RNS Number:4881R
Hercules Inc
30 October 2003

Release on Receipt

03-25-S

                     HERCULES REPORTS THIRD QUARTER RESULTS


Wilmington, DE, October 30, 2003 . . . Hercules Incorporated (NYSE: HPC) today
reported net income for the quarter ended September 30, 2003 of $19 million, or
$0.17 per diluted share. This compares to a loss of $35 million, or a loss of
$0.32 per diluted share, for the same period in 2002.

Earnings from ongoing operations(1) for the third quarter of 2003 were $0.21 per
diluted share. This compares to earnings on the same basis of $0.20 per diluted
share in the third quarter of 2002 (please refer to Table 2 for reconciliation
of earnings from ongoing operations to GAAP).

Net sales in the third quarter of 2003 were $463 million, an increase of 5% from
the same period last year. Compared with the third quarter of 2002, sales
increase was driven by the Euro's strength compared with the U.S. dollar.

Third quarter 2003 net sales, as compared with the same period in 2002 increased
in all regions of the world except North America: 12% in Europe; 7% in Asia
Pacific; 10% in Latin America; and declined 3% in North America.

Profit from operations in the third quarter of 2003 was $68 million compared
with $60 million for the same period in 2002. Profit from ongoing operations(1)
in the third quarter of 2003 was $74 million, a 7% improvement compared with $69
 million in the third quarter of 2002.

"In spite of significant challenges again in the third quarter, the people of
Hercules continue to deliver period over period gains," said Craig Rogerson,
Acting President and Chief Operating Officer. "Our improved results were
achieved in the face of higher non-cash pension expenses, higher energy and raw
material costs and a difficult pulp and paper marketplace, offset by the
strength of the Euro. We remain focused on our strategy of bringing value to our
customers, increasing our competitive advantage, improving productivity and
delivering significant financial improvement and growth primarily through Work
Process Redesign, our continuous improvement methodology."

Interest and debt expense which now includes preferred securities distributions
was $32 million in the third quarter of 2003, flat compared with the third
quarter of 2002. Capital spending was $8 million and $27 million in the third
quarter and nine-months 2003, respectively. Cash outflows for restructuring were
$3 million and $18 million in the third quarter and nine-months 2003,
respectively.

Total debt, including the preferred securities, was $1.373 billion at the end of
September 2003, a decrease of $134 million from year-end 2002 and a decrease of
$5 million from end of June 2003. Net debt (total debt less cash) was $1.151
billion at the end of September 2003, a decrease of $22 million and $56 million
from year-end 2002 and the end of June 2003, respectively.

Segment Results

In the Performance Products segment (Pulp and Paper, Aqualon), net sales in the
third quarter grew 3% while profit from operations improved 8% compared with the
same quarter last year. Net sales were down 3% and profit from operations
decreased 6% compared with the seasonally stronger second quarter of 2003.

In the Pulp and Paper Division, net sales grew 1% compared with the third
quarter of 2002 and declined 1% compared with the second quarter of 2003. Profit
from operations increased 4% compared with both the third quarter of 2002 and
the second quarter of 2003. Growth in sales compared with the third quarter last
year was driven by a 4% benefit from rate of exchange, offset in part by a 2%
decline in volume/mix and a 1% decline in price. In particular, the North
American paper industry remains challenging. Profit from operations benefited
from favorable rate of currency exchange, growth in South America and Work
Process Redesign improvements, partially offset by unfavorable volume/mix, lower
prices and higher raw material, energy and non-cash pension expenses.

Aqualon's net sales increased 6% compared with the third quarter of 2002 and
declined 7% compared with the second quarter of 2003. Profit from operations
improved 11% compared with the third quarter of 2002 and declined 11% versus the
second quarter of 2003. The stronger Euro compared to the U.S. dollar, higher
prices and lower costs resulted in favorable comparisons to the third quarter of
2002.

In the Engineered Materials and Additives segment (FiberVisions, Pinova), net
sales in the third quarter increased 10% compared with the third quarter of 2002
and declined 3% compared with the second quarter of 2003. Profit from operations
decreased $6 million and $1 million compared with the third quarter of 2002 and
the second quarter of 2003, respectively.

Third quarter 2003 net sales in FiberVisions increased 20% compared with the
third quarter of 2002 and decreased 1% compared with the second quarter of 2003.
With the adoption of FIN 46, the Company now consolidates the bi-component fiber
joint venture, ES FiberVisions. The consolidation versus the equity method added
13% to net sales in the third quarter compared with the prior year. Profit from
operations in the third quarter of 2003 compared with the same quarter last year
was flat with higher polymer costs, non-cash pension expenses and restructuring
costs, offset by rate of exchange and price improvement from the contractual
pass through of higher raw material costs.

