UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

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

                For the quarterly period ended September 30, 2001
                          Commission file number 1-496

                              HERCULES INCORPORATED

                             A Delaware corporation
                  I.R.S. Employer Identification No. 51-0023450
                                 Hercules Plaza
                            1313 North Market Street
                         Wilmington, Delaware 19894-0001
                             Telephone: 302-594-5000

          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   ___


          As of October 31, 2001, 108,501,991 shares of registrant's common
          stock were outstanding.

                         PART I - FINANCIAL INFORMATION

ITEM 1.     FINANCIAL STATEMENTS.

HERCULES INCORPORATED
CONSOLIDATED STATEMENT OF OPERATIONS




(Dollars in millions, except per share)                                                (Unaudited)
                                                                      Three Months                 Nine Months
                                                                         Ended                        Ended
                                                                      September 30,               September 30,
                                                                    2001         2000           2001         2000
                                                                    ----         ----           ----         ----
                                                                                              
Net sales                                                         $   637      $   815      $ 2,009       $ 2,435
Cost of sales                                                         349          463        1,133         1,375
Selling, general, and administrative expenses                         179          210          564           613
Research and development                                               16           20           52            61
Goodwill and intangible asset amortization                             19           20           57            60
Other operating (income) expense, net                                  43         (105)         (19)          (83)
                                                                  --------     -------      --------      -------
Profit from operations                                                 31          207          222           409

Interest and debt expense                                              46           42          154           116
Preferred security distributions of subsidiary trusts                  15           23           44            69
Other expense, net                                                     (6)         (13)          (5)          (14)
                                                                  --------     -------      --------      -------
(Loss) income before income taxes and equity loss                     (36)         129           19           210
Provision for income taxes                                             29           54           67            83
                                                                  --------     -------      --------      -------
(Loss) income before equity loss                                      (65)          75          (48)          127
Equity loss of affiliated companies, net of tax                        (6)          --          (10)           --
                                                                  --------     -------      --------      -------
Net (loss) income                                                 $   (71)     $    75      $   (58)      $   127
                                                                  =======      =======      =======       =======
(Loss) earnings per share:
Basic                                                             $ (0.66)     $  0.70      $ (0.54)      $  1.19
                                                                  =======      =======      =======       =======
Diluted                                                           $ (0.66)     $  0.70      $ (0.54)      $  1.18
                                                                  =======      =======      =======       =======
Dividends per share                                               $    --      $  0.08      $    --       $  0.62
                                                                  =======      =======      =======       =======






                 See accompanying notes to financial statements.


                                       2

HERCULES INCORPORATED
CONSOLIDATED BALANCE SHEET



(Dollars in millions)                                                             (Unaudited)
                                                                       September 30,        December 31,
                                                                            2001                 2000
                                                                            ----                 ----
ASSETS
Current assets
                                                                                       
   Cash and cash equivalents                                             $    52               $    54
   Accounts and notes receivable, net                                        467                   550
   Other current assets                                                       74                    76
   Inventories
       Finished products                                                     133                   171
       Materials, supplies, and work in process                              110                   134
   Deferred income taxes                                                      41                    37
                                                                         -------               -------
       Total current assets                                                  877                 1,022

Property, plant, and equipment                                             2,267                 2,564
Accumulated depreciation and amortization                                 (1,330)               (1,460)
                                                                         -------               -------
Net property, plant, and equipment                                           937                 1,104

Goodwill and other intangible assets, net                                  2,292                 2,391
Other assets                                                                 755                   792
                                                                         -------               -------
       Total assets                                                      $ 4,861               $ 5,309
                                                                         =======               =======
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
   Accounts payable                                                      $   210               $   259
   Accrued expenses                                                          381                   385
   Short-term debt                                                           205                   261
   Income taxes payable                                                       66                    17
                                                                         -------               -------
       Total current liabilities                                             862                   922

Long-term debt                                                             2,022                 2,342
Deferred income taxes                                                        191                   187
Postretirement benefits and other liabilities                                428                   420
Commitments and contingencies                                                 --                    --
Company-obligated preferred securities of subsidiary trusts                  623                   622

Stockholders' equity
   Common stock (shares issued: 2001 -
       159,984,444; 2000 - 159,984,444)                                       83                    83
   Additional paid-in capital                                                703                   726
   Unearned compensation                                                    (108)                 (115)
   Other comprehensive losses                                               (189)                 (143)
   Retained earnings                                                       2,099                 2,157
                                                                         -------               -------
                                                                           2,588                 2,708
   Reacquired stock, at cost (shares: 2001-
        51,502,132; 2000 - 52,442,393)                                    (1,853)               (1,892)
                                                                         -------               -------
        Total stockholders' equity                                           735                   816
                                                                         -------               -------
           Total liabilities and stockholders' equity                    $ 4,861               $ 5,309
                                                                         =======               =======



                 See accompanying notes to financial statements.


                                       3

HERCULES INCORPORATED
CONSOLIDATED STATEMENT OF CASH FLOW




(Dollars in millions)                                                                  (Unaudited)
                                                                             Nine Months Ended September 30,
                                                                                 2001                2000
                                                                                 ----                ----
                                                                                            
Net cash provided by operations                                                $   72               $  86
                                                                               ------               -----
CASH FLOW FROM INVESTING ACTIVITIES:
Capital expenditures                                                              (56)               (155)
Proceeds of investment and fixed asset disposals                                  347                 416
Acquisitions, net of cash acquired                                                 --                  (6)
Other, net                                                                         (7)                (22)
                                                                               ------               -----
    Net cash provided by investing activities                                     284                 233
                                                                               ======               =====
CASH FLOW FROM FINANCING ACTIVITIES:
Long-term debt proceeds                                                           323                 527
Long-term debt repayments                                                        (595)               (838)
Change in short-term debt                                                         (98)                 54
Common stock issued                                                                15                  10
Common stock reacquired                                                            (1)                 (1)
Dividends paid                                                                     --                 (86)
                                                                               ------               -----
    Net cash (used in) financing activities                                      (356)               (334)
                                                                               ------               -----
Effect of exchange rate changes on cash                                            (2)                 --
                                                                               ------               -----
Net (decrease) in cash and cash equivalents                                        (2)                (15)
Cash and cash equivalents - beginning of period                                    54                  63
                                                                               ------               -----
Cash and cash equivalents - end of period                                      $   52               $  48
                                                                               ======               =====
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for:
        Interest (net of amount capitalized)                                   $  112               $ 107
        Preferred security distributions of subsidiary trusts                      47                  62
        Income taxes                                                               26                  13
Noncash investing and financing activities:
        Incentive and other employee benefit plan stock issuances                   9                  12
        Acquisition of minority interest                                           --                 (11)



                See accompanying notes to financial statements.


                                       4

HERCULES INCORPORATED
CONSOLIDATED STATEMENT OF COMPREHENSIVE (LOSS) INCOME





(Dollars in millions)                             (Unaudited)
                                 Three Months Ended          Nine Months Ended
                                      September 30,            September 30,
                                  2001        2000         2001          2000
                                  ----        ----         ----          ----
                                                            
Net (loss) income                 $ (71)      $  75        $ (58)       $ 127
Foreign currency translation         20         (18)         (46)         (83)
                                  -----       -----        -----        -----
Comprehensive (loss) income       $ (51)      $  57        $(104)       $  44
                                  =====       =====        =====        =====



                 See accompanying notes to financial statements.


