========         =========   ==========
    Basic earnings per share:
    As reported.................................       $     1.09   $      .34         $    1.70   $      .90
    Add back amortization expense, net of tax...               --          .03                --          .10
                                                       ----------   ----------         ---------   ----------
    Adjusted basic earnings per share...........       $     1.09   $      .37         $    1.70   $     1.00
                                                       ==========   ==========         =========   ==========
    Diluted earnings per share:
    As reported.................................       $     1.03   $      .33         $    1.62   $      .88
    Add back amortization expense, net of tax...               --          .03                --          .09
                                                       ----------   ----------         ---------   ----------
    Adjusted diluted earnings per share.........       $     1.03   $      .36         $    1.62   $      .97
                                                       ==========   ==========         =========   ==========


    In August 2001, the FASB issued Statement No. 144, "Accounting for the
    Impairment or Disposal of Long-Lived Assets," effective prospectively for
    fiscal years beginning after December 15, 2001 and accordingly, the Company
    has adopted Statement No. 144 as of January 1, 2002. Statement 144
    supersedes Statement No. 121, "Accounting for the Impairment of Long-Lived
    Assets and for Long-Lived Assets to be Disposed Of," and the accounting and
    reporting provisions of APB Opinion 30, "Reporting the Results of Operations
    - Reporting the Effects of Disposal of a Segment of a Business, and
    Extraordinary, Unusual and Infrequently Occurring Events and Transactions"
    for the disposal of a segment of business (Opinion 30). The FASB issued
    Statement No. 144 to establish a single accounting model for long-lived
    assets to be disposed of by sales. Statement 144 broadens the presentation
    of discontinued operations in the income statement to include a component of
    an entity (rather than a segment of a business). A component of an entity
    comprises operations and cash flows that can be clearly distinguished,
    operationally and for financial reporting purposes, from the rest of an
    entity. Statement 144 also requires that discontinued operations be measured
    at the lower of the carrying amount or fair value less cost to sell. The
    adoption of Statement No. 144 did not have a material impact on the
    Company's financial position or results of operations.

    In July 2002, the FASB issued Statement No. 146, "Accounting for Costs
    Associated with Exit or Disposal Activities." Statement No. 146 applies to
    costs from activities such as eliminating or reducing product lines,
    terminating employees and contracts, and relocating plant facilities or
    personnel. For restructurings initiated after 2002, a commitment to a plan
    to exit an activity or dispose of long-lived assets will no longer be enough
    to record a one-time charge for most of the anticipated costs. Instead, the
    Company will record exit or disposal costs when they are "incurred" and can
    be measured at fair value, and they will subsequently adjust the recorded
    liability for changes in estimated cash flows.

11. DISCONTINUED OPERATIONS

    On September 30, 2002, the Company completed the sale of its Powder Coatings
    business unit, previously part of its Coatings segment, in separate
    transactions with Rohm and Haas Company and Akzo Nobel Coatings. At
    September 30, 2002 and for all periods presented the Powder Coatings
    business has been reported as discontinued operations. The $32.5 million
    gain on sale is net of income taxes of $22.7 million. In addition, the
    Company has classified several other small businesses as discontinued based
    on the Company's intent to divest of such businesses over the next year.
    These businesses were previously included in the Coatings and Performance
    Chemicals segments.



                                       9


    Sales from discontinued operations were $60.6 million and $61.2 million for
    the three months ended September 30, 2002 and 2001, respectively, and $189.7
    million and $194.8 million for the nine months ended September 30, 2002 and
    2001, respectively. Earnings before tax from discontinued operations were
    $3.1 million and $1.0 million for the three months ended September 30, 2002
    and 2001, respectively, and $9.7 million and $9.0 million for the nine
    months ended September 30, 2002 and 2001, respectively. Assets of businesses
    held for sale are composed primarily of property plant and equipment,
    accounts receivable, inventories and intangible assets. Liabilities of
    businesses held for sale are composed primarily of trade accounts payable.
    The results of the discontinued operations include the operating earnings of
    the discontinued units as well as interest expenses, foreign currency gains
    or losses, other income or expenses and income taxes directly related to, or
    allocated to, the discontinued operations.



                                       10


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

        COMPARISON OF THE THREE MONTHS ENDED SEPTEMBER 30, 2002 AND 2001

        Third quarter 2002 net sales from continuing operations of $388.8
        million were 27.9% higher than the $304.1 million of sales for the
        comparable 2001 period. Overall volume increased 19.8% for the quarter,
        including the effect of acquisitions. The increased volume was primarily
        due to the acquisition of certain businesses of dmc2, which was
        completed in September 2001, and higher demand levels in certain
        markets, in particular the Asia-Pacific region.

        Gross margins from continuing operations were 24.5% of sales compared to
        24.3% for the comparable 2001 period. The higher gross margins compared
        to the prior year primarily stemmed from successful efforts to lower
        costs through integration and consolidation. Charges for integration and
        cost reduction programs reduced gross profit by $3.6 million in the
        third quarter of 2002 and $1.3 in the third quarter of 2001.

