Filer: Cooper Industries, Inc.
                                      Pursuant to Rule 425 under the Securities
                                          Act of 1933 and deemed filed pursuant
                                          to Rule 14a-12(b) under the Securities
                                          Exchange Act of 1934
                                      Subject Company: Cooper Industries, Inc.
                                      Commission File No.: 1-1175
                                      Registration Statement No.: 333-62740

The following is a transcription of an oral presentation by H. John Riley, Jr.,
Chairman, President and Chief Executive Officer of Cooper Industries, Inc.,
given at a meeting with investment analysts on March 4, 2002. The presentation
was broadcast live via telephone and through the Internet, and can be accessed
for replay through the Internet via the Investor Center section of Cooper's
Internet site, www.cooperindustries.com, under the heading "Management
Presentations" through March 18, 2002.

Material in this presentation may include forward looking statements under the
Private Securities Litigation Act of 1995. These statements are subject to
various risks and uncertainties, many of which are outside Cooper's control,
such as the level of market demand, competitive pressures and future economic
conditions, the net effects of Cooper's cost reduction programs, the impact of
the Federal-Mogul bankruptcy, and shareholder approval of the plan to
reincorporate in Bermuda and the ability to realize the expected benefits
thereby. A discussion of these factors may be found in Cooper's annual report
on Form 10-K and other recent SEC filings.


                                COOPER INDUSTRIES

                            MODERATOR: H. JOHN RILEY
                                  MARCH 4, 2002
                                  6:30 A.M. MT

Richard Bajenski: Thank you all for joining us here today. I'm Richard Bajenski,
                  the Vice President of Investor Relations for Cooper
                  Industries, and today is our presentation on the outlook for
                  Cooper Industries.

                  As many of you are aware, presentations like this contain many
                  forward-looking statements and in addition to the nature of
                  those statements, we also intend to have those statements
                  included under the protections of the Safe Harbor acts as they
                  apply.

                  I must also make note of the fact that the following
                  presentation also includes a discussion of the company's plans
                  to re-incorporate in Bermuda. This discussion does not
                  constitute an offer of any securities for sale, or an offer or
                  an invitation to purchase any securities. An amended
                  registration statement and the proposed proxy statement
                  prospectus relating to the company's plans to re-incorporate
                  in Bermuda will be filed with the Securities and Exchange
                  Commission. As soon as the amended registration statement and
                  the related proxy statement prospectus are finalized,
                  investors should read these documents before making a decision
                  concerning the transactions.

                  With those formal remarks having been stated, let me introduce
                  John Riley, our presenter for today, the Chairman, President,
                  and CEO of Cooper Industries. John?

John Riley:       Thank you, Rich, and welcome to all of you. It's been some
                  time since we've had a chance to chat. Actually, it's been
                  about nine months. Our last presentation to the investment
                  community, I believe, Rich, was at EPG in Florida. So it's
                  been a busy, busy period of time.

                  What I'd like to do this morning is catch you up on what we've
                  been working on over all that period of time, some of which
                  has been well-publicized in the press, some of which hasn't
                  been so well-publicized in the press, and I think you'll be
                  very happy with what you see this morning.

                  This morning what I'd like to do is spend just a few minutes
                  on 2001 results and operating activities. I will be addressing
                  the issue of the strategic review process during this period
                  of time, and I also will be reviewing the situation with
                  Federal Mogul during this time.

                  Second, we'd like to look at 2001-- 2002-- and see how we see
                  that developing and what we're doing to make that the kind of
                  year we think it should be, and then I want to look at the
                  long-term competitive position. I think there are several
                  things we've been doing in the last 9 to 12 months that have
                  positioned us very well in the markets that we're in.

                  To be sure, no doubt, many companies faced challenges in 2001.
                  I doubt that many companies faced as many challenges as Cooper
                  Industries did in 2001. First, like many others, we faced a
                  very difficult operating environment for the manufacturing
                  sector -- depressed markets throughout most of the year.
                  Second, we had to deal with the Danaher

                                                                          Page 2


                  indication of interest, which was expressed in August of 2001
                  and, third, in October of 2001, Federal Mogul filed bankruptcy
                  indicating that they may not honor some indemnifications that
                  they had given us related to our 1998 sale of our automotive
                  products business to that company.

                  Yet I think, overall, we've performed pretty well compared to
                  most similar industrial companies and what people now
                  acknowledge was perhaps the worst economic environment for
                  manufacturing in over 20 years. Our sales totaled about $4.2
                  billion, off only 5.6 percent from last year. If you run down
                  the balance of the numbers earnings before tax, income from
                  operations, earnings per share, they're all off in the
                  25-percent to 30-percent range but, most important, cash flow
                  per share. Cash flow was $314 million, an excellent year for
                  Cooper Industries. That's off only 8.7 percent for the year,
                  and you can do the calculation as well as I can. Our free cash
                  flow per share for 2001 comes to about $3.30 a share.

                  Now, that cash was put to good use paying down debt, getting
                  our balance sheet back in order. By year-end 2001, our
                  debt-to-total-cap was at 39.1 percent, down from 44.4 percent,
                  and I think by most measures this would be pretty impressive
                  performance. In a little while, you'll see that we expect that
                  number to be down below 35 percent by the end of the year
                  2002.

                  A few words on the offer from Danaher -- this was an
                  unsolicited proposal from Danaher in October of 2001. We did
                  as we have said historically we would do -- we tested the
                  market. This was an open, cooperative process complicated by
                  the difficult operating environment, the economic downturn,
                  September 11, 2001 events, and Federal Mogul's bankruptcy. At
                  the end of February we received no definitive offers to buy
                  all or parts of the business and therefore we decided to
                  proceed as an independent company and pursue our
                  re-incorporation in Bermuda. There's not a lot more to be said
                  about this at this point. You may have some questions later.
                  I'll be happy to take them.

                  On to Federal Mogul bankruptcy -- let me just walk you
                  through, chronologically, some of the issues here. Federal
                  Mogul filed Chapter 11 bankruptcy on October 1, 2001. You'll
                  recall that we sold our automotive products business to
                  Federal Mogul. It was about a $2 billion business, as I
                  recall, in October of 1998 when we sold the business to them.

                  Federal Mogul has not yet decided, even to this day, whether
                  or not they will accept or reject the 1998 purchase and sale
                  agreement, including the indemnity obligations of both
                  parties. In other words, we indemnified them for some things,
                  they indemnified us for the asbestos liability that's
                  associated with our business. They have not decided yet to
                  reject or accept the terms of those agreements. If the
                  contract is rejected, and this is an important point, Cooper
                  would be released from other ongoing indemnity obligations. If
                  the contract is not rejected, Cooper has no asbestos-related
                  liability issues. So if they do not reject the contract and
                  keep the terms in place, Cooper does not have an asbestos
                  liability issue related to Federal Mogul.