Pinova's third quarter net sales declined 16% and 9% compared with the third
quarter of 2002 and the second quarter of 2003, respectively. Profit from
operations was down $6 million compared with the third quarter of 2002 and was
flat compared with the second quarter of 2003. Lower profits in the third
quarter were driven by lower volumes and higher non-cash pension expenses.

 Outlook

"As we have indicated previously, we expect to deliver double-digit earnings per
share growth in 2003 and 2004," said Mr. Rogerson. "Although the external
environment remains challenging, the strength of our businesses combined with
productivity improvements from Work Process Redesign should continue to drive
our operating results."

The Company expects to change the accounting for its ESOP during the fourth
quarter of 2003 and adopt the provisions of SOP 93-6. The ESOP is used to fund
obligations related to the Company's 401(k) plan. The Company has been applying
the grandfathered provisions of SOP 76-3 since the acquisition of BetzDearborn.
Significant changes have occurred within the ESOP and the Company. Application
of SOP 93-6 results in accounting and expense recognition consistent with the
substance of the Hercules 401(k) plan. As a result of this accounting change,
2003 earnings will increase by approximately $ 0.06 per diluted share. In
addition, the Company will also restate prior periods for this change in
accounting upon the release of fourth quarter earnings.

Third Quarter Conference Call

The Company will hold a teleconference for investors and analysts on October
30th beginning at 9 AM EST. To participate in the conference call, dial
973-582-2749, 10 to 15 minutes prior to the call.


                                        # # #

Hercules manufactures and markets chemical specialties globally for making a
variety of products for home, office and industrial markets. For more
information, visit the Hercules website at www.herc.com.

This news release includes forward-looking statements, as defined in the Private
Securities Litigation Reform Act of 1995, reflecting management's current
analysis and expectations, based on what management believes to be reasonable
assumptions. Forward-looking statements may involve known and unknown risks,
uncertainties and other factors, which may cause the actual results to differ
materially from those projected, stated or implied, depending on such factors
as: ability to generate cash, ability to raise capital, ability to refinance,
the result of the pursuit of strategic alternatives, ability to execute work
process redesign and reduce costs, business climate, business performance,
economic and competitive uncertainties, higher manufacturing costs, reduced
level of customer orders, changes in strategies, risks in developing new
products and technologies, environmental and safety regulations and clean-up
costs, foreign exchange rates, the impact of changes in the value of pension
fund assets and liabilities, changes in generally accepted accounting
principles, adverse legal and regulatory developments, including increases in
the number or financial exposures of claims, lawsuits, settlements or judgments,
or the inability to eliminate or reduce such financial exposures by collecting
indemnity payments from insurers, the impact of increased accruals and reserves
for such exposures, and adverse changes in economic and political climates
around the world, including terrorist activities and international hostilities.
Accordingly, there can be no assurance that the Company will meet future
results, performance or achievements expressed or implied by such
forward-looking statements. As appropriate, additional factors are contained in
other reports filed by the Company with the Securities and Exchange Commission.
This paragraph is included to provide safe harbor for forward-looking
statements, which are not generally required to be publicly revised as
circumstances change, and which the Company does not intend to update.

Media Contact:             John S. Riley          (302) 594-6025
Investor Contact:          Allen A. Spizzo        (302) 594-6491


HERCULES INCORPORATED      
CONSOLIDATED STATEMENT OF INCOME  
(Dollars in millions, except per share data) (Unaudited) 

                                                                                                                      
  Table 1                                                               THREE MONTHS                    NINE MONTHS     
  As Reported(2)                                                     ENDED SEPTEMBER 30              ENDED SEPTEMBER 30 
                                                                       2003      2002                  2003      2002   
       
  Net sales                                                            $463      $443                $1,388    $1,282 

  Cost of sales                                                         289       273                   872       783 

  Selling, general and administrative expenses                           91        86                   275       258 

  Research and development                                                9        11                    29        32 

  Intangible asset amortization(3)                                        2         2                     6         7 

  Other operating expense, net                                            4        11                     5        35 

  Profit from operations                                                 68        60                   201       167 

  Interest and debt expense                                              32        32                    99       122 

  Other expense, net                                                      7        67                    17       116 

  Income (loss) before income taxes and equity income                    29      (39)                    85      (71) 

  Provision (benefit) for income taxes                                   10       (4)                    23      (11) 

  Income (loss) before equity income                                     19      (35)                    62      (60) 

  Equity in income of affiliated companies                                -         -                     -         1 