        Selling, administrative and general expenses from continuing operations
        were $69.9 million in the third quarter of 2002 compared to $63.8
        million in the third quarter of 2001. The increase was due primarily to
        the inclusion of three months of dmc2 operating expenses in 2002,
        compared to only one month in 2001 (the acquisition was completed on
        September 7, 2001). In addition, charges from cost reduction and
        integration programs were higher in 2002 offset partially by cost
        reductions achieved related to the integration of the dmc2 businesses.
        The charges for cost reduction and integration programs increased SG&A
        expense by $1.9 million in the third quarter of 2002 and $0.7 million in
        the third quarter of 2001.

        Interest expense from continuing operations was $9.6 million for the
        third quarter of 2002, compared to $7.6 million for the third quarter of
        2001. The higher interest expenses reflect the financing of the
        acquisition of certain of the dmc2 businesses completed September 7,
        2001.

        Net foreign currency gain from continuing operations for the quarter
        ended September 30, 2002 was $1.3 million compared to $17.2 million for
        the quarter ended September 30, 2001. The Company realized $16.9 million
        of foreign currency gains during the third quarter of 2001 from
        contracts initiated for purposes of mitigating the effects of currency
        movements on the cash flow requirements of the acquisition of certain
        businesses of dmc2.

        Other expense (net) from continuing operations for the three months
        ended September 30, 2002 was $3.8 million compared to $1.1 million for
        the three months ended September 30, 2001. The year-over-year increase
        was primarily due to a gain from the sale of property net of certain
        costs related to the dmc2 acquisition.

        The effective tax rate from continuing operations for the quarter ended
        September 30, 2002 was 24.3% versus 38.1% in the same period last year.
        The third quarter of 2002 tax rate was favorably impacted by tax
        benefits realized from export sales, utilization of net operating loss
        carry-forwards that were fully reserved, the impact of equity in
        earnings of non-consolidated entities reported net of tax, and increased
        earnings in lower tax rate jurisdictions.

        Income from continuing operations for the quarter ended September 30,
        2002 was $10.0 million or $0.23 per diluted share versus $11.4 million
        or $0.31 per diluted share for the quarter ended September 30, 2001
        ($0.34 per share if FASB Statement No. 142 had been effective for that
        period).

        Earnings from discontinued operations for the quarter ended September
        30, 2002 were $2.0 million compared to $0.8 million for the quarter
        ended September 30, 2001. In addition, a gain on the disposal of the
        Company's Powder Coatings business of $32.5 million (net of tax) was
        recorded in the quarter ended September 30, 2002. The gain in sale has
        been revised upward by $1.1 million from the earlier estimate included
        in the Company's third quarter earnings release.



                                       11


        Net income for the quarter ended September 30, 2002 was $44.5 million or
        $1.03 per diluted share versus $12.3 million or $0.33 per diluted share
        for the quarter ended September 30, 2001.


        QUARTERLY SEGMENT RESULTS

        Sales for the Coatings segment were $250.0 million in the third quarter,
        up 45.6% from the $171.7 million of sales in the third quarter of 2001.
        Segment income was $26.3 million, compared to $11.9 million in the
        year-ago quarter. The increase in revenue mainly reflects higher volumes
        related to the dmc2 acquisition and continued strength in several key
        end markets. The markets providing the strongest year-over-year
        increases include the building and renovation, appliance, automotive and
        consumer container glass and color. The electronics market continues to
        provide mixed results. Demand is strong for solar cell, shielding and
        surface finishing applications, but the chip component market, which
        represents over half of Ferro electronic materials sales volume, remains
        very soft. The 121.0% increase in segment income was largely the result
        of increased volumes, internal cost reductions and the benefits of the
        dmc2 acquisition.

        Sales for the Performance Chemicals segment for the third quarter of
        2002 were $138.8 million, up 4.8% from the sales of $132.4 million in
        the third quarter of 2001. Segment income was $9.4 million in the third
        quarter of 2002, compared to $6.8 million a year ago. Higher sales
        volumes were driven by increased demand from several key end markets,
        including the building and renovation, appliance, automotive production
        and pharmaceutical markets, as compared to the year earlier period.
        Segment income increased as a result of higher volumes and successful
        efforts to reduce the fixed cost structure over the past year.


        GEOGRAPHIC SALES

        Sales in the United States were $196.2 million for the three months
        ended September 30, 2002, compared to $163.5 million for the three
        months ended September 30, 2001. International sales were $192.6 million
        for the three months ended September 30, 2002, compared with $140.6
        million for the three months ended September 30, 2001. The sales growth
        in both of these geographical areas was driven primarily by the dmc2
        acquisition. Demand in the United States was also due to stronger
        automotive production, construction, appliances and consumer packaging.
        International sales have been favorably impacted by strong demand in the
        Asia-Pacific region in nearly every market served. Demand levels in
        Europe remain sluggish, with the exception of the building and
        renovation markets in parts of Eastern Europe.

        COMPARISON OF THE NINE MONTHS ENDED SEPTEMBER 30, 2002 AND 2001

        Sales from continuing operations for the first nine months of 2002 of
        $1,162.2 million were 29.7% higher than sales of $896.4 million for the
        comparable 2001 period. Overall volume increased 25.8% during the nine
        months ended September 30, 2002, including the effect of acquisitions.
        The increased volume was primarily due to the acquisition of certain
        businesses of dmc2, which was completed in September 2001 and higher
        demand levels in the Asia-Pacific region.