                                       5

                              HERCULES INCORPORATED
                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)

1.       These condensed consolidated financial statements of Hercules
Incorporated ("Hercules" or the "Company") are unaudited, but in the opinion of
management include all adjustments necessary to present fairly in all material
respects Hercules' financial position and results of operations for the interim
periods. These condensed consolidated financial statements should be read in
conjunction with the accounting policies, financial statements and notes
included in Hercules' annual report on Form 10-K for the year ended December 31,
2000, as amended. Certain prior period amounts have been reclassified to conform
to the current period presentation.

         Pursuant to Securities and Exchange Commission ("SEC") Regulation S-X,
Rule 3-10, the Company is required to provide condensed consolidating financial
information on the Company and its subsidiaries in a prescribed format in all
periodic reports filed with the SEC. The information necessary to present all of
the required disclosures was not available in time to be included in this Form
10-Q filing. The Company is in the process of preparing the required condensed
consolidating financial information and intends to file an amended Form 10-Q,
which will include this information as soon as it is available.

2.       Revenue Recognition - The Company recognizes revenue when the earnings
process is complete. This generally occurs when products are shipped to the
customer or services are performed in accordance with terms of the agreement,
title and risk of loss have been transferred, collectibility is probable and
pricing is fixed and determinable. Accruals are made for sales returns and other
allowances based on the Company's experience. The corresponding shipping and
handling costs are included in cost of sales.

3.       Derivatives Instruments and Hedging - On January 1, 2001, the Company
adopted Statement of Financial Accounting Standards No. 133, "Accounting for
Derivative Instruments and Hedging Activities," as amended ("SFAS 133"). The
standard requires that all derivative instruments be recorded on the balance
sheet at their fair values. The Company has not designated any derivative as a
hedge instrument and accordingly, changes in fair value of derivatives are
recorded each period in earnings. The adoption of SFAS 133 did not result in a
pre-tax or post-tax cumulative-effect-type adjustment to income, and did not
result in a change to other comprehensive losses.

         Under procedures and controls established by the Company's risk
management policies, the Company strategically enters into contractual
arrangements (derivatives) in the ordinary course of business to reduce the
exposure to foreign currency exchange rates and interest rates.

         The Company's risk management policies establish a variety of approved
derivative instruments to be utilized in each risk management program and the
level of exposure coverage based on the assessment of risk factors. Derivative
instruments utilized include forwards, swaps and options. The Company has not
designated any non-derivatives as hedging instruments.

         The Company uses forward exchange contracts and options, generally no
greater than three months in term, to reduce its net currency exposure. The
objective of this program is to maintain an overall balanced position in foreign
currencies so that exchange gains and losses resulting from exchange rate
changes, net of related tax effect, are minimized. The Company has used interest
rate swap agreements to manage interest costs and risks associated with changing
rates.

         Counterparties to the forward exchange, currency swap and interest swap
contracts are major financial institutions. Credit loss from counterparty
nonperformance is not anticipated. During 2000, the interest rate swap portfolio
was substantially terminated.


                                       6

4.       Business Combinations and Intangible Assets - In June 2001, the
Financial Accounting Standards Board ("FASB") approved the issuance of Statement
of Financial Accounting Standards No. 141, "Business Combinations" ("SFAS 141"),
and Statement of Financial Accounting Standards No. 142, "Goodwill and Other
Intangible Assets" ("SFAS 142"). For Hercules, these statements will generally
become effective January 1, 2002, although business combinations initiated after
June 30, 2001 are subject to the non-amortization and purchase accounting
provisions.

         SFAS 142 stipulates that goodwill and other intangible assets with
indefinite lives are no longer subject to amortization, but must be evaluated
periodically for impairment beginning January 1, 2002. Hercules is currently in
the process of conducting an assessment of the actual impact of the
non-amortization provision of SFAS 142 on its diluted earnings per share. The
assessment of goodwill for impairment is a complex issue in which the Company
must determine, among other things, the fair value of each defined component of
its reporting units. It is, therefore, not possible at this time to reasonably
estimate the impact that the impairment assessment provision will have on
Hercules' financial statements.

         In addition, in June 2001, the FASB approved the issuance of Statement
of Financial Accounting Standards No. 143, "Accounting for Asset Retirement
Obligations" ("SFAS 143"). SFAS 143 establishes accounting standards for the
recognition and measurement of legal obligations associated with the retirement
of tangible long-lived assets. SFAS 143 will become effective for the Company on
January 1, 2003 and requires recognition of a liability for an asset retirement
obligation in the period in which it is incurred. Management is in the process
of evaluating the impact this standard will have on the Company's financial
statements.

         In October 2001, the FASB issued Statement of Financial Accounting
Standards No. 144, "Accounting for the Impairment or Disposal of Long-Lived
Assets" ("SFAS 144"). SFAS 144 addresses financial accounting and reporting for
the impairment or disposal of long-lived assets. The provisions of this
statement are effective for financial statements issued for fiscal years
beginning after December 15, 2001. Management is in the process of evaluating
the impact this standard will have on the Company's financial statements.

5.       The following table shows the amounts used in computing (loss) earnings
per share and the effect on income and the weighted-average number of shares of
dilutive potential common stock:




(Amounts in millions, except per share data):                   Three Months               Nine Months
                                                                   Ended                      Ended
                                                                September 30,              September 30,
                                                             2001          2000         2001             2000
Basic
                                                                                          
        Net (loss) income                                  $   (71)      $    75      $   (58)        $   127
        Weighted-average shares outstanding                  108.4         107.4        108.1           107.1
                                                           -------       -------      -------         -------
        (Loss) earnings per share                          $ (0.66)      $  0.70      $ (0.54)        $  1.19
                                                           =======       =======      =======         =======
Diluted
        Net (loss) income                                  $   (71)      $    75      $   (58)        $   127
        Interest on convertible debentures                      --            --           --              --
                                                           -------       -------      -------         -------
        Net (loss) income for (loss)
          earnings per share calculation                   $   (71)      $    75      $   (58)        $   127
                                                           =======       =======      =======         =======
        Weighted-average shares outstanding                  108.4         107.4        108.1           107.1
        Debentures                                             0.2           0.2          0.2             0.2
                                                           -------       -------      -------         -------
        Adjusted weighted-average shares                     108.6         107.6        108.3           107.3
                                                           -------       -------      -------         -------
        (Loss) earnings per share                          $ (0.66)      $  0.70      $ (0.54)        $  1.18
                                                           =======       =======      =======         =======



                                       7

6.       Costs and expenses include depreciation of $24 million and $32 million
for the three months ended September 30, 2001 and 2000, respectively, and $77
million and $99 million for the nine months ended September 30, 2001 and 2000,
respectively.

7.       Other operating (income) expense for the three and nine months ended
September 30, 2001 includes environmental charges of $2 million and $6 million,
respectively. Both periods also include non-recurring restructuring charges of
$45 million associated with the comprehensive cost reduction and work process
redesign program (see Note 10), partially offset by $5 million and $7 million in
restructuring reversals pertaining to prior year plans for the quarter and
nine-month periods. The nine months ended September 30, 2001 includes $74
million in net gains from the sale of the Company's hydrocarbon resins business,
select portions of its rosin resins business, its peroxy chemicals business and
its 50% interest in Hercules-Sanyo, Inc. Partially offsetting these gains are $5
million of executive severance charges, $3 million in non-recurring fees related
to the 2001 proxy contest and other matters and $1 million in project
abandonment costs.

         Other operating (income) expense for the three and nine months ended
September 30, 2000 includes integration costs associated with the BetzDearborn
acquisition of $1 million and $4 million, respectively, environmental charges of
$1 million and $7 million, respectively, and $9 million of net restructuring
charges for both periods. Both periods also include the gain of $168 million on
the sale of the Food Gums business, partially offset by $51 million of asset
impairment charges primarily in the FiberVisions business. Additionally, the
three and nine months ended September 30, 2000 include charges of $1 million and
$25 million, respectively, associated with the sale of the nitrocellulose
business, partially offset by $11 million in recoveries of insurance and
environmental claims for the nine months ended September 30, 2000.

