BW20030603002205  20030604T060046Z UTC


( BW)(PALL-CORPORATION)(PLC) Pall Corporation Third Quarter Sales and 
Earnings Surge

    Business Editors
    UK REGULATORY NEWS

    EAST HILLS, N.Y--(BUSINESS WIRE)--June 4, 2003--

Pall Corporation (NYSE: PLL) today reported sales and earnings
results for the third quarter and nine months of fiscal 2003, which
ended May 3, 2003.

Sales for the third quarter increased 39 1/2% to $421.5 million
compared with $302.4 million last year. Foreign exchange rates
increased sales 12% or $36.6 million. Earnings increased nearly 70%
and were $44.6 million, or 36 cents per share, excluding restructuring
and other charges, compared to last year's $26.4 million, or 21 cents
per share. Reported earnings for the third quarter were $40.4 million,
or 33 cents per share.

Sales for the nine months increased 32 1/2% to $1.142 billion compared
to $861.9 million last year. Foreign exchange rates increased sales 8%
or $68.1 million. Earnings were $92.8 million, or 75 cents per share,
excluding restructuring and other charges, compared to last year's
$64.3 million, or 52 cents per share. Restructuring and other charges
of $46.4 million, or 36 cents per share (including the pro forma tax
effect), were recorded in the nine months primarily to write-off the
in-process research and development from the acquired Filtration and
Separations Group ("FSG"). This reduced the reported results for the
nine months to earnings of $48.6 million, or 39 cents per share.

Eric Krasnoff, Pall's Chairman and CEO, said, "We are pleased to have
produced another solid quarter. Sales increased 39 1/2%. Earnings and
earnings per share each increased nearly 70%. Our results exceeded
analyst consensus estimates. Cash flow for the nine months was strong
and net debt has been reduced by $63 million.

"The first nine months of the fiscal year have seen substantial
progress on our three main goals. Those are to improve profitability,
to aggressively reduce debt and to successfully integrate FSG into
Pall. We are well ahead of our targets in each of these areas.

"The end of April marked our first anniversary as the "new Pall" with
FSG now fully integrated into our sales, marketing and technical
organizations. We are selling more to shared and new customers than we
could have alone. As important, operating margins have improved to
19.8% from 16.9% in the third quarter last year.

Among the highlights for the quarter:

"All Industrial business segments experienced double-digit sales
growth in the quarter ranging from 25 1/2 to 57%. In total, Industrial
sales were up 47%. Operating profit improved 114% to $43.7 million.
The General Industrial segment, which serves industries including food
and beverage, water processing and chemicals, achieved sales growth of
57%. Microelectronics posted its fourth consecutive quarter of
double-digit sales growth in a semiconductor market that is slowly
recovering. Aerospace also turned in a double-digit increase in sales
as Military Aerospace sales increased 55%. Commercial Aerospace held
steady in the quarter.

"Turning to Life Sciences, BioPharmaceuticals grew 16 1/2% compared to
last year's third quarter, buoyed by strong biotechnology sales.
Medical sales increased 6% sequentially over the second quarter but
were flat compared to the same quarter last year. Blood filter sales
were down 1 1/2% compared to last year as we continue to focus on
improving margins. Third quarter Medical profits came in at 19.5%,
building on the pattern of sequential operating profit improvement
that began with 7.8% in the first quarter.

"By region, Europe posted sales growth of 39%, Asia's sales grew by 36
1/2% and Western Hemisphere sales were up by 15% compared to last
year's third quarter. With sales growth of $33 million in the quarter
compared to our second quarter, operating margins in each geography
have improved considerably."

Commenting on the quarter's earnings growth compared to last year, Mr.
Krasnoff said, "The 15 cent improvement in earnings per share is
attributable to organic growth, aided by continuing cost reduction
programs, FSG synergies and also includes about 4 cents per share for
foreign exchange translation. Our estimate of $7 million in
acquisition-related synergies for this quarter indicates that full
year synergies continue to run ahead of our goal."

Looking ahead, Mr. Krasnoff continued, "We anticipate earnings per
share for the year in the range of $1.14 to $1.19. The midpoint of
this range is an increase of 9 cents per share from the midpoint of
our prior guidance range and, if achieved, represents a 42% increase
from the prior year's 82 cents per share."

Tomorrow, June 4, 2003, at 8:30 a.m. EST, Pall Corporation will host
its quarterly earnings conference call. Individuals can access the
webcast on the home page of the Company's website, www.pall.com.
Listening to the webcast requires speakers and Microsoft Windows Media
Player audio software. The webcast will be archived for 14 days.