                  If they reject it, we do have to handle the asbestos
                  liability, but they free us up from any
                  cross-indemnifications, which we gave them as part of that
                  contract. Now, you may ask what that might be. There are
                  certain environmental liabilities that we indemnified them
                  for. There are certain product liabilities that we indemnified
                  them for. In fact, we have about $50 million on our balance
                  sheet related to those indemnifications. That's not the same
                  $50 million that we added to the balance sheet in the first
                  quarter at the end of 2001.

                  Now, our guess is that Federal Mogul will probably reject the
                  contract, but we're not absolutely sure, as I said. They will
                  most likely try to establish a trust for the benefit of

                                                                          Page 3


                  the asbestos claimants as provided in the bankruptcy code. I
                  don't want to tell you what Federal Mogul is going to do --
                  that's their business, but it's our guess that this is the way
                  it will go. Cooper as a guarantor of certain asbestos claims,
                  would be able to participate in the funding of the trust, and
                  obtain the benefit of a permanent injunction against future
                  claims. That is one way this can go. Federal Mogul establishes
                  the trust, we participate in the trust, and then we are
                  protected, going forward, from those future claims on
                  asbestos. They are handled through the trust. Another way is
                  not to handle it through the trust and to just have us handle
                  this on an ongoing basis. Either way, we are confident that
                  this is manageable by Cooper Industries.

                  Now, this is data-- I thought this was maybe a little bit
                  easier way to see than what was the way it was spelled out in
                  our 10K, but this is data that was included in the 10K with
                  some exceptions, and I'll get to that.

                  Some observations about the Federal Mogul asbestos situation
                  -- from September '98 to December '01 -- that's a 40-month
                  period, the claims filed were 75,000; claims settled, about
                  17,000-- 16,974, in fact; claims balance, 58,178. Indemnity
                  payments for the claims settled were $15.4 million. Legal fees
                  over that period of time, not necessarily all related to the
                  claims settled -- this is total legal fees over that period of
                  time -- $25.5 million. I guess we can see who gets rich in the
                  asbestos arena, can't we?

                  That editorial comment aside, the bottom line is, when you
                  look at the insurance coverage that they have indicated that
                  they've had on these claims, which they say is between 50 and
                  80 percent, depending on the situation, if you draw a
                  mid-point of that, it's 65 percent. If you draw it at
                  mid-point, you can quickly calculate that, even throwing all
                  of those legal fees into that period of time, the
                  out-of-pocket cash expense is about $4 million a year. That's
                  after insurance.

                  So I don't want to downplay this. This is a serious situation
                  for all companies involved in this. I don't want to downplay
                  it, but let's look at the numbers, let's look at the
                  statistics, and let's draw the right conclusions, because each
                  company's situation is a different situation. Frankly, we
                  don't find, with our cash flow, the $4 million a year an
                  onerous number at all.

                  Now, you may ask what about claims history? In the year 2000,
                  there were 15,000 claims filed. In the year 2001, there were
                  41,000 claims filed. In the first half of 2001, there were
                  33,000 claims filed, and in the second half of 2001, there
                  were 7,500 claims filed. So you can see that there was a big
                  rush of claims coming in against Abex through Federal Mogul in
                  the first half of 2001, obviously, before the bankruptcy was
                  filed. Since that period of time, those claims have moderated
                  to a much lower level.

                  Now, how do we see this? We don't like it. As I said, we
                  consider it a serious issue. We consider it, frankly, a big
                  distraction, but on the other hand, we're not afraid of it. We
                  have claims-handling experience in asbestos. We used to run
                  the automotive businesses, so we know, generally speaking, how
                  these claims work, how they can get settled, where to go to
                  court, where not to go to court. We do have access to
                  significant insurance. This is Abex-- this Pneumo-Abex
                  insurance, which we have the rights to if we have-- if it is
                  decided that we have this liability over the long term. It is
                  a significant amount of insurance.

                  We can participate in it, Pneumo-Abex can participate in it, I
                  think there's one other company that can participate in it,
                  but it's a total of about a billion dollars' worth of
                  insurance, and based on our analysis, which we have completed
                  with what we consider to be industry-leading outside experts,
                  the insurance coverage plus our reserves put us in a very good
                  protected position and, obviously, that brings us down to the
                  reserves and the whole card is -- do we have cash flow to
                  cover any other kind of contingent liability that

                                                                          Page 4


                  may be here in some way, shape, or form, even if our
                  projections are off by 5 percent or 10 percent? The answer is,
                  absolutely, yes. We kick off about $300 million worth of free
                  cash flow before dividends every year.

                  So we can answer questions on that later, but I thought that's
                  kind of how we see the whole perspective. A difficult
                  operating year in 2001, difficult operating environment -- we
                  think we've performed pretty well. We think we managed our
                  costs pretty well, we made excellent progress in the area of
                  strategic sourcing and low-cost manufacturing. I think you're
                  going to be very impressed with some of the numbers I'm going
                  to show you in a minute, and we kicked off our Cooper
                  Connection distributor program. If we did control costs, the
                  one area that we didn't chintz on in 2001 was in our marketing
                  and sales effort.

                  Now let's move on to 2002. At this point, when we set our
                  budgets for the year, we've set them on the basis that the
                  markets will remain depressed at least through the mid-year
                  and improve gradually thereafter. I listened to the TV this
                  morning, as maybe many of you did, and I guess one has to feel
                  a little bit more optimistic about 2002, if you listen to the
                  reporters but, again, this is how we set our goals and
                  objectives for this year. If the economy is stronger, all the
                  better for Cooper and its shareholders.

                  Our operating focus will remain on gaining market share,
                  controlling costs, and maximizing cash flow. In other words,
                  we've told our folks, "Look, don't get too excited about the
                  economy turning up. We want these businesses run tight. We
                  want to see the savings that we generated in 2001 reflected in
                  our 2002 results, and if better times come as the year
                  progresses, we will then take a look at some additional
                  spending plans."

                  How do these markets look? Certainly, at the end of the year,
                  not very good. The only market that actually held up
                  throughout 2001 and still is holding up reasonably well is the
                  construction market, although I would say that this is a
                  little bit deceiving-- this chart-- this is total construction
                  put in place. Clearly, the driver on this number has been
                  residential, and single-family and multi-family housing.
                  Commercial construction has actually begun to drop off a
                  little bit. Certainly, we saw that in the fourth quarter of
                  2001, and we're not sure that's not going to continue,
                  certainly, through the first quarter of 2002.

                  The other pieces of the markets -- pretty bleak. This is
                  industrial production, month-to-month change. Through the end
                  of 2001, the past 15 quarters, 14 quarters had a negative
                  quarter-to-quarter change in industrial production. This is
                  what you're seeing in manufacturing in North America. It's
                  been a very, very difficult market, and with these kinds of
                  slowdowns come slowdowns in capital spending, in plant
                  production, and so on and so forth. So this has been a major
                  driver and a major inhibitor to all manufacturing companies in
                  North America.