8.       Interest and debt costs are summarized as follows:




(Dollars in millions)          Three Months                 Nine Months
                                  Ended                        Ended
                               September 30,               September 30,
                           2001             2000       2001              2000
                                                             
Costs incurred            $ 46              $ 45       $158              $124
Amount capitalized          --                 3          4                 8
                          ----              ----       ----              ----
Interest expense          $ 46              $ 42       $154              $116
                          ====              ====       ====              ====



9.       Other expense, net, for the three and nine months ended September 30,
2001 includes approximately $3 million and $6 million, respectively, for
litigation costs, $1 million and $4 million, respectively, of miscellaneous
discounts and losses from the sale of assets of $2 million and $1 million,
respectively. Interest income of $1 million and $4 million, respectively, is
included for the three and nine month periods and foreign currency gains of
approximately $4 million, partially offset by rent expense of $1 million are
included in the nine months ended September 30, 2001. Litigation costs, rent
expense and asset sales primarily relate to former operations of the Company.

         Other expense, net, for the three and nine months ended September 30,
2000 includes losses of $4 million and $2 million, respectively, associated with
the sale of properties in the BetzDearborn division. Additionally, the three and
nine month periods include litigation costs of $4 million and $6 million,
respectively, primarily associated with former operations of the Company and
bank charges of $1 million and $2 million, respectively. Miscellaneous discounts
of $2 million and $3 million are also included for the three and nine month
periods. Offsetting these expenses is interest income of $2 million and $6
million for the three and nine months ended September 30, 2000. The three and
nine month periods also include miscellaneous costs of $2 million and $5
million, respectively, that pertain to the Company's foreign operations.

10.      The consolidated balance sheet reflects liabilities for employee
severance benefits and other exit costs of $53 million and $47 million,
respectively, at September 30, 2001 and 2000. During September 2001, management


                                       8

authorized and committed to a plan to reduce the workforce as part of the
comprehensive cost reduction and work process redesign program. The Company
incurred restructuring charges of $45 million, which includes charges of $41
million for employee termination benefits and $4 million for exit costs related
to facility closures. Under this plan, approximately 880 employees will be
terminated. The plan includes reductions throughout the Company with the
majority of them from support functions as well as the Process Chemicals and
Services segment.

         The restructuring liabilities also include amounts relating to the 1998
plan initiated upon the acquisition of BetzDearborn and additional plans that
the Company committed to in 2000 relating to the restructuring of the Process
Chemicals and Services segment and corporate realignment due to the divestiture
of non-core businesses. The total number of employee terminations relating to
the 1998 plan is 889. The total number of employee terminations relating to the
2000 plans is 212. Actions under the 1998 plans were substantially complete as
of December 31, 2000; actions under the 2000 plans will be substantially
completed by the end of 2001.

         Pursuant to the above plans, approximately 280 employees were
terminated during the nine months ended September 30, 2001. Cash payments during
the periods ended September 30, 2001 and 2000 included $9 million and $43
million, respectively, for severance benefits and other exit costs. Severance
benefits paid during the current year represent the continuing benefit streams
of previously terminated employees as well as those terminated in the current
year. During the second and third quarters of 2001, the Company completed
assessments of the remaining expenditures for the 1998 BetzDearborn plan and the
2000 plans, respectively. As a result of these assessments, the estimates for
severance benefits and other exit costs were lowered by $17 million, with
corresponding reductions to goodwill and expense of $10 million and $7 million,
respectively. The lower than planned severance benefits are the result of higher
than anticipated attrition, with voluntary resignations not requiring the
payment of termination benefits. A reconciliation of activity with respect to
the liabilities established for these plans is as follows:



(Dollars in millions)                                             Nine Months Ended September 30,
                                                                     2001                2000
                                                                     ----                ----
                                                                                   
Balance at beginning of year                                          $ 34               $ 77
    Additional termination benefits and other exit costs                45                 17
    Cash payments                                                       (9)               (43)
    Reversals                                                          (17)                (4)
                                                                      ----               ----
Balance at end of period                                              $ 53               $ 47
                                                                      ====               ====



         The balance at the end of the period represents severance benefits and
other exit costs of which $45 million pertains to the 2001 restructuring plan,
$4 million pertains to the 1998 BetzDearborn plan and $4 million relates to
other restructuring plans initiated in 2000.


                                       9

11.      A summary of short-term and long-term debt follows:




(Dollars in millions)                        September 30,         December 31,
                                                 2001                2000
                                                 ----                ----
SHORT-TERM:

                                                             
Banks                                             $ 19              $118
Current maturities of long-term debt               186               143
                                                  ----              ----
                                                  $205              $261
                                                  ====              ====


         At September 30, 2001, the Company had $55 million of unused lines of
credit that may be drawn as needed. Lines of credit in use at September 30, 2001
were $19 million.




(Dollars in millions)                                             September 30,           December 31,
                                                                       2001                   2000
                                                                       ----                   ----
LONG-TERM:

                                                                                    
6.60% notes due 2027                                                 $   100               $   100
6.625% notes due 2003                                                    125                   125
11.125% senior notes due 2007                                            400                   400
8% convertible subordinated debentures due 2010                            3                     3
Term loan tranche A due in varying amounts through 2003                  543                   875
Term loan tranche D due 2005                                             372                   375
Revolving credit agreement due 2003                                      517                   437
ESOP debt                                                                 84                   101
Term notes at various rates from 5.23% to 9.60% due
        in varying amounts through 2006                                   58                    65
Other                                                                      6                     4
                                                                     -------               -------
                                                                     $ 2,208               $ 2,485
Current maturities of long-term debt                                    (186)                 (143)
                                                                     -------               -------
Net long-term debt                                                   $ 2,022               $ 2,342
                                                                     =======               =======


         In 1998, the Company entered into a $3,650 million credit facility with
a syndicate of banks, which includes varying maturity term loans totaling $2,750
million, of which $543 million was outstanding at September 30, 2001. In
addition, the facility includes a $900 million revolving credit agreement, of
which $517 million was outstanding at September 30, 2001. Through this revolving
credit facility, a Canadian subsidiary of the Company can borrow up to U.S. $100
million equivalent from select lenders in Canada in Canadian dollars. As of
September 30, 2001, $66 million was outstanding under this facility. As of
September 30, 2001, $291 million of the multi-currency revolver was available
for use, however the Company's incremental borrowing capacity was approximately
$143 million. Actual availability under the revolving credit agreement is
constrained by the Company's ability to meet covenants in its senior credit
facility.

         On January 23, 2001, the Company's corporate credit rating was
downgraded by Standard & Poor's Rating Services to BB, which resulted in an
increase to the interest rates on the term loan tranche A to LIBOR + 2.75%, on
term loan tranche D to LIBOR + 3.25% and on the ESOP credit facility to 12.95%.

         Both the Company's senior credit facility and its ESOP credit facility
require quarterly compliance with certain financial covenants, including a
debt/EBITDA ratio ("leverage ratio"), an interest coverage ratio and minimum net
worth. Due to a delay in closing the sales of various Resins businesses, which
in turn delayed the pay down of debt, debt as of March 31, 2001 was
significantly higher than planned. As a result, the Company would have been out
of compliance with the leverage ratio covenant of its senior credit facility and
ESOP credit facility as of that date. On April 5, 2001, the Company's senior
credit facility bank syndicate and ESOP lender


                                       10

granted waivers with respect to compliance with the leverage ratio as of March
31, 2001 and one other covenant. In July 2001 and August 2001, respectively, the
Company's senior credit facility and its ESOP credit facility were amended to
modify certain covenants.