  Net income (loss) from continuing operations before                                                                 
  discontinued operations and cumulative effect of                       19      (35)                    62      (59) 
  changes in accounting principle                                                                                     

  Discontinued operations                                                 -         -                     2     (199) 

  Net income (loss) before cumulative effect of                          19      (35)                    64     (258) 
  changes in accounting principle                                                                                     

  Cumulative effect of changes in accounting                              -         -                  (28)     (368) 
  principle, net of tax                                                                                               

  Net income (loss)                                                    $ 19    $ (35)                   $36    $(626) 
  Basic and diluted earnings (loss) per share:                                                                        
                                                                                                                      
  Continuing operations                                                0.17    (0.32)                  0.56    (0.54) 

  Discontinued operations                                                 -         -                  0.02    (1.83) 

  Cumulative effect of changes in accounting                              -         -                (0.26)    (3.37) 
  principle                                                                                                           

  Net income (loss)                                                    0.17    (0.32)                  0.32    (5.74) 

  Weighted average # of basic shares (millions)                       110.9     109.2                 110.3     109.2 

  Weighted average # of diluted shares (millions)                     111.1     109.2                 110.5     109.2 

  Income (loss) before income taxes and equity income                    29      (39)                    85      (71) 

  Interest, debt expense and preferred security                          32        32                    99       122 
  distributions                                                                                                       

  EBIT                                                                   61       (7)                   184        51 

  Depreciation and amortization(3)                                       24        22                    70        67 

  EBITDA(4)                                                              85        15                   254       118 
 


  (Unaudited) 
                                                                                                          
  Segment Data                                                 Reported                       
  (Dollars in millions)                                                                       
                                                  THREE MONTHS           NINE MONTHS          
                                               ENDED SEPTEMBER 30    ENDED SEPTEMBER 30           
                                               2003         2002        2003      2002 
  Net Sales From Continuing Operations                                                        
  By Industry Segment                                                                         

  Performance Products                         $371         $359      $1,111    $1,042 

  Engineered Materials and Additives             92           84         277       240 

  Total                                        $463         $443      $1,388    $1,282 

  Profit From Continuing Operations                                                           
  By Industry Segment                                                                         

  Performance Products                         $ 68         $ 63       $ 196     $ 183 

  Engineered Materials and Additives              2            8           7        14 

  Corporate Items                               (2)         (11)         (2)      (30) 

  Total                                        $ 68         $ 60       $ 201     $ 167 

  EBITDA(4)                                      85           15         254       118 

 
  (Unaudited) 

  Table 2                                                                                                             

  Reconciliation to                                                                                                   
  Ongoing                                  THREE MONTHS                                     THREE MONTHS            
  Operations                        ENDED SEPTEMBER 30, 2003                         ENDED SEPTEMBER 30, 2002           
  September 30,                                                                                                       
  2003                                                                                                                

  (Dollars in                  Net   Basic &        Profit   EBITDA            Net    Basic &        Profit    EBITDA  
  millions,                 Income   Diluted          From                  Income    Diluted          From           
  except per share)         (Loss)       EPS    Operations                  (Loss)        EPS    Operations            

  From Table 1                $19     $0.17           $68       $85         $(35)    $(0.32)           $60        $15 

  Income (loss)                19      0.17            68        85          (35)     (0.32)            60         15 
  before                                                                                                              
  discontinued                                                                                                        
  operations                                                                                                          

  Restructuring                 2      0.02             3         3             4       0.03             7          7 
  costs(5)                                                                                                            

  Proxy Costs(5)                2      0.02             3         3             -          -             -          - 

  Asbestos(5)                   -         -             -         -            42       0.39             -         65 
  Other gains and                                                                                                     

  losses, net,                  1      0.01             -         -             1       0.01             1          1 
  related to                                                                                                          
  divested                                                                                                            
  businesses(5)                                                                                                       

  Other(5)                      1         -             -         1             1       0.01             1          1 

  Subtotal                    $ 6     $0.05           $ 6       $ 7           $48      $0.44           $ 9        $74 

  Tax benefit                                                                                                         
  attributable to             (1)    (0.01)             -         -             -          -             -          - 
  donation of                                                                                                         
  intellectual                                                                                                        
  property                                                                                                            

  Adjustment to                 -         -             -         -             9       0.08             -          - 
  statutory tax                                                                                                       
  rate                                                                                                                

  Ongoing                     $24     $0.21           $74       $92           $22      $0.20           $69        $89 
  Operations(1)                                                                                                       
 

  (Unaudited) 
                                                                                                                      