About Pall Corporation:

Pall Corporation is the global leader in the rapidly growing field of
filtration, separations and purification. Pall's business is organized
around two broad markets: Life Sciences and Industrial. The Company
provides leading-edge products to meet the demanding needs of
customers in biotechnology, pharmaceuticals, transfusion medicine,
semiconductors, municipal drinking water and aerospace. Total revenues
in the last twelve months were about $1.5 billion. The Company is
headquartered in East Hills, New York. Further information can be
found on its Web site www.pall.com.

This release contains "forward-looking statements" as defined in the
Private Securities Litigation Reform Act of 1995. These statements are
based on current Company expectations and are subject to risks and
uncertainties, which could cause actual results to differ materially.
Such risks and uncertainties include, but are not limited to:
fluctuations in foreign currency exchange rates; regulatory approval
and market acceptance of new technologies; changes in product mix and
product pricing and in interest rates and cost of raw materials; the
Company's success in enforcing its patents and protecting its
proprietary products and manufacturing techniques; global and regional
economic conditions and legislative, regulatory and political
developments; and domestic and international competition in the
Company's global markets. Additional information regarding these and
other factors is available on the web at www.pall.com and is included
in the Company's reports filed with the U.S. Securities and Exchange
Commission. Copies of such reports can be obtained, without charge,
at: www.sec.gov.

Financial Tables to Follow...


    PALL CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS
    (Amounts in thousands)

                                              MAY 3,          AUG. 3,
                                              2003            2002
    ------------------------------------------------------------------
    Assets

    Cash and short-term investments         $ 148,763       $ 145,424
    Accounts receivable, net                  394,166         415,853
    Inventories, net                          293,529         256,910
    Other current assets                      106,960          94,947
                                            ---------       --------- 

      Total current assets                    943,418         913,134


    Property, plant and equipment, net        597,993         605,095
    Other assets                              486,436         492,214
                                           -----------     -----------

      Total assets                         $2,027,847      $2,010,443
                                           -----------     -----------


    Liabilities and Stockholders' Equity

    Short-term debt                          $ 57,626       $ 103,546
    Accounts payable, income taxes and 
      other current liabilities               332,604         331,777
                                            ----------     -----------

      Total current liabilities               390,230         435,323


    Long-term debt                            606,139         619,705
    Deferred taxes and other non-current 
      liabilities                             142,673         135,695
                                            ---------       ----------

      Total liabilities                     1,139,042       1,190,723


    Stockholders' equity                      888,805         819,720
                                           ----------      -----------

      Total liabilities and stockholders' 
      equity                               $2,027,847      $2,010,443
                                          ------------     -----------


    PALL CORPORATION CONSOLIDATED STATEMENTS OF EARNINGS
    (Amounts in thousands, except per share data)

                          THIRD QUARTER ENDED     NINE MONTHS ENDED
                          -------------------     -----------------

                           MAY 3,    APR. 27,       MAY 3,    APR. 27,
                            2003      2002           2003      2002
----------------------------------------------------------------------

    Net sales             $421,491  $302,377      $1,142,223  $861,931
    Cost of sales          205,587   145,482         579,933   425,946
                          --------  --------      ---------    -------
    Gross profit           215,904   156,895         562,290   435,985

    Selling, general and 
      administrative 
      expenses             138,664   107,245         384,361   306,471
    Research and 
      development           14,255    13,159          39,715    38,474
    Restructuring and other
      charges                5,036      -             46,335       -
    Interest expense, net    5,765     2,590          19,238     8,668
                           --------  -------         -------   -------

    Earnings before income 
      taxes                 52,184    33,901          72,641    82,372
    Provision for income 
      taxes                 11,829     7,458          24,045    18,122
                          ---------  -------        --------  --------

    Net earnings           $ 40,355 $ 26,443        $ 48,596  $ 64,250
                          --------- --------        -------- ---------


    Earnings per share:
      Basic:                 $ 0.33   $ 0.22          $ 0.40    $ 0.53
                             -------  ------          ------   -------
      Diluted:               $ 0.33   $ 0.21          $ 0.39    $ 0.52
                             -------  ------          -------   ------

    Average number of
      shares outstanding:
      Basic:                123,146  122,336         122,983   122,242
      Diluted:              123,891  123,512         123,745   123,478

    Net earnings as 
      reported             $ 40,355 $ 26,443        $ 48,596  $ 64,250
    Restructuring and other
      charges after pro forma
      tax effect              4,277(a)   -            44,205(a)    -
                           ---------- ------          --------  ------