         While the Company expects to remain in compliance with its debt
covenants, future compliance is dependent upon generating sufficient EBITDA and
cash flow, which are, in turn, impacted by business performance, economic
climate, competitive uncertainties and possibly the resolution of contingencies,
including those set forth in Note 13.

         If the Company is not in compliance with debt covenants in the future,
it would pursue various alternatives, which may include, among other things,
refinancing of debt, debt covenant amendments or debt covenant waivers. However,
there can be no assurance that the Company would be successful in pursuing these
alternatives.

12.      Guaranteed Preferred Beneficial Interests in Subordinated Debentures
         consists of:



(Dollars in millions)                                September 30,     December 31,
                                                         2001              2000
                                                         ----              ----
                                                                    
9.42% Trust Originated Preferred Securities              $362              $362
6 1/2% CRESTS Units                                       261               260
                                                         ----              ----
                                                         $623              $622
                                                         ====              ====



13.      Commitments and Contingencies

ENVIRONMENTAL LITIGATION

         Hercules has been identified as a potentially responsible party ("PRP")
by U.S. federal and state authorities, or by private parties seeking
contribution, for the cost of environmental investigation and/or cleanup at
numerous sites. The estimated range of the reasonably possible share of costs
for the investigation and cleanup is between $82 million and $255 million. The
actual costs will depend upon numerous factors, including the number of parties
found responsible at each environmental site and their ability to pay; the
actual methods of remediation required or agreed to; outcomes of negotiations
with regulatory authorities; outcomes of litigation; changes in environmental
laws and regulations; technological developments; and the years of remedial
activity required, which could range from 0 to 30.

         Hercules becomes aware of sites in which it may be named a PRP in
investigatory and/or remedial activities through correspondence from the U.S.
Environmental Protection Agency (the "EPA"), or other government agencies, or
through correspondence from previously named PRPs, who either request
information or notify Hercules of its potential liability. Hercules has
established procedures for identifying environmental issues at its plant sites.
In addition to environmental audit programs, Hercules has environmental
coordinators who are familiar with environmental laws and regulations and act as
a resource for identifying environmental issues.

         On April 10, 2001, the United States Court of Appeals for the Eighth
Circuit ("Appeals Court") issued an opinion in the United States, et al. v.
Vertac Corporation, et al. In that opinion, the Appeals Court reversed an
October 12, 1993 grant of partial summary judgment by the U.S. District Court
for the Eastern District of Arkansas ("District Court"), which had held Hercules
jointly and severally liable for costs incurred and to be incurred at the
Jacksonville site, among other things, and remanded the case back to the
District Court for a determination of whether the harms at the site giving rise
to the government's claims are divisible. The Appeals Court also vacated the
District Court's finding that Hercules was liable for 97.4% of the costs at
issue, ordering that these issues be revisited following further proceedings
with respect to divisibility. Finally, the Appeals Court affirmed the judgment
of liability against Uniroyal.


                                       11

         The trial on remand commenced on October 8, 2001 and continued through
October 19, 2001. Proceedings are scheduled to resume on December 11, 2001. At
the trial, Hercules presented both facts and law to the District Court in
support of its belief that it should not be liable under CERCLA for some or all
of the costs incurred by the government in connection with the site because
those harms are divisible. Should Hercules prevail on remand, any liability to
the government will be either eliminated or reduced.

         In 1992, Hercules brought suit against its insurance carriers for past
and future costs for cleanup of certain environmental sites, Hercules
Incorporated v. Aetna Casualty & Surety Company, et al., Del. Super, C.A. No.
92C-10-105 and 90C-FE-195-1-CV (consolidated). In April 1998, the trial
regarding insurance recovery for the Jacksonville, Arkansas site (see discussion
above) was completed. The jury returned a "Special Verdict Form" with findings
that, in conjunction with the trial court's findings, were used by the trial
court to enter a judgment in August 1999. The judgment determined the amount of
Hercules' recovery for past cleanup expenditures and stated that Hercules is
entitled to similar coverage for costs incurred since September 30, 1997 and in
the future. Hercules has not included any insurance recovery in the estimated
range of possible investigation and cleanup costs above. Since entry of the
trial court's August 1999 order, Hercules has entered into settlement agreements
with several of its insurance carriers and has recovered certain settlement
monies. The terms of those settlements and the amounts recovered are
confidential. Hercules appealed certain of the trial court's rulings to the
Delaware Supreme Court. On August 15, 2001, the Delaware Supreme Court issued a
decision in Hercules Incorporated v. Aetna Casualty & Surety Company, et al.,
Del. Super., C.A. No. 92C-10-105 and 90C-FE-195-1-CV (consolidated). In its
decision, the Delaware Supreme Court affirmed the trial court in part, reversed
the trial court in part, and remanded the case for further proceedings. The
specific basis upon which the Delaware Supreme Court reversed the trial court
was the trial court's application of pro rata allocation to determine the extent
of the insurers' liability. At this time, proceedings at the trial court have
not yet commenced.

         At September 30, 2001, the accrued liability of $82 million for
environmental remediation represents management's best estimate of the probable
and reasonably estimable costs related to environmental remediation. The extent
of liability is evaluated quarterly. The measurement of the liability is
evaluated based on currently available information, including the process of
remedial investigations at each site and the current status of negotiations with
regulatory authorities regarding the method and extent of apportionment of costs
among other PRPs. While it is not feasible to predict the outcome of all pending
suits and claims, the ultimate resolution of these environmental matters could
have a material effect upon the results of operations and the financial position
of Hercules.

OTHER LITIGATION

         Hercules is a defendant in numerous lawsuits that arise out of, and are
incidental to, the conduct of its business. These suits concern issues such as
product liability, contract disputes, labor-related matters, patent
infringement, environmental proceedings, property damage and personal injury
matters.

         Hercules is a defendant in numerous asbestos-related personal injury
lawsuits and claims which typically arise from alleged exposure to asbestos
fibers from resin-encapsulated pipe and tank products which were sold by a
former subsidiary of Hercules to a limited industrial market, or from alleged
exposure to asbestos contained in facilities owned or operated by Hercules.
Lawsuits are received and matters are settled on a regular basis. In December
1999, Hercules entered into a Settlement Agreement to resolve the majority of
such matters then pending. In connection with that settlement, Hercules entered
into an agreement with several of its insurance carriers pursuant to which a
majority of the amounts paid will be insured. The terms of both agreements are
confidential. During 2000 and 2001, Hercules entered into additional settlement
agreements. The terms of these settlements are also confidential. In accordance
with the terms of the agreement with several of Hercules' insurance carriers,
the majority of the amounts paid and to be paid pursuant to these various
settlement agreements will be insured. Further, Hercules continues to pursue
additional insurance coverage from carriers who were not part of the previously
mentioned agreement.