        Gross margins from continuing operations were 25.4% of sales for the
        first nine months of 2002 compared to 25.7% for the same period in 2001.
        The gross margins were adversely impacted by a $3.8 million charge for
        cost reduction programs in the nine months of 2002 and $3.3 million in
        the nine months of 2001.

        Selling, administrative and general expenses from continuing operations
        were $213.1 million, compared to $177.5 million for the first nine
        months of 2001. The increase was due primarily to the addition of dmc2
        operating expenses offset partially by cost reductions achieved related
        to the integration of the dmc2 businesses. Charges for cost reduction
        and integration programs increased SG&A by $4.9 million in both the
        first nine months of 2002 and in the first nine months of 2001.



                                       12


        Interest expense from continuing operations was $33.2 million for the
        first nine months of 2002, compared to $20.5 million for the first nine
        months of 2001. The higher interest expenses reflect the financing of
        the acquisition of certain of the dmc2 businesses completed September 7,
        2001.

        Net foreign currency loss from continuing operations for the nine months
        ended September 30, 2002 was $0.3 million versus a gain of $17.6 million
        for the nine months ended September 30, 2001. The Company realized $16.9
        million of foreign currency gains during the third quarter of 2001 from
        contracts initiated for purposes of mitigating the effects of currency
        movements on the cash flow requirements of the acquisition of certain
        businesses of dmc2.

        Other expense (net) from continuing operations for the nine months ended
        September 30, 2002 was $9.5 million compared to $6.3 million for the
        nine months ended September 30, 2001.

        The effective tax rate from continuing operations for the nine months
        ended September 30, 2002 was 31.8% versus 37.5% for the nine months
        ended September 30, 2001. The first nine months of 2002 was favorably
        impacted by tax benefits realized from export sales, utilization of net
        operating loss carry-forwards that were fully reserved, the impact of
        equity in earnings of non-consolidated entities reported net of tax, and
        increased earnings in lower tax rate jurisdictions.

        Income from continuing operations for the nine months ended September
        30, 2002 was $26.7 million or $0.65 per diluted share versus $27.1
        million or $0.72 per diluted share for the nine months ended September
        30, 2001 ($0.81 per share if FASB Statement No. 142 had been effective
        in that period).

        Earnings from discontinued operations for the nine months ended
        September 30, 2002 were $6.6 million compared to $6.1 million for the
        nine months ended September 30, 2001. In addition, a gain on the
        disposal of the Company's Powder Coatings business of $32.5 million (net
        of tax) was recorded in the quarter ended September 30, 2002.

        Net income for the nine months ended September 30, 2002 was $65.7
        million or $1.62 per diluted share versus $33.2 million or $0.88 per
        diluted share for the nine months ended September 30, 2001.


        NINE-MONTH SEGMENT RESULTS

        For the first nine months of 2002, sales in the Coatings segment
        increased 54.1% to $746.3 million from $484.4 million in the comparable
        2001 period. The increase in revenue primarily reflects higher volumes
        related to the dmc2 acquisition and stronger growth in several key
        markets, including significant growth in the Asia-Pacific region.
        Segment income increased 57.5% to $72.6 million during the first nine
        months of 2002 compared to $46.1 million last year. The improvement in
        income was largely the result of higher volumes due to the dmc2
        acquisition, internal cost reductions and the benefits of the dmc2
        acquisition.

        Sales in the Performance Chemicals segment increased 1.0% to $415.9
        million during the first nine months of 2002 from $412.0 million in the
        year-earlier period. The sales increase was caused primarily by
        increases in the building and renovation, durable goods, automotive and
        consumer packaging markets, offset partially by changes in product mix
        and lower prices in certain businesses compared to last year. Income
        from the segment increased 9.4% to $32.1 million in the first nine
        months of 2002 from $29.4 million last year. The higher income is
        primarily the result of the successful efforts to reduce the fixed cost
        structure over the past year.


        GEOGRAPHIC SALES

        Sales in the United States were $582.0 million for the nine months ended
        September 30, 2002, compared to $505.9 million during the same 2001
        period. International sales were $580.2 million for the nine months
        ended September 30, 2002, compared with $390.5 million in the nine
        months of 2001. The sales



                                       13


        growth in both areas was driven primarily by the dmc2 acquisition.
        International sales were also higher due to higher demand levels in the
        Asia-Pacific region.


        CASH FLOWS

        Net cash provided by operating activities was $138.5 million for the
        nine months ended September 30, 2002, compared to $116.1 million for the
        same period in 2001. The increase in cash flows reflects a substantial
        reduction in working capital during 2002, as management emphasized cash
        flow generation to be used for debt reduction. Cash provided by
        investing activities was $104.5 million for the nine months ended
        September 30, 2002 and stemmed primarily from the proceeds from the sale
        of the Company's Powder Coatings business of $132.5 million. Cash used
        by investing activities was $541.0 million for the nine months ended
        September 30, 2001 primarily due to the impact of acquisitions of $509.2
        million related primarily to the acquisition of certain businesses of
        dmc2. Net cash used by financing activities was $246.1 million for the
        nine months ended September 30, 2002 and reflects the repayment of
        long-term debt in excess of the proceeds from the issuance of common
        stock. Net cash provided by financing activities of $458.4 million for
        the nine months ended September 30, 2001 was generated primarily by
        borrowings needed for the acquisition of certain businesses of dmc2.