                  The good news is that the decline over the last quarter for
                  the last four or five months there, appears to be moderated,
                  and I would say we've pretty much hit bottom in the industrial
                  sector in North America.

                  Electronic shipments -- again, a very, very quick and rapid
                  drop-off between the fourth quarter of 2000 into the first
                  half of 2001. This has not been good for our Bussmann
                  business, it's not been good for our B-Line business. Again,
                  the good news is it appears to have moderated, albeit, at a
                  low level in the second half. The yellow line here, by the
                  way, is communications equipment. That would be one of our
                  indicators for the things that we sell into -- the Motorolas,
                  the Nokias, the Lucents, the Northern Tels, those kinds of
                  people -- and then the electronic components would be more of
                  the traditional computer manufacturer and so on and so forth.

                                                                          Page 5


                  Employment levels -- it's just a composite reflection of what
                  I've showed you before. You'll see manufacturing employment
                  dropping off in the yellow line. That is a direct reflection
                  of that quarter-to-quarter reduction in spending-- industrial
                  activity that I showed you before and, obviously, the
                  unemployment rate has risen very quickly after that across the
                  country, and it looks like it's pretty much peaked out. It's
                  something between 5.5 percent to 6 percent. We would expect
                  that to begin to moderate now and to go the other way as the
                  year progresses.

                  Again, our outlook, at least as we put it together back in
                  November and December, was hold tight, don't spend, spend only
                  where you need to get growth, and then we'll ride this curve
                  back up as the year progresses. What's going to drive that?
                  Cost performance -- really two. I think we did a great job
                  reducing our employment early in the year. This is a plot of
                  2000 employment -- hourly and salaried employees versus the
                  end of 2001. You will see that in 2001 we reduced our hourly
                  employees by about 13 percent and our salaried employees about
                  7 percent, and we expect to hold those savings through much of
                  this year.

                  On the expense side of the equation, our SG&A expense was also
                  in pretty good shape. We went from 17.5 in the first quarter
                  of '01 to about 16.3 in the fourth quarter of '01, or a
                  15-percent reduction -- again, a lot of these savings will
                  ride through 2002.

                  Looking at two other major programs, I think most of you know
                  that we've been focused on this issue of strategic sourcing
                  and this issue of low-cost manufacturing. Strategic sourcing
                  first -- we kicked this program off-- I guess it was very late
                  in 1999-- and this was a major cultural change across the
                  company. We had eight operating divisions that basically did
                  their own thing from a sourcing perspective. We put in place
                  an organization that would bring that all together. We
                  established that infrastructure early in the year 2000. We
                  projected that we would get a net pretax savings in 2000 of $5
                  million. We hit that. We also projected that we would be at a
                  $50 million run rate by the end of 2002.

                  I'm pleased to tell you that we are at the $50 million run
                  rate at the end of 2001, and we expect that run rate to be
                  somewhere between $80 million and $90 million in 2002. This is
                  how it stacks up. We spent a lot of time on the measurement
                  system on this. You know, the question always comes up -- are
                  you really getting these savings? Trust me, we are really
                  getting the savings. This is a monthly report that I look at.
                  It basically shows how these savings are ramped up over a
                  period of time. That is the total-- in December you'll see
                  that number is around $50 million. That's the total identified
                  savings, some of which we've seen in our P&Ls, some of which
                  are continuing to roll into the P&Ls. I would guess it's
                  probably-- in December of that, roughly $48 million, $49
                  million, we are probably getting three-quarters to 80 percent,
                  85 percent of the P&L in 2001, and there will be another
                  kickover into 2002.

                  At the end of 2002, we expect to be at a run rate, again, of
                  something between $80 million and $90 million. Some of this is
                  plain negotiating, some of this is group buying, some of this
                  is moving vendors, some of this is outsourcing, but it's been
                  a very, very successful program.

                  There have been some ancillary benefits to this program. We've
                  spent a lot of time looking at sourcing organizations and how
                  we do that. We've established, actually, our own sourcing
                  organization in China. We have roughly about 20 people over
                  there now who are doing nothing but looking at opportunities
                  to reduce purchase costs or purchase materials for the
                  company. We've also decided now that with that success, we
                  will establish what I would call a "China Design Center," and
                  this is to design products for the Asian markets but also to
                  redesign products that are currently made here in the U.S. at
                  lower cost to bring them back into the U.S. I'm guessing that
                  this group is going to be

                                                                          Page 6


                  fully functional, probably, sometime in the second half of the
                  year. So I think this will be sort of a 2002 put-in-place
                  initiative and a 2003 begin-to-reap-the-benefits [audio fade].

                  Another ancillary benefit, and it's not to be discounted.
                  There's been a lot of talk about e-commerce, focusing on the
                  customer. I think everybody in this room, most of you know
                  that our position was you've got to get your house in order
                  inside before you start to deal outside, and I would say
                  strategic sourcing is the one single program that has now
                  allowed us to begin to get our house in order inside in terms
                  of establishing e-commerce. If you can't do it internally, you
                  don't have any hope of doing it externally, and I think we've
                  made very good progress.

                  I think by the end of 2002, we will be basically on an
                  e-business system inside Cooper-- a Cooper network, so to
                  speak-- where divisions can speak to divisions, where
                  procurement can be done over our e-commerce system, and then
                  that will ultimately lead us-- in my opinion, that will
                  ultimately lead us to how do we handle the logistics and the
                  distribution and the sale of our product, going forward, and
                  you'll see something in this Cooper Connection that I think
                  probably will-- a little light will go on in everybody's head
                  that says, "OK, now we see how this whole thing is
                  converging."

                  Today, for example, we have multiple, multiple finished goods
                  distribution warehouses across the company. When we get this
                  e-commerce system established inside -- who knows? We may end
                  up with two or three regional warehouses for the whole company
                  across the country. So there's lots of savings opportunity
                  that last element is still going to allow us to get to, that
                  we haven't gotten to yet.

                  A word on low-cost manufacturing -- you may be interested to
                  know that currently about 38 percent of our hourly employment
                  is in what we call "low-cost manufacturing locations." These
                  would be places like Eastern Europe, India, China, Mexico --
                  to name the biggest. We have available capacity right now that
                  we've just recently brought onstream that would bring that
                  number up to 44 percent. We hope to be there by the end of
                  this year, and then we have projects that are on the boards
                  that will take that number up to about 50 percent sometime in
                  2003. So this is very good progress from where we started a
                  few years ago. By the end of 2003, roughly 50 percent of our
                  employment will be in low-cost locations.

                  Now a word on the selling side of the business -- I've kind of
                  focused on the internal costs, the external costs, strategic
                  sourcing, and low-cost manufacturing -- let me spend a word on
                  the selling side of the business. You know that-- you probably
                  read that we kicked off this program called the Cooper
                  Connection Distributor Program in-- I guess we kicked it off
                  in late 2000, and we've been putting the pieces in place in
                  2001, and we think we've got some pretty good preliminary
                  indications that this is beginning to work very well for us.