                                       12

         Since the beginning of September 2001, Hercules, along with the other
defendants in the Thomas & Thomas Rodmakers action, (Case No. CV 99 07796 GHK
(CTx), U.S. District Court, Central District of California), has been sued in
nine California state court purported class actions brought on behalf of
indirect purchasers of carbon fiber. Six of these actions have been brought in
the Superior Court of California, Los Angeles County, and are captioned as
follows: Alden W. Badal, on behalf of himself and all others similarly situated,
v. Newport Adhesives and Composites, Inc., Case No. BC258615; Sean Connolly, on
behalf of himself and all others similarly situated, v. Newport Adhesives and
Composites, Inc., Case No. BC259202; Perry Proiette, on behalf of himself and
all others similarly situated, v. Newport Adhesives and Composites, Inc., et
al., Case No. BC257764; Gary Regier, on behalf of himself and all others
similarly situated, v. Newport Adhesives and Composites, Inc., et al., Case No.
BC258961; Todd Simon, on behalf of himself and all others similarly situated, v.
Newport Adhesives and Composites, Inc., et al., Case No. BC258404; and Jonathan
Yolles, on behalf of himself and all others similarly situated, v. Newport
Adhesives and Composites, Inc., et al., Case No. BC258671. Two of these actions
have been filed in the Superior Court of California, San Francisco County, and
are captioned as follows: Jubal DeLong, on behalf of himself and all others
similarly situated, v. Amoco Polymers, Inc., et al., Case No. 400652; and Elisa
Langsam, on behalf of herself and all others similarly situated, v. Newport
Adhesives and Composites, Inc., et al., Case No. 400408. Finally, one of these
actions has been brought in the Superior Court of California, San Joaquin County
- Stockton Branch, and is captioned as follows: Louis V. Ambrosio, Jr., on
behalf of himself and all others similarly situated, v. Amoco Polymers, Inc., et
al., Case No. CV015559. These actions all allege violations of the California
Business and Professions Code relating to alleged price fixing of carbon fiber
and unfair competition. Currently, steps are being taken to consolidate these
various actions. Hercules will deny liability and will vigorously defend each of
these actions.

         In May 2001, the Supreme Court of New York accepted a Special Referee's
Report and rejected Hercules' position in a case captioned Hexcel Corporation v.
Hercules Incorporated, Index No. 602293/99, Supreme Court of New York, County of
New York. In February 2001, Hexcel moved to confirm the Special Referee's Report
and Hercules crossmoved to confirm in part and reject in part the Special
Referee's Report. The Special Referee's Report, issued in January 2001,
recommended that Hercules be found liable to Hexcel for a total of approximately
$7.3 million plus interest. As a result, a judgment was entered against Hercules
in the amount of approximately $10 million. Hercules believes the court's
decision is incorrect, at least in part, as a matter of law and has appealed the
trial court's decision.

         In December 1999, BetzDearborn and Bill Blythe, its employee, were sued
by M.C. Dixon Lumber Company, Inc. (M.C. Dixon Lumber Company, Inc. v.
BetzDearborn and Bill Blythe, Circuit Court of Barbour County, Alabama, Case No.
99-0177). In this lawsuit, M.C. Dixon sought recovery for alleged damage to wood
drying kilns and other equipment, as well as lost production and other
consequential damages. M.C. Dixon alleged that these damages were caused by
BetzDearborn's negligence and breach of contract in the administration of the
water treatment program at M.C. Dixon's plant. On September 4, 2001, this case
went to trial. During the course of the trial, Hercules agreed to settle this
case for an amount which is confidential, but was in excess of $1.75 million. In
connection with that settlement, Hercules reached an agreement with one of
BetzDearborn's insurance carriers whereby BetzDearborn paid $1.75 million of the
settlement amount (that amount being the total of BetzDearborn's deductibles
under certain insurance policies) and that carrier paid the rest. As a condition
of that settlement, BetzDearborn and that carrier agreed that all amounts above
$1 million each may be subject to reallocation based on the possible
contribution by one of BetzDearborn's other insurance carriers, as well as
various potential coverage issues. While the outcome of the reallocation process
will not be known until it occurs, it is possible that BetzDearborn could
receive a partial refund of the amount it has paid to date, thereby reducing its
contribution to below $1.75 million; under no circumstances, however, will
BetzDearborn's total share of the settlement be less than $1 million or greater
than $3.5 million.


                                       13

         On September 28, 2000, Hercules sold its Food Gums Division to CP Kelco
ApS, a joint venture that Hercules entered into with Lehman Brothers Merchant
Banking Partners II, L.P. CP Kelco also acquired the biogums business of
Pharmacia Corporation (formerly Monsanto Company). In April 2001, CP Kelco U.S.,
Inc., a wholly-owned subsidiary of CP Kelco ApS, sued Pharmacia (CP Kelco U.S.,
Inc. v. Pharmacia Corporation, United States District Court for the District of
Delaware, Case No. 01-240-RRM) alleging federal securities fraud, common law
fraud, breach of warranties and representations and equitable fraud. In essence,
the lawsuit alleges that Pharmacia misrepresented the value of the biogums
business, resulting in damages to CP Kelco U.S., including the devaluation of CP
Kelco U.S.' senior debt by the securities markets. The complaint seeks over $430
million in direct damages, as well as punitive damages. In June 2001, Pharmacia
filed a third-party complaint against Lehman and Hercules. That complaint seeks
contribution and indemnification from Hercules and Lehman, jointly and
severally, for any damages that may be awarded to CP Kelco U.S. in its action
against Pharmacia. This lawsuit is in early discovery. Hercules believes that
the third-party lawsuit against Hercules and Lehman is without merit. Hercules
has denied any liability to Pharmacia and will vigorously defend this action.

         At September 30, 2001, the consolidated balance sheet reflects a
current liability of approximately $23 million for litigation and claims. These
amounts represent management's best estimate of the probable and reasonably
estimable losses and recoveries related to litigation or claims. The extent of
the liability and recovery is evaluated quarterly. While it is not feasible to
predict the outcome of all pending suits and claims, the ultimate resolution of
these matters could have a material effect upon the financial position of
Hercules, and the resolution of any of the matters during a specific period
could have a material effect on the quarterly or annual operating results for
that period.

14.      Segment Information



(Dollars in millions)                           Three Months                  Nine Months
                                                   Ended                        Ended
                                               September 30,                 September 30,
                                           2001            2000          2001            2000
Net Sales:
                                                                          
     Process Chemicals and Services     $   418         $   443       $ 1,239         $ 1,292
     Functional Products (a)                138             199           415             614
     Chemical Specialties (b)                81             173           355             530
     Reconciling Items                       --              --            --              (1)
                                        -------         -------       -------         -------
           Consolidated                 $   637         $   815       $ 2,009         $ 2,435
                                        =======         =======       =======         =======
Profit from Operations:
     Process Chemicals and Services     $    79         $    74       $   208         $   232
     Functional Products (a)                 33              45            94             150
     Chemical Specialties (b)                 7              13            33              46
     Reconciling Items                      (88)(c)          75(d)       (113)(c)         (19)(d)
                                        -------         -------       -------         -------
           Consolidated                 $    31         $   207       $   222         $   409
                                        =======         =======       =======         =======





               (a)  Net sales and Profit from operations in 2001 reflect the
                    divestitures of the food gums and nitrocellulose businesses
                    in 2000.

               (b)  Net sales and Profit from operations in 2001 reflect the
                    divestiture of the hydrocarbon resins, select rosins resins
                    and the peroxy chemicals businesses in 2001.

               (c)  Includes the following for the quarter and nine-month
                    periods ended September 30, 2001, respectively: goodwill and
                    intangible asset amortization of $19 million and $57
                    million,


                                       14

                    environmental charges of $2 million and $6 million and $27
                    million and $72 million of other corporate items not
                    specifically allocated to the business segments. Both
                    periods also include $45 million of non-recurring
                    restructuring charges relating to the 2001 cost reduction
                    program (see Note 10), partially offset by $5 million and $7
                    million in restructuring reversals pertaining to prior year
                    plans for the quarter and nine-month periods, respectively.
                    In addition, the nine-month period includes $74 million in
                    net gains from the sale of the hydrocarbon resins business,
                    select portions of the rosins resins business and the peroxy
                    chemicals business. Partially offsetting these gains are $5
                    million in executive severance charges, $3 million in
                    non-recurring fees related to the 2001 proxy contest and
                    other matters, $5 million in pre-payment penalties relating
                    to the ESOP credit facility and $1 million in project
                    abandonment costs.