        OUTLOOK

        Outside of the normal seasonal impact, third quarter demand levels were
        relatively flat when compared sequentially with the second quarter 2002.
        Construction, automotive production, appliance and the overall Asian
        markets continue at healthy demand levels. The electronics market, which
        typically experiences seasonal strength in the second half of the year,
        is still lagging. The Company expects market conditions to continue to
        be affected in the near-term by the sluggish macroeconomic conditions
        and the uncertainty of global political events. The Company will
        continue to focus on what it can control, which includes reducing costs
        and aggressively managing our operations to maximize cash flow. In
        addition, due to recent trends and events, we expect that certain costs,
        including health care and pension expenses, will increase in 2003.

        LIQUIDITY AND CAPITAL RESOURCES

        The Company's liquidity requirements include primarily debt service,
        working capital requirements, capital investments, post-retirement
        benefits and dividends. The Company expects to be able to meet its
        liquidity requirements from a variety of sources. The Company has a
        $300.0 million revolving credit facility, of which $203.3 million was
        available as of September 30, 2002. The Company also has an accounts
        receivable securitization facility under which the Company may receive
        advances of up to $150.0 million, subject to the level of qualifying
        accounts receivable. At September 30, 2002 and at December 31, 2001,
        $90.7 million and $65.3 million, respectively, was advanced under this
        facility and under FASB Statement No. 140, neither the amounts advanced
        nor the corresponding receivables sold are reflected in the Company's
        consolidated balance sheet. Additionally, the Company maintains a $25.0
        million leveraged lease program, accounted for as an operating lease,
        pursuant to which the Company leases certain land, buildings, machinery
        and equipment for a five-year period through 2005.

        Obligations under the revolving credit facilities are unsecured;
        however, if the Company's senior debt ceases to be rated as investment
        grade by either Moody's Investors Service, Inc. (Moody's) or Standard &
        Poor's Rating Group (S&P), the Company and its material subsidiaries
        must grant security interests in the Company's respective principal
        manufacturing properties, pledge 100% of the stock of material domestic
        subsidiaries and pledge 65% of the stock of material foreign
        subsidiaries, in each case, in favor of the Company's lenders under such
        facilities. In that event, liens on the Company's principal domestic
        manufacturing properties and the stock of domestic subsidiaries would be
        shared with the holders of the Company's senior notes and debentures and
        trust notes and trust certificates issued under a leveraged lease
        program. Such liens could reasonably be expected to impair the Company's
        ability to obtain financing on commercially reasonable terms. Although,
        as of September 30, 2002, the Company had $203.3 million available under
        the Company's revolving credit facility, any such future liens may have
        a material adverse



                                       14


        effect on the Company's ability to satisfy the Company's ongoing capital
        resource and liquidity requirements. The accounts receivable
        securitization facility contains a provision under which the agent can
        terminate the facility if the Company's senior credit rating is
        downgraded below BB by S&P or Ba2 by Moody's. We do not believe that a
        termination of this facility would be reasonably expected to have a
        material adverse effect on the Company's liquidity or the Company's
        capital resource requirements.

        The rating agencies may, at any time, based on various factors including
        changing market, political or socio-economic conditions reconsider the
        current rating of the Company's outstanding debt. Based on rating agency
        disclosures, we understand that ratings changes within the general
        industrial sector are evaluated based on quantitative, qualitative and
        legal analyses. Factors considered by the rating agencies include:
        industry characteristics, competitive position, management, financial
        policy, profitability, capital structure, cash flow production and
        financial flexibility. S&P and Moody's have disclosed that the Company's
        ability to improve earnings, reduce the Company's level of indebtedness
        and strengthen cash flow protection measures, through asset sales,
        increased free cash flows from acquisitions or otherwise, will be
        factors in their ratings determinations going forward.

        On May 15, 2002, the Company completed the sale of 5 million common
        shares through a public offering. The net proceeds from the offering of
        $131.5 million, net of expenses, incurred through the end of the third
        quarter, were used to reduce borrowings under the revolving credit
        facility. Based upon the terms of the revolved credit facility, the
        amount available for borrowing was reduced by the corresponding amount
        of the repayment.

        On September 30, 2002, the Company sold its Powder Coatings business
        unit in separate transactions with Rohm and Haas Company and Akzo Nobel
        Coatings. The cash proceeds of approximately $131.9 million were used to
        reduce borrowings outstanding under the revolving credit facility.

        The Company's credit facility contains customary operating covenants
        that limit its ability to engage in certain activities, including
        acquisitions. Several of the covenants contain additional restrictions
        based upon the ratio of total debt to EBITDA (earnings before interest,
        taxes, depreciation and amortization, as defined in the credit
        facilities) or in the event the Company's senior debt ceases to be rated
        investment grade by either Moody's or S&P. The credit facilities also
        contain financial convenants relating to minimum fixed charge coverage
        ratios over certain periods of time. The Company's ability to meet these
        covenants in the future may be affected by events beyond its control,
        including prevailing economic, financial and market conditions and their
        effect on the Company's financial position and results of operations.
        The Company does have several options available to mitigate these
        circumstances, including selected asset sales and the issuance of
        additional capital.