                  Clearly, what we're doing here is sales leverage. We believe
                  that we have assembled the finest group of electrical products
                  and platforms in North America, for sure, and, likely, in the
                  world. There is nobody that has the breadth of electrical
                  product lines that we have. So how do we put that power to
                  use? Well, let's look at what's going on out there and why is
                  it important? One of the reasons it's important is because the
                  channels to distribution are continuing to consolidate. You'll
                  see in '97 the national groups of distributors were about 20
                  percent of the market. They are now about 30 percent of the
                  market. For Cooper in 2000-- 25 percent in 2000, and ours was
                  about 37 percent. So, clearly, we are focusing on programs
                  that will provide a competitive offset to this consolidating
                  dynamic.

                  This chart I think you'll find very interesting because most
                  people will say, "But you don't have much room to move."
                  You've got great product lines, great market share, but you

                                                                          Page 7


                  don't have much-- this is our opportunity chart. You'll see
                  our five-- by the way, our five Cooper Connection lines and
                  supply lines are B-Line, Bussmann, Crouse-Hinds, Lighting,
                  Cooper Wiring Devices over to the far right. This is the chart
                  that we have spent a lot of time on -- competitive dynamics --
                  trying to figure out where we stack up across all of these
                  product lines in these markets.

                  So you'll look at B-Line, for example, on the left-hand side.
                  We think they play in about a billion-eight market. You can
                  see that we think they've got about 15-percent market share.
                  If you move to the left, you'll see Bussmann has about 20
                  percent market share of a billion-two. You may say, "But we
                  thought Bussmann had 50-percent market share." That's what's
                  changed. This is the circuit protection market, not just the
                  electrical fuse market.

                  So what we asked our folks to do was look at the perspective
                  from the standpoint of what's the function? The function is
                  circuit protection. Yes, we are a very big player on the
                  electrical fuse technology side of that market, but look at
                  the room that we've got to move between the red line in the
                  top of that bar chart, and you'll notice that the yellow bar
                  on top -- that's a myriad -- a myriad -- of small suppliers to
                  the distribution channel.

                  So what this tells us is that we've got the broadest line
                  coming across, but we've got a lot of room to move, going
                  forward. So our sales leverage plan should work.

                  Another way of looking at it is, if you look at this on light
                  product line analysis, our revenues on light product line are
                  a factor of two times anybody who is the next-largest group.
                  Again, another indicator that we have very broad product
                  lines, a good, solid position in the marketplace that we can
                  grow from.

                  We have moved in a different direction organizationally to
                  address this. We've just recently made the change where Ralph
                  Jackson, who is our chief operating officer, will focus in
                  2002 on tools, power systems, and Cooper Menvier, our European
                  operation. We've got some issues there that we need to deal
                  with in all of those operations, and we've just recently--
                  actually recently-- I guess it was sometime in the second
                  quarter of 2001-- we brought on board a fellow named Kirk
                  Hachigian, who was with GE Lighting. He ran their Asian
                  sourcing operations, and Kirk is now responsible for bringing
                  together all of the Cooper Connection operations, and we're
                  quite pleased to have him and the insight that he's bringing
                  to the operation.

                  We've made some changes in sales and marketing. I mentioned
                  that we didn't chintz on this. We have our normal division
                  sales forces, but now we have also regional vice presidents
                  who are looking over the implementation of Cooper Connection.
                  So it's one thing to have products, it's one thing to have the
                  division manufacturing strength, but you've really got to have
                  the customer face time, and this is what we think is working,
                  and you'll see that we've broken this down into five different
                  regions -- Canada, Northern region, Southern region, national
                  accounts in the West, and then we have one corporate VP of
                  marketing, who is located in Houston. Those folks will cover
                  probably 55 percent, 60 percent of the electrical
                  distributorships.

                  Now, what are the early indications? The early indications are
                  actually quite good. This is a plot of sales by unit in 2000--
                  in red, in 2001. You'll see that Lighting was off just
                  modestly. Crouse-Hinds was actually up year-over-year. Wiring
                  Devices was actually up year-over-year. Bussmann and B-Line--
                  well-- Bussmann was down year-over-year. Significantly, that's
                  almost all the electronic and telecom. A situation I talked to
                  you about before. B-Line was up, but that's because we owned
                  it four more months in the year but, overall, we were down
                  only 3.6 percent, which was a hell of a lot less than our
                  overall sales drop in total.

                                                                          Page 8


                  So our indications are, when we look at that 3.6 percent,
                  we've benchmarked that against other electrical similar
                  companies, and I think you'll find, if you benchmark that
                  yourself, that's a pretty good number for the year 2001.
                  Nobody likes to see a drop in sales, but if you're going to
                  see a drop in sales, I think you want to be the smallest drop
                  in sales, and I think we're in pretty good shape in that
                  regard.

                  So -- what's this all mean? It means cost control, it means
                  Cooper Connection, in the industry we have the best brands, we
                  have a great incentive program, we have great vendor
                  consolidation opportunities for our customers. They can come
                  to us and knock out a whole bunch of paperwork, and it gives
                  us a single point of contact from a sales perspective. Just to
                  put it in perspective, if you went back to that opportunity
                  chart, and you looked at it and said what would 1-percent
                  share mean? It's about $150 million -- $143 million, to be
                  exact. So we think we're on the right track there.

                  This is just a summary of the 2002 outlook. We're going to
                  carefully control our employment levels, we're going to
                  carefully control our expenses, we're going to continue to
                  forge ahead with sourcing, with Cooper Connection, and
                  low-cost manufacturing, and we're going to focus very heavily
                  again on cash flow. We think our cash flow for the year-- you
                  may have it a little bit later, but it's going to be in the
                  $300 million range-- free cash flow.

                  Just one last comment -- I think we did pretty well
                  considering the Danaher situation, the Federal Mogul
                  situation. I think one of the things we did right is we began
                  to cut our costs pretty early in the year, and I think that
                  turned out to be the right decision. It's not a decision that
                  we wouldn't normally take, but it was the right decision, and
                  all things considered, with all of that distraction in 2001, I
                  think we did a pretty good job positioning for 2002, and we're
                  going to have a pretty decent 2002 if this economy continues
                  to look like it's getting better.

                  We had mentioned this in our January conference call, I guess
                  it was, Rich and Brad, that we thought our electrical revenues
                  would be about flat for the year. Our operating revenue income
                  would be about flat for the year. We were targeting about
                  14-percent return on sales for our electrical group. Tools, we
                  think we're going to be down on sales, probably in the
                  5-percent range, something like that, I don't remember
                  exactly. Pardon me?