               (d)  Includes the following for the quarter and nine-month
                    periods ended September 30, 2000, respectively: goodwill and
                    intangible asset amortization of $22 million and $65
                    million, integration costs of $1 million and $4 million,
                    environmental charges of $1 million and $7 million, net
                    restructuring charges of $9 million for both periods, a gain
                    on the sale of the Food Gums business of $168 million for
                    both periods, asset impairment charges of $51 million for
                    both periods and $9 million and $37 million of other
                    corporate items not specifically allocated to the business
                    segments. Additionally, the quarter and nine-month periods
                    include $1 million and $25 million, respectively, of charges
                    associated with the sale of the nitrocellulose business,
                    partially offset by $11 million of recoveries of insurance
                    and environmental claims for the nine-month period.

15.      Divestitures

         On May 1, 2001, the Company completed the sale of its hydrocarbon
resins business and select portions of its rosin resins business to a subsidiary
of Eastman Chemical Company, receiving proceeds of approximately $244 million.
On May 31, 2001, the Company completed the sale of its peroxy chemicals business
to GEO Specialty Chemicals, Inc., receiving proceeds of approximately $92
million. Additionally, on May 25, 2001, the Company completed the sale of its
interest in Hercules - Sanyo, Inc., a toner resin joint venture, to Sanam
Corporation, a wholly owned subsidiary of Sanyo Chemicals Industries, Ltd., its
joint venture partner. The Resins division, including the businesses that the
Company has sold, had approximately $450 million in net sales in 2000.


                                       15

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

RESULTS OF OPERATIONS

Within the following discussion, unless otherwise stated, "quarter" and
"nine-month period" refer to the third quarter of 2001 and the nine months ended
September 30, 2001. All comparisons are with the corresponding periods in the
previous year, unless otherwise stated.

         The table below reflects Net sales and Profit from operations for the
quarters and nine months ended September 30, 2001 and September 30, 2000.




(Dollars in millions)                              Three Months                           Nine Months
                                                      Ended                                   Ended
                                                   September 30,                           September 30,
                                            2001                    2000          2001                     2000
                                            ----                    ----           ----                     ----
Net Sales:
                                                                                              
     Process Chemicals and Services      $   418                  $   443        $ 1,239                  $ 1,292
     Functional Products (a)                 138                      199            415                      614
     Chemical Specialties (b)                 81                      173            355                      530
     Reconciling Items                        --                       --             --                       (1)
                                         -------                  -------        -------                  -------
          Consolidated                   $   637                  $   815        $ 2,009                  $ 2,435
                                         =======                  =======        =======                  =======

Profit from Operations:
     Process Chemicals and Services      $    79                  $    74        $   208                  $   232
     Functional Products (a)                  33                       45             94                      150
     Chemical Specialties (b)                  7                       13             33                       46
     Reconciling Items                       (88)(c)                   75(d)        (113)(c)                  (19)(d)
                                         -------                  -------        -------                  -------
          Consolidated                   $    31                  $   207        $   222                  $   409
                                         =======                  =======        =======                  =======


               (a)  Net sales and Profit from operations in 2001 reflect the
                    divestitures of the food gums and nitrocellulose businesses
                    in 2000.

               (b)  Net sales and Profit from operations in 2001 reflect the
                    divestiture of the hydrocarbon resins, select rosins resins
                    and the peroxy chemicals business in 2001.

               (c)  Includes the following for the quarter and nine-month
                    periods ended September 30, 2001, respectively: goodwill and
                    intangible asset amortization of $19 million and $57
                    million, environmental charges of $2 million and $6 million
                    and $27 million and $72 million of other corporate items not
                    specifically allocated to the business segments. Both
                    periods also include $45 million of non-recurring
                    restructuring charges relating to the 2001 cost reduction
                    program (see Note 10 in Notes to Financial Statements),
                    partially offset by $5 million and $7 million in
                    restructuring reversals pertaining to prior year plans for
                    the quarter and nine-month periods, respectively. In
                    addition, the nine-month period includes $74 million in net
                    gains from the sale of the hydrocarbon resins business,
                    select portions of the rosins resins business and the peroxy
                    chemicals business. Partially offsetting these gains are $5
                    million in executive severance charges, $3 million in
                    non-recurring fees related to the 2001 proxy contest and
                    other matters, $5 million in pre-payment penalties relating
                    to the ESOP credit facility and $1 million in project
                    abandonment costs.


                                       16

               (d)  Includes the following for the quarter and nine-month
                    periods ended September 30, 2000, respectively: goodwill and
                    intangible asset amortization of $22 million and $65
                    million, integration costs of $1 million and $4 million,
                    environmental charges of $1 million and $7 million, net
                    restructuring charges of $9 million for both periods, a gain
                    on the sale of the Food Gums business of $168 million for
                    both periods, asset impairment charges of $51 million for
                    both periods and $9 million and $37 million of other
                    corporate items not specifically allocated to the business
                    segments. Additionally, the quarter and nine-month periods
                    include $1 million and $25 million, respectively, of charges
                    associated with the sale of the nitrocellulose business,
                    partially offset by $11 million of recoveries of insurance
                    and environmental claims for the nine-month period.

         The discussion that follows speaks to comparisons in the table through
Profit from operations.

         Consolidated net sales were $637 million for the third quarter and
$2,009 million for the nine-month period. This compares with $815 million and
$2,435 million for the corresponding periods in 2000, reflecting a decrease of
22% and 17% compared with the prior year quarter and nine-month period,
respectively. Total volumes decreased 25% and 26%, respectively, for the quarter
and nine-month period versus the comparable periods in 2000, reflecting the
effects of businesses divested in June 2000, September 2000 and May 2001,
coupled with a global economic slowdown in the Pulp and Paper sector. Excluding
divested businesses, consolidated Net sales were $637 million for the quarter
and $1,896 million for the nine-month period, a decrease of 6% and 5%,
respectively, from the same periods last year. The stronger U.S. dollar,
relative to foreign currencies, continues to negatively impact sales and profits
and is attributable for approximately one half of the net sales decline.
Contributing to the decline is reduced volume in all business divisions, except
BetzDearborn, for the quarter and nine-month period versus comparable periods in
2000. Net sales declined 4% in both the North American region and Asia Pacific
region, declined 9% in Europe and remained flat in the Latin American region in
the nine-month period.

         Consolidated Profit from operations was $31 million for the quarter, a
decrease of 85% from 2000, and $222 million for the nine-month period, a
decrease of 46% from 2000. Profit from operations in 2001 includes $74 million
of pre-tax non-recurring gains, partially offset by $45 million of non-recurring
restructuring charges associated with the 2001 cost reduction program. The gains
result from the sales of the hydrocarbon resins, select portions of the rosin
resins and the peroxy chemicals businesses. Profit from operations in 2000 was
favorably impacted by a $168 million non-recurring gain associated with the sale
of the Food Gums business, partially offset by non-recurring losses associated
with the divestiture of the nitrocellulose business. Excluding divested
businesses and non-recurring items, Profit from operations was $71 million and
$83 million, respectively, for the quarters ended September 30, 2001 and 2000,
and $188 million and $261 million, respectively, for the nine-month periods
ended September 30, 2001 and 2000. Higher costs incurred in complying with new
regulatory reporting requirements resulting from Hercules' debt refinancing in
the fourth quarter of 2000, higher ESOP expenses and higher corporate charges in
Reconciling Items previously allocated to divested businesses are the principal
drivers for lower margins in the quarter and nine-month period. Additionally,
the stronger dollar negatively effected Profit from operations for both the
quarter and nine-month periods in 2001 by approximately 5%.