        The Company's level of debt and debt service requirements could have
        important consequences to our business operations and uses of cash flow.
        In addition, a reduction in overall demand for our products could
        adversely affect our cash flows from operations. However, the Company
        does have a $300.0 million revolving credit facility of which
        approximately $203.3 million was available as of September 30, 2002.
        This liquidity, along with the liquidity from the Company's asset
        securitization program and available cash flows from operations, should
        allow the Company to meet its funding requirements and other
        commitments. The Company also has potential liquidity requirements
        related to payments under our leveraged lease program.



                                       15


        ENVIRONMENTAL

        Refer to Note 8 of the Condensed Consolidated Financial Statements
        included herein for a description of the status of environmental
        matters.

             IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS AND CRITICAL
             ACCOUNTING POLICIES

        GOODWILL AND OTHER INTANGIBLE ASSETS

        In June 2001, the FASB issued Statement No. 142, "Goodwill and Other
        Intangible Assets." Statement No. 142 requires that goodwill and
        intangible assets with indefinite useful lives no longer be amortized,
        but instead, tested for impairment at least annually. The amortization
        provisions of Statement No. 142, including nonamortization of goodwill,
        apply to goodwill and intangible assets acquired after September 30,
        2001. With adoption of Statement No. 142 in its entirety on January 1,
        2002, all of the Company's goodwill and intangible assets with
        indefinite lives are no longer being amortized, but are subject to
        periodic impairment reviews. Amortization expense related to
        finite-lived intangibles was approximately $0.3 million and $0.8 million
        for the three and nine months ended September 30, 2002, respectively,
        and was $2.1 million and $6.2 million for all intangible assets for the
        three and nine months ended September 30, 2001. Amortization expense for
        the three and nine months of 2001 would have been $0.4 million and $1.1
        million had the provisions of Statement No. 142 been in effect. The
        Company completed a review of intangible assets with indefinite lives
        under the provisions of Statement No. 142 as of January 1, 2002 and
        determined that no impairment charges were necessary on that date.


        CRITICAL ACCOUNTING POLICIES

        In response to the Securities and Exchange Commission's (SEC) Release No
        33-8040, "Cautionary Advice Regarding Disclosure About Critical
        Accounting Policies," the Company has identified the critical accounting
        policies that are most important to the portrayal of the Company's
        financial condition and results of operations. The policies set forth
        below require management's most subjective or complex judgments, often
        as a result of the need to make estimates about the effect of matters
        that are inherently uncertain.


        LITIGATION AND ENVIRONMENTAL RESERVES

        The Company is involved in litigation in the ordinary course of
        business, including personal injury, property damage and environmental
        matters. The Company also expends funds for environmental remediation of
        both Company-owned and third-party locations. In accordance with
        Statement of Financial Accounting Standards (SFAS) No. 5, "Accounting
        for Contingencies" and Statement of Position 96-1, "Environmental
        Remediation Liabilities," the Company records a loss and establishes a
        reserve for litigation or remediation when it is probable that an asset
        has been impaired or a liability exists and the amount of the liability
        can be reasonably estimated. Reasonable estimates involve judgments made
        by management after considering a broad range of information including:
        notifications, demands or settlements which have been received from a
        regulatory authority or private party, estimates performed by
        independent engineering companies and outside counsel, available facts,
        existing and proposed technology, the identification of other
        potentially responsible parties and their ability to contribute and
        prior experience. These judgments are reviewed quarterly as more
        information is received and the amounts reserved are updated as
        necessary. However, the reserves may materially differ from ultimate
        actual liabilities if the loss contingency is difficult to estimate or
        if management's judgments turn out to be inaccurate.


        INCOME TAXES

        Deferred income taxes are provided to recognize the effect of temporary
        differences between financial and tax reporting. Deferred income taxes
        are not provided for undistributed earnings of foreign consolidated
        subsidiaries, to the extent such earnings are reinvested for an
        indefinite period of time. The Company has



                                       16


        significant operations outside the United States, where substantial
        pre-tax earnings are derived, and in jurisdictions where the statutory
        tax rate is lower than in the United States. The Company also has
        significant cash requirements in the United States to pay interest and
        principal on borrowings. As a result, significant tax and treasury
        planning and analysis of future operations are necessary to determine
        the proper amounts of tax assets, liabilities and tax expense. The
        Company's tax assets, liabilities and tax expense are supported by its
        best estimates and assumptions of its global cash requirements, planned
        dividend repatriations and expectations of future earnings. However, the
        amounts recorded may materially differ from the amounts that are
        ultimately payable if management's estimates turn out to be inaccurate.


        PENSION AND OTHER EMPLOYEE BENEFITS

        Certain assumptions are used in the calculation of the actuarial
        valuation of the Company-sponsored defined benefit pension plans and
        post-retirement benefits. These assumptions include the weighted average
        discount rate, rates of increase in compensation levels, expected
        long-term rates of return on assets and increases or trends in health
        care costs. If actual results are less favorable than those projected by
        management, lower levels of pension credit or other additional expense
        may be required.


        INVENTORY ALLOWANCES

        The Company provides for valuation allowances of inventory based upon
        assumptions of future demand and market conditions. If actual market
        conditions are less favorable than those projected by management,
        additional inventory valuation allowances could be required.