Man:              [offmike][inaudible]

J. Riley:         It's a little less than that, Rich reminds me. Our operating
                  income is going to be off 20 percent. There's a reason for
                  that. We're not happy with the inventory turns in our tools
                  business. We are going to take inventory out of that business.
                  We are going to generate cash, even at the expense of eating
                  some factory variances in the tools business in 2002.
                  Hopefully, the economy will help us get there, but if it
                  doesn't, we're going to take the inventory out, and our
                  returns there, as a result of that, will be about 8.5 percent,
                  give or take.

                  We forecast about $3 a share, it could be more if the economy
                  is better and it continues to look-- it's continuing to look
                  like it might be a little bit better, it could be a little bit
                  more, but we don't see a whole bunch of robust capital
                  spending in the manufacturing arena, certainly until the
                  middle of the year. So if it gets to roll, it will roll,
                  probably, in the second half of the year.

                  Another bit of good news for 2002 -- again, I mentioned that
                  we would have about $300 million-plus in free cash flow. That
                  would-- if we apply all that to reducing debt, that will take
                  us down to, I think, around 34 percent, if I'm not mistaken --
                  something in that order of magnitude.

                                                                          Page 9


                  What isn't included in 2002, the numbers I just gave you, is
                  the offshore company re-incorporation numbers, and I'll just
                  run through those quickly. Why are we doing it? One, we think
                  we need that tax rate to be totally competitive in worldwide
                  markets. We have some competitors who have a lower tax rate
                  because they're in Puerto Rico, we have some competitors who
                  have a lower tax rate because they're in Bermuda, we have some
                  competitors who have a lower tax rate because they're in
                  Europe, and if we're going to compete over the long term, we
                  have to have a tax rate that's competitive with their tax
                  rate, and the basic reason for doing this is to establish
                  ourselves as a long-term competitor in worldwide markets.

                  Certainly, it will facilitate our strategy, the additional
                  cash flow will do that, and we'll see an improvement in our
                  earnings in cash flow as a result of [audio fade].

                  What is that strategy? It's maximizing business growth and
                  cash flow, use that cash flow to invest in future earnings,
                  either in developing or acquiring new and different electrical
                  and electronic businesses, and then apply that cash flow also
                  to debt and, where it's appropriate, at a time when it's
                  appropriate, to share repurchases. It's not rocket science.
                  It's a pretty basic cash-flow-driven strategy, and we have the
                  cash flow to do it.

                  This move will increase our EPS about 58 cents a year, and
                  then grow moderately thereafter. It will increase our cash
                  flow by about $55 million annually. The bottom line is, if we
                  do this we will be a stronger focused company, we will be in a
                  better position to have global expansion and additional
                  acquisitions. Obviously, it gives us generation-- cash
                  generation and growth prospects, and it will allow us to
                  compete in these global marketplaces with non-U.S. competitors
                  with lower tax rates. It's that simple.

                  Now, before I close, let me just run quickly through why we
                  feel good about where we are. This is what we want to be. We
                  want to be the leading-- we say, a, we want to be the leading
                  presence in worldwide electrical and electronic and tools
                  markets. That's where we want to be. Do we have the
                  wherewithal and the underpinnings to do that in this kind of
                  an environment? This is what's happening out there. No matter
                  what anybody says, this is what's happening. Everything is
                  consolidating -- manufacturing, channels to market are
                  consolidating, and eventually the standards are going to
                  consolidate on a worldwide basis -- it's a little bit further
                  off as we go down this list, but it's going to be a truly
                  global, worldwide competitive market as we go forward. I may
                  not see it all in my time but, trust me, those that follow me
                  will see all of these things continue, and they will be
                  competing in global markets.

                  Our view is -- how do you compete in that market? You've got
                  to have global market position. That's why we established the
                  Menvier thing in Europe through an acquisition. That's why we
                  bought CEAG in Europe through an acquisition. You've got to
                  have breadth of line. We've already shown you where we stack
                  up on that compared to the competition. You've got to have
                  product differentiation, which is very difficult to get, and
                  we do have some pretty good product differentiation. You have
                  to have size to compete in this market. Size is going to get
                  you leverage. Everybody can do strategic sourcing, but if
                  you're bigger, you're going to get better benefits out of
                  strategic sourcing than if you're small and, obviously, that
                  size is going to give you cost advantage. So this is the
                  environment.

                  Now, the question is -- how well are we positioned? We think
                  pretty well. One, in North America we think it's about an $80
                  billion market. We think we are serving about 45 percent of
                  that market-- something around 45 percent of that market. You
                  can see where we are -- lighting fixtures, transmission
                  distribution, fittings, and enclosures, our Crouse business,
                  protection, our Bussmann business, Wiring Devices-- our Wiring
                  Device business, support system, our B-Line business. There's
                  about 50 percent of this pie that

                                                                         Page 10


                  we don't play in today, but we'd like to play in some of that
                  tomorrow, and this is where we are in terms of the areas that
                  we think we'd like to play in -- control and tools and
                  equipment, panel board and switch gear, connectors, those
                  kinds of things.

                  You'll also notice there is a green piece of the pie that's
                  roughly, what, 15 percent, 20 percent of the pie. We
                  basically-- I guess it's 30 percent of the pie, now that I
                  look at it-- we basically said this is stuff we don't want to
                  be in. We don't see where there's any way of making any money
                  in about 30 percent of that market. Some people have asked me
                  what's in there -- basic wire and cable. There's plenty of
                  basic wire and cable capacity in the world. They don't need
                  Cooper Industries to be a player in that market. We don't need
                  to be there, either. The margins aren't good at all.

                  So we think we've got a good, solid beginning position. We
                  think we know where we want to be. Now, why do we think we can
                  compete in those markets? First, premier brand names -- we've
                  got great brand names with good, solid market position --
                  B-Line, Eagle, Arrow Hart, Bussmann, Crouse-Hinds, Menvier,
                  Cooper Power Systems, Kyle, and you go over on the tool side,
                  and it's the same thing -- all well-known brands.

                  Secondly, we have excellent customer relationships, not only
                  with the existing customer base, but with the evolving
                  customer base that we just talked about -- these larger
                  national chains that are coming into play -- like the Graybar
                  and Lowe's and Home Depots and the Graingers and so on and so
                  forth. We have excellent customer relationships, and we ought
                  to be able to grow on that-- leverage on that base.

                  We're a lot more global than some people give us credit for.
                  This is just a stacking chart of our businesses, our
                  facilities, where they're located, and you'll notice that
                  there's a lot more international influence to some of these
                  businesses than people give us credit-- our least-- two least
                  international businesses probably would be B-Line and
                  Lighting, and we think that Lighting has got great
                  opportunities in China, once we get this Design Center up and
                  running and sourcing over there.

                  This is where it all comes together. We think this is what
                  gives us the advantage over the traditional electrical supply
                  houses in the market. We have global reach. That supports our
                  solid position and gives us sales and distribution leverage.
                  We have great product depth. We have products serving nearly
                  50 percent of the electrical products market. We're positioned
                  as a critical supplier in all the major channels. We have very
                  good brand names, which gets us attention in terms of
                  recognition of quality and innovation and leverage for new
                  products, and we have great customer relationships.