         In the Process Chemicals and Services segment, Net sales were down 6%
and Profit from operations improved 7% versus the same quarter in 2000. The Pulp
and Paper Division continues to be impacted by weak global demand. Profit from
operations was negatively impacted by volume declines in the Pulp and Paper
Division of 2% from last year's third quarter and nine-month periods, partially
offset by lower overhead costs. In the BetzDearborn division, Net sales declined
slightly for the quarter and the nine-month period, yet increased slightly
compared to the second quarter 2001. Profit from operations improved
significantly for the quarter and the nine-month period. Volumes in the
BetzDearborn division were up 5% and 8%, respectively, for the quarter and
nine-month period versus 2000. Product mix in North America was unfavorable for
the quarter and nine-month periods. Excluding the accounts


                                       17

receivable provision booked in the third quarter 2000, Profit from operations
for the quarter and nine-month period was flat.

         Functional Products segment Net sales declined 31% for the quarter and
32% for the nine-month period versus the corresponding periods in 2000. Profit
from operations for the quarter and nine-month period decreased 27% and 37%,
respectively, compared to the same periods in 2000. The declines in both Net
sales and Profit from operations reflect the effects of the divestitures of the
Food Gums and nitrocellulose businesses in 2000. On a comparable basis, Net
sales were down 5% and 4% for the quarter and nine-month periods, respectively,
and Profit from operations declined 10% for the quarter and 21% for the
nine-month period. Profit from operations was negatively impacted by unfavorable
fixed cost absorption due to lower production levels, partially offset by lower
overhead expenses. Additionally, volumes, excluding divested businesses, were
down 2% and less than 1% in the quarter and nine-month period, respectively,
versus the same periods last year.

         Chemical Specialties segment Net sales declined 53% for the quarter and
33% for the nine-month period, while Profit from operations decreased 46% and
29% for the quarter and nine-month period versus the comparative periods in
2000. In May 2001, the Company sold its hydrocarbon resins business, select
portions of its rosin resins business, its peroxy chemicals business and its 50%
interest in the ink toner joint venture. Excluding divested businesses, Net
sales were down 8% for the quarter and 12% for the nine-month period, while
Profit from operations increased 133% for the quarter and 36% for the nine-month
period. Despite decreases in FiberVisions' Net sales, Profit from operations
increased significantly in the quarter and nine-month periods from the same
periods in 2000. The improved performance was driven by lower polymer cost and
cost containment initiatives, partially offset by price declines resulting from
the contractual flowthrough of polymer cost savings to customers. Volumes for
FiberVisions declined 1% and 10%, respectively, for the third quarter and
nine-month period versus comparable periods in 2000 and improved 3% versus the
second quarter 2001. Net sales and Profit from operations in the Resins
division, excluding divested businesses, declined for the quarter and nine-month
period relative to the prior year primarily due to lower volumes indicating soft
demand. Volumes for the quarter and nine-month period declined 14% and 19%,
respectively, versus the same periods in 2000.

         Interest and debt expense increased $4 million for the quarter and $38
million for the nine-month period reflecting higher borrowing costs, partially
offset by lower debt as a result of the application of proceeds from the sale of
businesses. Preferred security distributions of subsidiary trusts decreased $8
million for the quarter and $25 million for the nine-month period, reflecting
the repayment of $370 million of these securities in 2000.

         Other expense, net, decreased $7 million and $9 million for
the three and nine month periods ended September 30, 2001, respectively. The
decline in the quarter, relative to the prior year, reflects decreased
litigation charges, lower rental expense and lower miscellaneous and foreign
charges, partially offset by lower interest income. The decline in the
nine-month period compared to the prior year reflects decreased litigation costs
related to former operations of the Company, lower miscellaneous foreign
expenditures and lower rental expense, partially offset by lower interest
income.

         While the Company has experienced losses in 2001, it continues to
recognize tax expense due to non-deductible goodwill amortization, repatriation
of foreign earnings and other provisions. The effective tax rate in the third
quarter of 2000 reflected the utilization of research and development credits.

FINANCIAL CONDITION

         Liquidity and financial resources: Net cash provided by operations was
$72 million for the nine-month period ended September 30, 2001, as compared to
$86 million for the same period in 2000. Current and quick ratios have decreased
to 1.0 and .74, respectively, at September 30, 2001, compared with 1.1 and .78,
respectively, at December 31, 2000. As of September 30, 2001, the Company had
$291 million available under its revolving credit agreement and $55 million
available in short-term lines of credit. The Company's incremental borrowing
capacity is approximately $143 million. The Company expects to meet short-term
cash requirements from operating cash flow and availability under lines of


                                       18

credit. However, actual availability is constrained by the Company's ability to
meet covenants in its senior credit facility. Future compliance with debt
covenants is dependent upon generating sufficient EBITDA and cash flow which
are, in turn, impacted by business performance, economic climate, competitive
uncertainties and possibly the resolution of contingencies.

         Capital Structure and Commitments: Total capitalization (stockholders'
equity, company obligated preferred securities of subsidiary trusts and debt)
decreased to $3.6 billion at September 30, 2001, from $4.0 billion at year-end
2000. The ratio of debt-to-total capitalization decreased to 62% at September
30, 2001 from 64% at December 31, 2000.

         On May 1, 2001, the Company completed the sale of its hydrocarbon
resins business and select portions of its rosin resins business to a subsidiary
of Eastman Chemical Company, receiving gross proceeds of approximately $244
million. On May 31, 2001, the Company completed the sale of its peroxy chemicals
business to GEO Specialty Chemicals, Inc., receiving gross proceeds of
approximately $92 million. The Company used the proceeds from these divestitures
to reduce long-term debt.

         The payment of quarterly dividends was suspended in the fourth quarter
of 2000, subject to reconsideration by the Board in its discretion, when
warranted under appropriate circumstances and subject to restrictions in the
indenture governing the senior notes. Quarterly dividends of $0.27 per share
were declared and paid for each of the first two quarters of 2000 and a
quarterly dividend of $.08 per share was declared and paid for the third quarter
of 2000.

RECENT EVENTS

         In the fourth quarter of 2000, the Company announced its intention to
pursue a merger or sale of the Company or one or more of its businesses in the
belief that, over the long term, becoming part of a larger enterprise is the
best strategic path for the Company. To that end, the Company retained Goldman,
Sachs & Co. and Credit Suisse First Boston to assist the Board of Directors in
its identification and evaluation of various alternatives. If a sale of the
Company occurs, it would most likely be in a two-step-process, with the sale of
the BetzDearborn division constituting the first step. The Company is currently
pursuing a disposition, in whole or in part, of its BetzDearborn division and is
in discussions with potential buyers in that regard. The Company continues to
pursue a merger or sale of the Company or its businesses. There can be no
assurance that any of these parties will be prepared to pay a price that is
acceptable to the Company or that any transaction will occur.

         In June 2001, the Company announced a comprehensive cost reduction
program to improve its return on capital. This cost reduction program is being
implemented while the Company continues to explore strategic alternatives,
including the merger or sale of the Company or one or more of its businesses.
The Company's annualized and recurring cost savings target is $100 million.
Approximately one-half of the cost reductions are targeted for corporate
functions and the other half for businesses. The Company is committed to
achieving this target by the end of the second quarter 2002. The expected cost
to implement the cost savings program is approximately $50 million. Actual cash
outflows related to this program will be paid over future quarters and should be
more than offset by cash inflows from the savings.