        ALLOWANCE FOR DOUBTFUL ACCOUNTS

        The Company provides for uncollectible accounts receivable based upon
        estimates of unrealizable amounts due from specific customers. If actual
        realizable accounts receivable are less favorable than those projected
        by management, additional allowance for doubtful accounts could be
        required.


        REALIGNMENT AND COST REDUCTION PROGRAMS

        The Company recorded $8.8 million during the nine months ended September
        30, 2002 for charges in connection with its cost reduction and
        integration programs. The programs affect all businesses across the
        Company, and will take no longer than twelve months to complete from
        date of commencement. The $8.8 million of charges included $8.4 million
        of severance termination benefits for employees affected by plant
        closings or capacity reductions, as well as various personnel in
        corporate, administrative and shared service functions. Severance
        termination benefits were based on various factors including length of
        service, contract provisions, local legal requirements and salary
        levels. Management estimated the charges based on these factors as well
        as projected final service dates. If actual results are different from
        original estimates, the Company will adjust the amounts reflected in the
        consolidated financial statements.


        OFF BALANCE SHEET INDEBTEDNESS

        In 2000, the Company initiated a $150.0 million five-year program to
        sell (securitize), on an ongoing basis, a pool of its trade accounts
        receivable. Under this program, certain of the receivables of the
        Company are sold to a wholly-owned unconsolidated special purpose
        entity, Ferro Finance Corporation (FFC). FFC can sell, under certain
        conditions, an undivided fractional ownership interest in the pool of
        receivables to a multi-seller receivables securitization company
        (Conduit). Additionally, under this program, receivables of certain
        European subsidiaries are sold directly to other Conduits. The Company
        and certain European subsidiaries on behalf of FFC and the Conduits
        provide service, administration and collection of the receivables. FFC
        and the Conduits have no recourse to the Company's other assets for
        failure of debtors to pay when due, and in accordance with SFAS No. 140,
        no liability is reflected on the Company's balance sheet.



                                       17


        The Company retains interest in the receivables transferred to FFC and
        Conduits in the form of a note receivable to the extent that receivables
        transferred exceed advances. The note receivable balance is included in
        other current assets in the balance sheet. The Company and certain
        European subsidiaries on a monthly basis measure the fair value of the
        retained interests at management's best estimate of the undiscounted
        expected future cash collections on the transferred receivables. Actual
        cash collections may differ from these estimates and would directly
        affect the fair value of the retained interests.

        The Company has a lease agreement for certain land, buildings, machinery
        and equipment for a five-year period that expires in 2005. The Company
        has the option to purchase the assets at the end of the lease term. In
        the event the Company chooses not to exercise this option, the Company
        is obligated to pay, or is entitled to receive from the lessor, the
        difference between the net sales proceeds and the outstanding lease
        balance. This lease is treated as an operating lease and as such is not
        reflected on the balance sheet of the Company.


        VALUATION OF LONG-LIVED ASSETS

        The Company's long-lived assets include property, plant, equipment,
        goodwill and other intangible assets. Property, plant and equipment are
        depreciated over their estimated useful lives, and all long-lived assets
        are reviewed for impairment whenever changes in circumstances indicate
        the carrying value may not be recoverable and annually for goodwill.
        Impairment tests are performed using fair values based upon forecasted
        cash flows or, in the case of goodwill, using earnings multiples. If
        actual cash flows or earnings multiples change from projections, the
        Company may have to record additional impairment charges not previously
        recognized.


        FORWARD-LOOKING STATEMENTS

        Certain statements contained in this Management's Discussion and
        Analysis and elsewhere in this report reflect the Company's current
        expectations with respect to the future performance of the Company and
        may constitute "forward-looking statements" within the meaning of the
        federal securities laws. These statements are subject to a variety of
        uncertainties, unknown risks and other factors concerning the Company's
        operations and business environment, and actual events or results may
        differ materially from the events or results discussed in the
        forward-looking statements. Factors that could cause or contribute to
        such differences include, but are not limited to: the success and costs
        of the Company's integration of certain businesses of dmc2; changes in
        customer requirements, markets or industries served; changes in interest
        rates; changing economic or political conditions; changes in foreign
        exchange rates; changes in the prices of major raw materials or sources
        of energy; significant technological or competitive developments; the
        completion or failure to complete the announced common stock offering;
        and the impact of environmental proceedings and regulation.



                                       18


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK FACTORS

        The Company's exposure to market risks is primarily limited to interest
        rate and foreign currency fluctuation risks. The Company's exposure to
        interest rate risk is related primarily to its debt portfolio including
        off balance sheet obligations under its accounts receivable
        securitization program. The Company's interest rate risk management
        objectives are to limit the effect of interest rate changes on earnings,
        cash flows and overall borrowing costs. To limit interest rate risk on
        borrowings, the Company maintains a percentage of fixed and variable
        rate debt within defined parameters. In managing the percentage of fixed
        versus variable rate debt, consideration is given to the interest rate
        environment and forecasted cash flows. This policy limits exposure from
        rising interest rates and allows the Company to benefit during periods
        of falling rates. The Company's interest rate exposure is generally
        limited to the amounts outstanding under the revolving credit facilities
        and amounts outstanding under its receivables securitization program.
        Based on the total amount of variable rate indebtedness outstanding at
        December 31, 2001, a 1% change in short-term interest rates would have
        resulted in a $6.0 million change in expense for the year 2001. A 1%
        change in short-term interest rates would have resulted in a $0.6
        million change in expense for the third quarter of 2002 and $3.0 million
        for the first nine months of 2002.