                  If I were going to ask you to focus on any one chart in terms
                  of a company, going forward, I'd stack our position on this
                  chart with almost any competitor we deal with on a day-to-day
                  basis.

                  Finally, cash flow -- this is a bit of a different chart. This
                  is our cash flow-- free cash flow over the last five years
                  from '97 to 2001. You'll notice that we were on a very good
                  upward trend through the year 2000 -- 2001 was the economic
                  downturn that we just talked about but still a very impressive
                  314, or $3.30 a share. We're estimating that we'll be around
                  that same number in 2002. The little blue chart, by the way,
                  is the impact of the inversion project-- the Cooper Bermuda
                  incorporation. So we should be able to grow our cash flows
                  something in excess of 12 percent assuming we implement the
                  inversion in 2002.

                  Again, I want to remind everybody, we have not included the
                  inversion in any of the 2002 numbers that we've talked about.

                                                                         Page 11


                  This is the key. If you've got the cash, you're going to have
                  a chance to look at opportunities, and it's pretty clear, it
                  seems to me, that our focus on cash flow has been working
                  pretty well, albeit for a difficult 2001, but it will continue
                  to work very well over the next several years.

                  With that, let me close by just saying we've talked about
                  2001, we've talked about Danaher, we've talked about Federal
                  Mogul and asbestos, we've talked about 2002 outlook in a very
                  questionable economic environment that still remains, but the
                  bottom line is, when you cut through all of that, the real
                  issue is what's at the heart of this company. What's at the
                  heart of the company is unparalleled product and brand equity.
                  What's at the heart of the company is strong market position
                  against the business segments with, as a reminder, that
                  opportunity chart that says we've got room to grow into
                  different products within each of those businesses that we
                  don't participate in today. We have very solid customer
                  relationships. We are growing internationally and expanding
                  our position there, and the bottom line is, we have the money
                  and will have the money to finance all of that growth.

                  With that, I think we're probably ready to take questions.

                  David?  Can you turn those lights up just a little bit, John?
                  It might be a little easier.

David:            John, can you talk a little bit on the asbestos?  Is the
                  $15.4 million on the indemnity payments and the $25.5 million
                  in legal fees, is that a total before insurance? After
                  insurance? And can you just help me understand the estimated
                  annual cost of $4 billion -- how you arrived at that? What's
                  the math that allows you to arrive at that?

J. Riley:         I don't think we need that microphone. We can do it without
                  the microphone, probably.

Man:              Could you repeat the question?

J. Riley:         Yeah, I'll repeat the question. I think what David is asking
                  me to do, or has asked me to do, is to go back to what I think
                  is identified as chart number 11, David? Is that right? And to
                  sort of give you a little bit more color as to where that $4
                  million came from in the whole issue, right?

                  This is information, by the way, that was disclosed by Federal
                  Mogul to us. This is their filings, and this is from their
                  information, and his question was -- can you sort of walk me
                  through what's in all these numbers and how the insurance
                  applies.

                  What this basically says, David, is that-- let me focus you on
                  the indemnity payment line -- $15.4 million. Those were actual
                  indemnity payouts to plaintiffs for the 16,974 claims or,
                  roughly, an average of about $900 a claim before insurance --
                  before insurance.

                  The legal fees, the $25.5 million, applied to all of the legal
                  expenses over the 40-month period from '98-- September '98
                  through December of '01. Are you following? Again, before
                  insurance. To be simplistic about it, I took the $15.4, the
                  $25.5, and I divided that by the 40-month period and said
                  what's the net cash cost to that after, roughly, 65 percent to
                  70 percent insurance. I don't know which one I used, it's
                  either 65 or 70, but I think when you calculate it, you will
                  find that the annualized after cash there is about $4 million.

                  David, I don't know if it's 5, I don't know if it's 3. It
                  could be 6, it could be 2-- I mean-- all I'm suggesting is the
                  $4 million is not a back-breaking, out-of-pocket expense
                  certainly for Cooper.

                                                                         Page 12


Man:              [offmike][inaudible]

J. Riley:         That's correct.  This is Abex, and that's where the potential
                  liability lies.

                  Now, I will say this. In their filings, Federal Mogul has
                  disclosed that their insurance coverage has been somewhere
                  between 50 and 80 percent. Candidly, we were quite surprised
                  that they weren't getting more insurance coverage on average
                  than the net range than we would expect to if we were handling
                  the claim. Our experience has been certainly not down in the
                  50-percent and 60-percent range, I can say that.

Man:              [offmike][inaudible]

J.                Riley: Well, I think the strategy is really-- it depends on
                  what the case is and what the circumstances are, and if you
                  really get into this, you have two kinds of cases that are
                  into this area. One is the standard, traditional, multiple
                  plaintiffs join all together. Everybody in this room, for
                  example, could probably say-- I hate to say that in this room,
                  but could probably say that at some point in time in their
                  lives they have been exposed to some asbestos.

                  For example, each of us probably have always been in an
                  automotive repair shop when somebody was working on our car.
                  One would argue that there's asbestos around that you were
                  exposed. So you have this sort of group mentality plaintiff--
                  large groups-- which generally are really settled at
                  relatively low numbers -- much lower than the average number
                  you're looking at here.

                  The other side of that equation is the mesothelioma situation,
                  which is more identified with cancer, and in those cases, I'm
                  happy to say, based on the preliminary detail work we did in
                  terms of our analysis, it would appear that the number of
                  those cases that are involved with Abex-type products are,
                  frankly, under the average of what one would normally see. So
                  we feel kind of good about that. That does not mean that you
                  don't run into that kind of case, but, in general, it looks
                  pretty reasonable.

                  So our approach at this point is, number one, we need to know
                  where Federal Mogul is going and, candidly, we may not know
                  that for a 6- to 12- to 18-month period. I mean, they're going
                  to have to finish their filing here in probably the next six
                  to nine months, I'm guessing. We will then know if they're
                  going to set up a trust. We will then decide whether that's
                  something we want to participate in or do we want to do it
                  more on a one-off basis with the universe out there.

                  It will depend on how we feel about what the cost of entry is
                  in terms of all that, but, certainly, we do not want to-- at
                  this point, I'd say we're in a position where we don't think
                  you're going to win this in the newspapers, necessarily, so
                  our view is that we should work diligently with our
                  representatives, both in Texas, but also in all of the states
                  that we deal in, and we have a lot of representatives to
                  perhaps get some better control of this through a government
                  perspective. In the meantime, we have to do what we have to do
                  to settle these cases.