    Pro forma earnings     $ 44,632 $ 26,443         $ 92,801 $ 64,250
                            -------   ------           ------  -------

    Diluted earnings per
      share as reported      $ 0.33   $ 0.21           $ 0.39   $ 0.52
    Restructuring and 
      other charges          $ 0.03(a)$  -             $ 0.36(a)$   -
                               ------  -----            ------- ------
    Pro forma diluted
      earnings per share     $ 0.36   $ 0.21           $ 0.75   $ 0.52
                               -----   -----           -------   -----

(a) Restructuring and other charges for the nine months includes
    $37,600 (30 cents per share) of acquired in-process research and
    development and $8,735 (6 cents per share, after pro forma tax 
    effect) of restructuring costs inclusive of $5,036 (3 cents per 
    share, after pro forma tax effect) incurred in the third quarter.


    PALL CORPORATION MARKET SEGMENT AND GEOGRAPHIC INFORMATION
    (DOLLAR AMOUNTS IN THOUSANDS)

                                                             % CHANGE
    SALES                  MAY 3,   APR. 27          %       IN LOCAL
    THIRD QUARTER ENDED:   2003     2002,          CHANGE    CURRENCY
   ------------------------------------------------------------------

    MARKET SEGMENT
    INFORMATION:

    Medical(a)           $ 83,985   $ 79,075        6           -
    BioPharmaceuticals (a) 93,295     73,093       27 1/2      16 1/2
                           ------    -------

    Total Life Sciences   177,280    152,168       16 1/2       8
                         --------    -------

    General Industrial    150,050     84,351       78          57
    Aerospace              51,060     38,454       33          25 1/2
    Microelectronics       43,101     27,404       57 1/2      46
                          -------    -------
    Total Industrial      244,211    150,209       62 1/2      47
                         --------    -------
    Total                $421,491   $302,377       39 1/2      27 1/2
                        ---------   --------

    GEOGRAPHIC
    INFORMATION:

    SALES
    TO UNAFFILIATED CUSTOMERS
   ---------------------------

    Western Hemisphere   $164,410   $141,829       16          15
    Europe                178,536    107,328       66 1/2      39
    Asia                   78,545     53,220       47 1/2      36 1/2
                          -------   --------
    Total                $421,491   $302,377       39 1/2      27 1/2
                         --------   --------

    TOTAL SALES
    ----------- 

    Western Hemisphere   $206,492   $172,721
    Europe                202,241    123,853
    Asia                   79,680     53,609
    Eliminations          (66,922)   (47,806)
                         ---------  --------

    Total                $421,491   $302,377
                         ---------  --------

(a) Certain prior year amounts have been reclassified to conform to 
    the current year presentation.


OPERATING PROFIT             MAY 3,                 APR. 27,
THIRD QUARTER ENDED:          2003           %        2002          %
----------------------------------------------------------------------
MARKET SEGMENT
INFORMATION:

Medical(a)                  $16,413       19.5      $12,370      15.6
BioPharmaceuticals(a)        23,269       24.9       18,290      25.0
                            -------                -------- 
Total Life Sciences          39,682       22.4       30,660      20.1
                           --------                --------
 
General Industrial           19,582       13.1        9,042      10.7
Aerospace                    16,354       32.0        8,961      23.3
Microelectronics              7,761       18.0        2,416       8.8
                             -------                 ------ 
Total Industrial             43,697       17.9       20,419      13.6
                             -------                 ------
   Subtotal                  83,379       19.8       51,079      16.9
Restructuring and other 
 charges                     (5,036)                      -
General corporate expenses  (20,394)                (14,588)
Interest expense, net        (5,765)                 (2,590)
                            --------                --------
Earnings before income 
 taxes                      $52,184                 $33,901
                           --------                 -------
GEOGRAPHIC INFORMATION:

Western Hemisphere          $31,801       15.4      $19,981      11.6
Europe                       36,996       18.3       22,956      18.5
Asia                         13,858       17.4        8,607      16.1
Eliminations                    724                    (465)
                            --------                 -------
   Subtotal                  83,379       19.8       51,079      16.9
Restructuring and other 
 charges                     (5,036)
General corporate expenses  (20,394)                (14,588)
Interest expense, net        (5,765)                 (2,590)
                           ---------                 -------
Earnings before income 
 taxes                      $52,184                 $33,901
                          ---------                 --------
                                
(a) Certain prior year amounts have been reclassified to conform to
    the current year presentation.