        At September 30, 2002, the Company had $349.9 million of fixed rate debt
        outstanding with an average interest rate of 8.4%, all maturing after
        2006. The fair market value of these debt securities was approximately
        $335.4 million at September 30, 2002.

        The Company manages exposures to changing foreign currency exchange
        rates principally through the purchase of put options on currencies and
        forward foreign exchange contracts. Put options are purchased to offset
        the exposure of foreign currency-denominated earnings to a depreciation
        in the value of the local currency to the U.S. dollar. The Company's
        primary foreign currency put option market exposure is the euro. Foreign
        subsidiaries also mitigate the risk of currency fluctuations on the cost
        of raw materials denominated in U.S. dollars through the purchase of
        U.S. dollars to cover the future payable. A 10% appreciation of the U.S.
        dollar versus the corresponding currencies would have resulted in a $1.9
        million and a $2.2 million increase in the fair value of these contracts
        in the aggregate at September 30, 2002 and December 31, 2001,
        respectively. A 10% depreciation of the U.S. dollar would have resulted
        in a $1.2 million and $1.7 million decrease in the fair value of the
        contracts in the aggregate at September 30, 2002 and December 31, 2001,
        respectively.

        In September 2001, the Company completed the acquisition of the dmc2
        businesses. This acquisition increased the Company's exposure to
        fluctuations in foreign currencies versus the U.S. dollar, particularly
        in Europe and Asia. At September 30, 2002, the Company had outstanding
        put options to sell euros for U. S. dollars having a notional amount of
        $23.3 million and an average strike price of $.9124/euro. These forward
        and future contracts have a net fair value of approximately $(0.5)
        million. The Company also had forward contracts to sell other currencies
        with an aggregate notional amount of $29.5 million and essentially no
        fair value as of September 30, 2002.

        The Company recognizes changes in the value of the put options and
        forward exchange contracts using "mark-to-market" accounting.

ITEM 4. CONTROLS AND PROCEDURES

        Within the 90 days prior to the date of this report, the Company carried
        out an evaluation, under the supervision and with the participation of
        the Company's management, including the Chairman and Chief Executive
        Officer of the Company and the Chief Financial Officer of the Company,
        of the effectiveness of the design and operation of the Company's
        disclosure controls and procedures pursuant to Exchange Act Rule 13a-14.
        Based upon that evaluation, the Chairman and Chief Executive Officer and
        Chief Financial Officer concluded that the Company's disclosure controls
        and procedures are effective in timely alerting them to material
        information relating to the Company (including its consolidated
        subsidiaries) required to be included in the Company's periodic SEC
        filings.



                                       19


        Subsequent to the evaluation, there were no significant changes in
        internal controls or other factors that could significantly affect
        internal controls, including any corrective actions with regard to
        significant deficiencies and material weaknesses.



                                       20


                           PART II - OTHER INFORMATION


ITEM 1. LEGAL PROCEEDINGS.

        Legal proceedings were reported in the Company's Form 10-K for the year
        ended December 31, 2001 and are also covered in Footnote 8 to the
        Condensed Consolidated Financial Statements contained herein.


ITEM 2. CHANGE IN SECURITIES.

        No change.


ITEM 3. DEFAULT UPON SENIOR SECURITIES.

        None.


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

        None.


ITEM 5. OTHER INFORMATION.

        None.


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

        (a) The exhibits listed in the attached Exhibit Index are filed pursuant
            to Item 6(a) of the Form 10-Q.

        (b) The Company did not file any reports on Form 8-K during the
            three-month period ended September 30, 2002.



                                       21


                                   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.


                               FERRO CORPORATION
                               (Registrant)


Date: November 14, 2002

                               /s/ HECTOR R. ORTINO
                               -------------------------------------------------
                               Hector R. Ortino
                               Chairman and Chief Executive Officer


Date: November 14, 2002

                               /s/ BRET W. WISE
                               -------------------------------------------------
                               Bret W. Wise
                               Senior Vice President and Chief Financial Officer


Date: November 14, 2002

                               /s/ J. WILLIAM HEITMAN
                               -------------------------------------------------
                               J. William Heitman
                               Vice President, Finance



                                       22


                                  EXHIBIT INDEX


The following exhibits are filed with this report or are incorporated here by
reference to a prior filing in accordance with Rule 12b-32 under the Securities
Exchange Act of 1934. (Asterisk denotes exhibits filed with this report.)

Exhibit:

(2) Plan of acquisition, reorganization, arrangement, liquidation or succession

    (a) Asset Purchase Agreement, dated August 2, 2002, among Rohm and Haas
        Company, on one hand, and Ferro Corporation, Ferro Spain S.A., Ferro
        (Great Britain) Ltd., Ruhr-Pulverlack GmbH, and Ferro-Ruhr-Pulver
        Nordiska AB, on the other hand. (All appendices, other than Appendix
        A, Definitions, have been omitted, and Ferro Corporation will furnish
        to the Commission, upon request, a copy of any omitted appendix.)
        (Reference is made to Exhibit 2.1 to Ferro Corporation's Form 8-K
        filed November 14, 2002, which Exhibit is incorporated here by
        reference.)