         On July 1, 2001, George MacKenzie, Vice Chairman and Chief Financial
Officer, retired and resigned from the Board of Directors. On August 23, 2001,
the Company announced the election of two new members to its Board of Directors.
Jeffrey M. Lipton replaced George MacKenzie and Joe B. Wyatt replaced H. Eugene
McBrayer, who also resigned from the Board of Directors. On October 29, 2001,
the Company announced the election of Robert D. Kennedy to the Board of
Directors and the resignation of Gaynor N. Kelley from the Board of Directors.
Mr. Kennedy's election and Mr. Kelley's resignation were effective October 31,
2001.

         On September 5, 2001, the Company announced the first steps in its
previously announced comprehensive cost reduction plan, including an initial
reduction in its workforce of 300 employees, excluding Europe, as well as the
release of non-critical outside contractors by September 30, 2001.

         Through September 30, 2001, the number of employees decreased by
approximately 670 individuals, of which approximately 280 had been terminated
pursuant to restructuring plans.

                                       19

RISK FACTORS

         Market Risk - Fluctuations in interest and foreign currency exchange
rates affect the Company's financial position and results of operations. The
Company uses several strategies to hedge interest rate and foreign currency
exchange rate exposure and minimize the effect of fluctuations in such rates on
reported earnings and cash flow. Sensitivity of its financial instruments to
selected changes in market rates and prices, which are reasonably possible over
a one-year period, are described below. Market values are the present value of
projected future cash flows based on the market rates and prices chosen. The
market values for interest rate risk are calculated by a third-party software
model that utilizes standard pricing models to determine the present value of
the instruments based on the market conditions as of the valuation date.

         The Company's derivative and other financial instruments subject to
interest rate risk consist of debt instruments, interest rate swaps and currency
swaps. At September 30, 2001, net market value of these combined instruments was
a liability of $2.6 billion. The sensitivity analysis assumes an instantaneous
100-basis point move in interest rates from their levels, with all other
variables held constant. A 100-basis point increase in interest rates at
September 30, 2001 would result in a $56 million decrease in the net market
value of the liability. A 100-basis point decrease in interest rates at
September 30, 2001 would result in a $63 million increase in the net market
value of the liability. The change in the sensitivity level from year-end 2000
is primarily due to the partial repayment of both syndicated and revolving debt.

         The Company's financial instruments subject to foreign currency
exchange risk consist of foreign currency forwards and options and represent a
net liability position of $1 million at September 30, 2001. The following
sensitivity analysis assumes an instantaneous 10% change in foreign currency
exchange rates from year-end levels, with all other variables held constant. A
10% strengthening of the U.S. dollar versus other currencies at September 30,
2001 would result in a $3 million decrease in the net liability position, while
a 10% weakening of the dollar versus all currencies would result in a $5 million
increase in the net liability position. The change in the sensitivity level from
year-end 2000 is primarily due to the strengthening of the U.S. dollar during
the year.

         Foreign exchange forward and option contracts are generally used to
hedge firm and anticipated foreign currency cash flows. Thus, there is either an
asset or cash flow exposure related to all the financial instruments in the
above sensitivity analysis for which the impact of a movement in exchange rates
would be in the opposite direction and substantially equal to the impact on the
instruments in the analysis. There are presently no significant restrictions on
the remittance of funds generated by the Company's operations outside the United
States.

         The Company has not designated any derivative as a hedge instrument
under SFAS 133 and, accordingly, changes in the fair value of derivatives are
recorded each period in earnings (See Note 3 in Notes to Financial Statements).

         Environmental Litigation - Hercules has been identified by U.S. federal
and state authorities as a "potentially responsible party" for environmental
cleanup at numerous sites. The estimated range of reasonably possible costs for
remediation is between $82 million and $255 million. The Company does not
anticipate that its financial condition will be materially affected by
environmental remediation costs in excess of amounts accrued, although quarterly
or annual operating results could be materially affected (See Note 13 in Notes
to Financial Statements).

         Environmental remediation expenses are funded from internal sources of
cash. Such expenses are not expected to have a significant effect on the
Company's ongoing liquidity. Environmental cleanup costs, including capital
expenditures for ongoing operations, are a normal, recurring part of operations
and are not significant in relation to total operating costs or cash flows.

         Other Litigation - Hercules is a defendant in numerous lawsuits that
arise out of, and are incidental to, the conduct of its business. These suits
concern issues such as product liability, contract


                                       20

disputes, labor-related matters, patent infringement, environmental proceedings,
property damage and personal injury matters. While it is not feasible to predict
the outcome of all pending suits and claims, the ultimate resolution of these
matters could have a material effect upon the financial position of Hercules,
and the resolution of any of the matters during a specific period could have a
material effect on the quarterly or annual operating results for that period
(See Note 13 in Notes to Financial Statements).

FORWARD-LOOKING STATEMENTS

         This quarterly report on Form 10-Q includes forward-looking statements,
as defined in the Private Securities Litigation Reform Act of 1995, reflecting
management's current analysis and expectations, based on 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: Hercules'
inability to generate cash and reduce debt, the result of Hercules' pursuit of
strategic alternatives, business performance, economic and competitive
uncertainties, Hercules' inability to monetize certain of its identified
businesses, 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,
adverse legal and regulatory developments and adverse changes in economic and
political climates around the world. 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 reports filed 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.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

         For discussion of quantitative and qualitative disclosure about market
risk, see "Risk Factors" under Item 2, Management's Discussion and Analysis of
Results of Operations and Financial Condition.


                                       21

                           PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS.

         For information related to Legal Proceedings, see Notes to Financial
Statements, Management's Discussion and Analysis of Results of Operations and
Financial Condition and the Company's Quarterly Reports on Form 10-Q for the
quarters ended March 31, 2001 and June 30, 2001.

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS.

         On August 9, 2001, Hercules filed a Registration Statement on Form S-4
with the Securities and Exchange Commission, pursuant to which the Company
offered to exchange all of its $400 million aggregate principal amount of 11
1/8% Senior Notes due 2007 ("old notes") for $400 million aggregate principal
amount of 11 1/8% Senior Notes due 2007 ("new notes"). The form and terms of the
new notes are the same as the form and terms of the old notes except that,
because the issuance of the new notes is registered under the Securities Act,
the new notes will not bear legends restricting their transfer and will not be
entitled to certain registration rights under the registration rights agreement.
The new notes will evidence the same debt as the old notes and the new notes and
the old notes will be governed by the same indenture. On October 31, 2001,
Hercules filed Amendment No. 1 to the Registration Statement on Form S-4 with
the Securities and Exchange Commission and the Registration Statement became
effective. Hercules will not receive any proceeds from the exchange offer.

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

     (a)  Exhibits.

          None.

     (b)  Reports on Form 8-K.

          None.

                                       22

                                   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.

                                               HERCULES INCORPORATED

                                         By:   /s/Stuart C. Shears
                                               ---------------------------------
                                               Stuart C. Shears
                                               Vice President and Treasurer
                                               (Principal Financial Officer and
                                               duly authorized signatory)
                                               November 14, 2001




                                         By:   /s/ Fred G. Aanonsen
                                               ---------------------------------
                                               Fred G. Aanonsen
                                               Vice President and Controller
                                               (Principal Accounting Officer and
                                               duly authorized signatory)
                                               November 14, 2001


                                       23