                  Now, one thing I want to mention -- I want to clarify again,
                  one more time, this issue-- we've had questions, and I don't--
                  maybe somebody had this question, but we've had questions in
                  our disclosures that our $50 million pretax charge in the
                  fourth quarter provided additional reserves, and the question
                  came up is, what does that mean, you have other reserves?
                  Well, we have about $50 million of other reserves related to
                  Federal Mogul that were related to indemnifications to them in
                  the original sale agreement. Keep in mind, if they reject the
                  contract, and we have the asbestos, then we no longer have
                  those indemnification responsibilities and therefore that $50
                  million becomes available with our other $50 million. Have you
                  got that?  Is that clear?

                                                                         Page 13


                  So net-net-net, I guess you'd probably say we've got about
                  $100 million. It will play out, over time.

                  Mike?

Mike:             [offmike][inaudible]

J. Riley:         Mike, help me with that one more time.  I want to make sure
                  I've got--

Mike:             [offmike][inaudible]

J. Riley:         That's the indemnity payment. They've also paid legal fees
                  that apply to that--

Mike:             [offmike][inaudible]

J. Riley:         -- fair enough.

Mike:             [offmike][inaudible]

J. Riley:         They claim between 50 percent and 80 percent.

Mike:             [offmike][inaudible]

J. Riley:         I can't answer for them.  I would only say that each of these
                  insurance-- there are multiple insurance policies, multiple
                  carriers, and I would-- well-- they have negotiated
                  agreements-- obviously, negotiated agreements with these
                  insurance carriers--

Mike:             [offmike][inaudible]

J. Riley:         That's right.

Mike:             [offmike][inaudible]

J. Riley:         No, no, no.  These are in separate negotiations that they have
                  done with their insurance companies.

Mike:             [offmike][inaudible]

J. Riley:         Yeah, but that doesn't mean we were paying-- we were--
                  actually, our experience was more 70 percent-plus.

                  Now, each insurance company will look at-- I can't speak for
                  the insurance companies, but there are several factors that
                  apply to what gets covered. The timing of the coverage-- most
                  important from an insurance company standpoint is how
                  efficient is a company in handling those claims, because
                  bottom line is, if I'm efficient in handling the claims, I can
                  save the insurance company dollars, and you may ask-- I think
                  your question is -- why would an insurance company pay
                  somebody 50 percent and pay me 70 percent, and the answer is I
                  think we're a hell of a lot more efficient than the other guy,
                  and we can prove it, and we can show black on white how they
                  can save money in aggregate.

Mike:             [offmike][inaudible]

J. Riley:         Yeah, go ahead.

Man:              [offmike][inaudible]

                                                                         Page 14


J. Riley:         Well, I can't answer--

Man:              [offmike][inaudible]

J. Riley:         Yeah, I can't answer that specifically, Mike, because I don't
                  know. Abex is always involved in some form of litigation. Now,
                  if you're asking me are there any cases that are in the
                  courthouse today, the answer is no, not that I'm aware of. I
                  think that's a pretty good answer, and I think, generally
                  speaking, these cases tend to get settled out at some point in
                  time.

                  Let me put it this way, and I hate to do this, but based on
                  our analysis, and I think based on the conversations, Abex
                  isn't the biggest pimple in the Federal Mogul situation.

Mike:             [offmike][inaudible]

J. Riley:         Oh, yeah, I'm sure we have, but I don't know what the number
                  is.

Mike:             [offmike]

J. Riley:         Yeah, it's not much.

Mike:             [offmike][inaudible]

J. Riley:         You could have an installation on a lighting fixture or
                  something that was made 50 years ago. I mean-- I mean-- I
                  think you'd have trouble going to any company that's been
                  around in manufacturing in the U.S. for any period of time and
                  having them at least not have some tangential asbestos issue
                  that we all deal with on a day-to-day basis, but the bigger
                  ones are the ones that you read about [audio fade].

Man:              [offmike][inaudible]

J. Riley:         Well, the Abex claims, bottom line, is we're going to be
                  handling the Abex claim situation during that period of time,
                  up until whenever it gets settled out. In terms of timing,
                  from Federal Mogul's perspective, again, I think that they
                  probably will establish the-- I think they have two swings at
                  the ball here, and normally these things get extended for the
                  second swing, and my guess is you probably won't know exactly
                  what Federal Mogul is going to do for a 6- to 12-month period
                  in terms of establishing the trust. Now, I may be fooled,
                  maybe they'll do it earlier. Obviously, the quicker they can
                  do it the better, it seems to me, but there are a lot of
                  complications in that business right now, again, the least of
                  which-- the greatest of which is not the Abex situation. So
                  I'm guessing you're probably looking at, I don't know, pick a
                  number-- 6 to 12 months, Barry.

Man:              [offmike][inaudible]

J. Riley:         No, they're not stayed yet.  We're handling those claims,
                  we're running them through like we would have normally run
                  them, had we owned the automotive businesses. That's what
                  we're doing today. That's not to say that we will not file to
                  stay the claims we will-- we need to understand a few more
                  things down the road here to decide which way we want to go on
                  that, but that's very possible that we would file. Whether or
                  not we get the approval to do that, that's up to the courts.
                  So we're looking at this as if we're going to be managing this
                  situation probably for somewhere between a 12- to 18-month
                  period before we find out where we are. We're not concerned
                  about that in the sense that we think-- again, we know how to
                  handle the claims. We think the insurance coverage is
                  adequate, and we certainly think we're protected from a
                  reserve perspective during that period of time.

                                                                         Page 15


                  Go ahead, Harve.

Man:              [offmike][inaudible]

J. Riley:         What other legal issue do we have out there?

Man:              [offmike][inaudible]

J. Riley:         I'm not sure about losing momentum, but what it says is that
                  at some point in time, once you go through your book of
                  purchases-- I mean-- obviously, the big thing to do is make
                  your big moves first where you know where the opportunity is,
                  and you do that for a couple of reasons. One is you want the
                  savings; two is you really want the momentum to begin to build
                  so the organization begins to catch on to the-- and become
                  enthused with the whole process. Over a period of time, you're
                  going to be looking at-- I don't disagree. You probably will
                  be looking at a declining piece of-- in other words, the
                  deeper you get into the program, the tougher the savings get
                  to be, because then you get into things like-- the difference
                  would be, for example, me taking all your aggregate purchases
                  of pencils, and you coming to me and say, "We want to buy all
                  our pencils together." That's the easy money.

                  The difficult money is down the road when all of you say, "OK,
                  we're buying all our pencils from you, but now what we want to
                  do is redesign this into one pencil, and it's going to be one
                  pencil for all of you, where you all had different pencils
                  before." That becomes a much tougher road in terms of
                  designing those things into the product base. Then you're
                  getting into engineers. So I think it's a natural phenomenon
                  that you're going to ramp up reasonably quickly, and then
                  you're going to see a very gradual growth thereafter. I don't
                  find that unusual.