PALL CORPORATION MARKET SEGMENT AND GEOGRAPHIC INFORMATION
(DOLLAR AMOUNTS IN THOUSANDS)

                                                             % CHANGE
SALES                         MAY 3,    APR. 27,       %     IN LOCAL
NINE MONTHS ENDED:             2003       2002      CHANGE   CURRENCY
----------------------------------------------------------------------
MARKET SEGMENT 
INFORMATION:

Medical(a)                   $221,070   $219,243       1       (3 1/2)
BioPharmaceuticals (a)        249,010    205,967      21       13 1/2
                           ----------- ----------
Total Life Sciences           470,080    425,210      10 1/2    4 1/2
                           ----------- ---------- 
General Industrial            417,317    245,046      70 1/2   57 1/2
Aerospace                     134,032    114,836      16 1/2   11 1/2
Microelectronics              120,794     76,839      57       49 1/2
                           ----------- ----------
Total Industrial              672,143    436,721      54       44
                           ----------- ----------
Total                      $1,142,223   $861,931      32 1/2   24 1/2
                           ----------- ----------

GEOGRAPHIC INFORMATION:

SALES
TO UNAFFILIATED CUSTOMERS
-------------------------
Western Hemisphere           $453,569   $393,841      15       16 
Europe                        479,556    307,348      56       36
Asia                          209,098    160,742      30       24
                           ----------- ---------- 
Total                      $1,142,223   $861,931      32 1/2   24 1/2
                           ----------- ---------- 

TOTAL SALES
-----------
Western Hemisphere           $573,848   $479,596
Europe                        541,140    350,238
Asia                          211,953    162,097
Eliminations                 (184,718)  (130,000)
                           ----------- ---------- 

Total                      $1,142,223   $861,931
                           ----------- ----------
                                   
(a) Certain prior year amounts have been reclassified to conform to
    the current year presentation.
         

OPERATING PROFIT
NINE MONTHS ENDED:          MAY 3,                  APR. 27, 
                             2003            %        2002          %
----------------------------------------------------------------------
MARKET SEGMENT
INFORMATION:

Medical(a)                $  33,605       15.2     $ 28,566      13.0
BioPharmaceuticals(a)        54,480       21.9       51,558      25.0
                          ----------               ---------  
Life Sciences                88,085       18.7       80,124      18.8
                          ----------               ---------  

General Industrial           44,619       10.7       25,338      10.3
Aerospace                    37,593       28.0       27,672      24.1
Microelectronics             19,821       16.4        2,560       3.3
                          ----------               ---------  
Industrial                  102,033       15.2       55,570      12.7
                          ----------               ---------  
   Subtotal                 190,118       16.6      135,694      15.7
Restructuring and other 
 charges                    (46,335)                      -
General corporate expenses  (51,904)                (44,654)
Interest expense, net       (19,238)                 (8,668)
                          ----------               ---------  
Earnings before income 
 taxes                    $  72,641                $ 82,372
                          ----------               ---------  

GEOGRAPHIC INFORMATION:

Western Hemisphere        $  76,477       13.3     $ 51,564      10.8
Europe                       83,994       15.5       57,640      16.5
Asia                         31,509       14.9       26,174      16.1
Eliminations                 (1,862)                    316
                          ----------               ---------      
   Subtotal                 190,118       16.6      135,694      15.7
Restructuring and other 
 charges                    (46,335)                      -
General corporate expenses  (51,904)                (44,654)
Interest expense, net       (19,238)                 (8,668)
                          ----------               ---------  
Earnings before income 
 taxes                     $ 72,641                $ 82,372
                          ----------               ---------
                                   
(a) Certain prior year amounts have been reclassified to conform to
    the current year presentation.


   Short Name: Pall Corporation
   Category Code: QRT
   Sequence Number: 00005444
   Time of Receipt (offset from UTC): 20030603T214401+0100

    --30--CK/ny*

    CONTACT: Pall Corporation
             John Adamovich, 516/801-9808

    KEYWORD: NEW YORK UNITED KINGDOM INTERNATIONAL EUROPE
    INDUSTRY KEYWORD: BIOTECHNOLOGY MEDICAL MEDICAL DEVICES 
PHARMACEUTICAL CONFERENCE CALLS EARNINGS
    SOURCE: Pall Corporation

Today's News On The Net - Business Wire's full file on the Internet
                          with Hyperlinks to your home page.
                          URL: http://www.businesswire.com