  Table 3                                                                                                             
 
  Reconciliation to                        NINE MONTHS                                      NINE MONTHS              
  Ongoing                           ENDED SEPTEMBER 30, 2003                         ENDED SEPTEMBER 30, 2002           
   Operations                                                                                                           
  September 30,                                                                                                       
  2003                                                                                                                
 
 (Dollars in                   Net   Basic &        Profit   EBITDA           Net    Basic &        Profit     EBITDA  
  millions,                 Income   Diluted          From                 Income    Diluted          From           
  except per share)         (Loss)       EPS    Operations                 (Loss)        EPS    Operations            

  From Table 1                $36     $0.32          $201      $254        $(626)    $(5.74)          $167       $118 

  Discontinued                (2)    (0.02)             -         -           199      $1.83             -          - 
  operations                                                                                                          

  Cumulative effect                                                                                                   
  of changes in                28      0.26             -         -           368       3.37             -          - 
  accounting                                                                                                          
  principle, net of                                                                                                   
  tax                                                                                                                 

  Income (loss)                                                                                                       
  before                                                                                                              
  discontinued                 62      0.56           201       254          (59)     (0.54)           167        118 
  operations and                                                                                                      
  changes in                                                                                                          
  accounting                                                                                                          
  principle                                                                                                           

  Restructuring                 2      0.02             4         4            10       0.09            16         16 
  costs(5)                                                                                                            

  Asset                         -         -             -         -             4       0.04             6          6 
  Impairments(5)                                                                                                      

  Proxy Costs(5)                2      0.02             3         3             -          -             -          - 

  Debt Prepayment                                                                                                     
  and Write-Off of              -         -             -         -            28       0.25             -         43 
  Debt Issuance                                                                                                       
  Costs(5)                                                                                                            

  Asbestos(5)                   -         -             -         -            42       0.39             -         65 

  Other gains and                                                                                                     
  losses, net,                  3      0.03             3         3           (1)     (0.01)           (1)        (1) 
  related to                                                                                                          
  divested                                                                                                            
  businesses(5)                                                                                                       

  Other(5)                      2      0.01           (4)         1             4       0.04             5          5 

  Subtotal                    $ 9     $0.08           $ 6      $ 11          $ 87      $0.80          $ 26       $134 

  Items related to                                                                                                    
  discontinued                                                                                                        
  operations(1) (5)                                                                                                   

  Interest Expense              -         -             -         -            17       0.15             -          - 

  Distribution                  -         -             -         -           (3)     (0.03)           (5)        (5) 
  Agreement                                                                                                           

  Corporate Costs               -         -             -         -           (3)     (0.03)           (4)        (4) 

  Subtotal                      -         -             -         -          $ 11      $0.09         $ (9)      $ (9) 

  Tax benefit                                                                                                         
  attributable to             (8)    (0.07)             -         -             -          -             -          - 
  donation of                                                                                                         
  intellectual                                                                                                        
  property                                                                                                            

  Adjustment to                 -         -             -         -            14       0.13             -          - 
  statutory tax                                                                                                       
  rate                                                                                                                

  Ongoing                     $63     $0.57          $207      $265          $ 53      $0.48          $184       $243 
  Operations(1)                                                                                                       
 
(1)  Ongoing operations and EBITDA are non-GAAP financial measures. The ongoing 
     operations include Pulp and Paper, Aqualon, FiberVisions and Pinova. 
     Unaudited profit from ongoing operations and EBITDA (see Note 3) exclude
     restructuring and other costs and includes the effects of the General 
     Electric Specialty Materials "GESM" distribution agreement, which became 
     effective on April 29, 2002.

As a result of the BetzDearborn Water Treatment Business divestiture and
corresponding debt repayment, Hercules will no longer incur costs related to
ESOP expense and certain corporate costs for personnel who supported the Water
Treatment Business. Had these costs not existed in the nine months ended
September 30, 2002, profit and EBITDA from ongoing operations would have been
higher by $4 million.

Includes an adjustment to interest expense in the nine months ended
September 30, 2002 to reflect paydown of debt with proceeds from the
BetzDearborn Water Treatment Business divestiture.
     
(2)  Hercules 2003 results reflect adoption of FIN 46 in the third quarter 2003.

(3)  Net of amortization of debt issuance costs.

(4)  Calculated as income from continuing operations before taxes plus interest 
     expense, preferred security distributions, depreciation and amortization, 
     net of amortization of debt issuance costs.
     
(5)  After tax, assuming a 36% effective tax rate for 2003 and a 35% statutory 
     tax rate for 2002.


                      This information is provided by RNS
            The company news service from the London Stock Exchange
END
QRTUROURORRROAA