    (b) Purchase Agreement, dated August 2, 2002, among International Paint,
        Inc., on one hand, and Ferro Corporation, Ferro Enamel Argentina S.A.
        and Ferro Mexicana S.A. de C.V., on the other hand. (All appendices,
        other than Appendix A, Definitions, have been omitted, and Ferro
        Corporation will furnish to the Commission, upon request, a copy of
        any omitted appendix.) (Reference is made to Exhibit 2.2 to Ferro
        Corporation's Form 8-K filed November 14, 2002, which Exhibit is
        incorporated here by reference.)

    (c) Purchase Agreement, dated August 2, 2002, between Akzo Nobel Sino
        Coatings B.V. and Ferro Corporation. (All appendices, other than
        Appendix A, Definitions, have been omitted, and Ferro Corporation will
        furnish to the Commission, upon request, a copy of any omitted
        appendix.) (Reference is made to Exhibit 2.3 to Ferro Corporation's
        Form 8-K filed November 14, 2002, which Exhibit is incorporated here
        by reference.)

    (d) Share Purchase Agreement, dated August 2, 2002, between Akzo Nobel
        Coatings International B.V. and Ferro Corporation. (All appendices,
        other than Appendix A, Definitions, have been omitted, and Ferro
        Corporation will furnish to the Commission, upon request, a copy of
        any omitted appendix.) (Reference is made to Exhibit 2.4 to Ferro
        Corporation's Form 8-K filed November 14, 2002, which Exhibit is
        incorporated here by reference.)

(3) Articles of Incorporation and by-laws

    (a) Eleventh Amended Articles of Incorporation. (Reference is made to
        Exhibit (3)(a) to Ferro Corporation's Quarterly Report on Form 10-Q for
        the three months ended June 30, 1998, which Exhibit is incorporated here
        by reference.)

    (b) Certificate of Amendment to the Eleventh Amended Articles of
        Incorporation of Ferro Corporation filed December 28, 1994. (Reference
        is made to Exhibit (3)(b) to Ferro Corporation's Quarterly Report on
        Form 10-Q for the three months ended June 30, 1998, which Exhibit is
        incorporated here by reference.)

    (c) Certificate of Amendment to the Eleventh Amended Articles of
        Incorporation of Ferro Corporation filed January 19, 1998. (Reference is
        made to Exhibit (3)(c) to Ferro Corporation's Quarterly Report on Form
        10-Q for the three months ended June 30, 1998, which Exhibit is
        incorporated here by reference.)

    (d) Amended Code of Regulations. (Reference is made to Exhibit (3)(d) to
        Ferro Corporation's Quarterly Report on Form 10-Q for the three months
        ended June 30, 1998, which Exhibit is incorporated here by reference.)

(4) Instruments defining rights of security holders, including indentures

    (a) Amended and Restated Shareholder Rights Agreement between Ferro
        Corporation and National City Bank, Cleveland, Ohio, as Rights Agent,
        dated as of December 10, 1999. (Reference is made to Exhibit 4(k) to
        Ferro Corporation's Form 10-K for the year ended December 31, 1999,
        which Exhibit is incorporated here by reference.)

    (b) The rights of the holders of Ferro's Debt Securities issued and to be
        issued pursuant to a Senior Indenture between Ferro and J. P. Morgan
        Trust Company, National Association (successor-in-interest to Chase
        Manhattan Trust Company, National Association) as Trustee, are described
        in the Senior Indenture, dated March 25, 1998. (Reference is made to
        Exhibit 4(c) to Ferro Corporation Quarterly Report on Form 10-Q for the
        three months ended March 31, 1998, which Exhibit is incorporated here by
        reference.)

    (c) Form of Security (7-1/8% Debentures due 2028). (Reference is made to
        Exhibit 4(a-1) to Ferro Corporation's Form 8-K filed March 31, 1998,
        which Exhibit is incorporated here by reference.)

    (d) Officer's Certificate dated December 20, 2001, pursuant to Section 301
        of the Indenture dated as of March 25, 1998, between the Company and
        J. P. Morgan Trust Company, National Association (the
        successor-in-interest to Chase Manhattan Trust Company, National
        Association), as Trustee (excluding exhibits thereto). (Reference is
        made to Exhibit 4.1 to Ferro Corporation's Form 8-K filed December 21,
        2001, which Exhibit is incorporated here by reference.)

    (e) Form of Global Note (9-1/8% Senior Notes due 2009). (Reference is made
        to Exhibit 4.2 to Ferro Corporation's Form 8-K filed December 21, 2001,
        which Exhibit is incorporated here by reference.)



                                       23


        The Company agrees, upon request, to furnish to the Securities and
        Exchange Commission a copy of any instrument authorizing long-term debt
        that does not authorize debt in excess of 10% of the total assets of the
        Company and its subsidiaries on a consolidated basis.

*(11) Computation of Earnings Per Share.

(99) Certifications of Principal Executive Officer and Principal Financial
     Officer Pursuant to 18 U.S.C. 1350.




                                       24