                  What it tells us is that while we're doing that, in using the
                  e-commerce or procurement system network that we're putting
                  into implement those purchasing savings on an automated basis
                  throughout the company, we then are in a position to take that
                  networking system and begin to work that out into things like
                  transportation, logistics, customer service, et cetera, et
                  cetera, et cetera, which should, in fact, give us a whole
                  bunch of new opportunities for savings, going forward.

                  I would argue would be-- I know some people wouldn't agree
                  with me internally-- but I would argue all of this is built
                  off the concept and the cultural change of doing things
                  together as opposed to doing things in eight independent
                  divisions.

Man:              [offmike][inaudible]

J. Riley:         I don't have that number for you, Martin. We can get that
                  number, I just don't have it on the tip of my tongue. Now,
                  when you define-- just so we're clear-- how do you define
                  material cost productivity?

Man:              [offmike][inaudible]

J. Riley:         We do have that. I just don't have it with me. What we do is,
                  at the end of every period we take the purchase price, what it
                  was, the purchase price, what it is now, and we compare that
                  to what we call the "inflation indicator," and the bottom line
                  is, if that's a plus, then you're buying better than you would
                  be under other circumstances. If it's a negative, then you've
                  really got to look at that. In some cases, where there's been
                  a drop in commodity prices, it might be less negative than
                  what the market would have normally-- or more--

                                                                         Page 16


Man:              [offmike][inaudible]

J. Riley:         Pension?

Man:              [offmike][inaudible]

J. Riley:         2002, right.

Man:              [offmike][inaudible]

J. Riley:         I would say that by any standards, we have a very conservative
                  position [audio fade].

Man:              [offmike][inaudible]

J. Riley:         I don't think it's apples and apples, Brad.  I think what
                  they're talking about is the offset, right?

Man:              [offmike][inaudible]

J. Riley:         Not as it relates to Abex, but that's not their insurance
                  coverage -- the 250.

Man:              [offmike][inaudible]

J. Riley:         I don't want to be in a position of stating their position,
                  but if I understand this correctly, and I think I do, they
                  have estimated a liability and then they book an asset, an
                  insurance asset. An insurance asset is not a reflection of
                  their total coverage. I think Brad [audio fade].

Man:              [offmike][inaudible]

J. Riley:         Eight-- four, excuse me.

Man:              [offmike][inaudible]

Man:              [offmike][inaudible]

J. Riley:         Not as it relates to the Abex coverage, Bob, but I think
                  that's really-- you've got to keep coming back to the Abex
                  coverage.

Man:              [offmike][inaudible]

J. Riley:         That's fair.

Man:              [offmike][inaudible]

J. Riley:         It covers the P&L impact of the charges you would have that
                  are uninsurable. Is that what you're asking?

                  Yeah, in other words-- just to put this in numbers -- if the
                  insurance provides 70-percent coverage for both the indemnity
                  and the legal cost, then somebody has to pick up the
                  30-percent coverage, and the 30-percent coverage is the [audio
                  fade] 50 plus 50.

Man:              [offmike][inaudible]

J. Riley:         That's the account metric model, but it goes out quite a long
                  way, which would be standard. I mean, that isn't something
                  that's unique to Cooper. I would think most people

                                                                         Page 17


                  that run these accounting metric models would do that, because
                  you have-- you know-- bottom line is, you haven't really made
                  this product or-- we've never sold the product. We basically--
                  it was stopped being made in, I don't remember, 1988 or '87 or
                  something like this. So what you're going to see is this sort
                  of wave of age and then those people that would have
                  potentially been even close to a product that was made by Abex
                  will fall off over a gradual period of time, but we've run
                  these models out quite far.

Operator:         Pardon me, this is the conference operator.

J. Riley:         Yes?

Operator:         Yes, could you please repeat the questions, because the
                  participants on the phone line cannot hear the questions.

J. Riley:         OK.

Man:              [offmike][inaudible]

J. Riley:         OK.  The question is -- how much has Cooper paid since the--
                  cash paid out since the Federal Mogul bankruptcy, and the
                  second part of it is how much of the--

[offmike][inaudible]

J. Riley:         -- the answer has been not much, but I don't know exactly what
                  the number is. Do you know, Rich, by chance?

Man:              [offmike][inaudible]

J. Riley:         I don't know.

Man:              [offmike][inaudible]

J. Riley:         Well, Rich-- yeah, we'll check, but Rich indicated that,
                  roughly, we've paid out about $150 million in-- 150,000-- did
                  I say million, I'm sorry-- 150, yeah-- $150,000 in indemnity,
                  and about $500,000 in legal in the fourth quarter.

                  Again, you know, you can-- you get all zeroed in on this
                  number and that number, but I think you really have to look at
                  that slide we talked about in terms of what Federal Mogul has
                  filed and look at it in that context and look at it in the
                  context of two numbers -- 300 million, 100 million of
                  available reserves, potentially available-- 50 million of
                  identified reserves, another 50 million of potentially
                  available reserves, depending on which way Federal Mogul goes,
                  and then look at that in the context of the $300 million worth
                  of cash flow, and this should not be an issue for us.

                  Yes, go ahead.

Man:              [offmike][inaudible]

J. Riley:         Well, we would no longer be responsible to indemnify them.

Man:              [offmike][inaudible]

J. Riley:         Yes.

Man:              [offmike][inaudible]

                                                                         Page 18


J. Riley:         OK. The answer is based on our legal counsel, and that is--
                  the question is we have roughly $50 million worth of reserve
                  that was set up when we sold the business to Federal Mogul in
                  '98, and that was to cover certain liabilities that we
                  indemnified them for. An example would be an environmental
                  site. That would be-- that's probably the cleanest, clearest
                  example, and the question, I think-- further question-- the
                  answer is yes, those are set up. We wouldn't be responsible
                  for that if they reject the contract, do you follow me? If
                  they reject the contract, we're not responsible for
                  maintaining that indemnity, so therefore that reserve is
                  released for that purpose.

                  Having said that, the other side of that is if they reject the
                  contract, then we do have to address the asbestos issue, so
                  we'd probably just move that reserve over into that area.

                  Now, the other question was can the bankruptcy court come back
                  through, and the answer is no on that, because of the legal
                  structures on how they [audio fade] were set up.

Man:              [offmike][inaudible]

J. Riley:         Well, Martin, what's changed?  We have that now, right? We
                  have the indemnity.

Man:              [offmike][inaudible]

J. Riley:         No, no, no, no. That can't be done. These are specifically
                  identified, and they are-- no-- the answer is they can't be
                  transferred over, if that's what you're asking -- from the
                  debtors' perspective.

Man:              [offmike][inaudible]

J. Riley:         Yes.

Man:              [offmike][inaudible]

J. Riley:         I don't have it. Federal Mogul has it. Federal Mogul has it
                  like they have a whole bunch of other--

Man:              [offmike][inaudible]

J. Riley:         Yeah, yeah, absolutely.

Man:              [offmike][inaudible]

J. Riley:         Absolutely, like they do any other liability that they had
                  that I don't have anything to do. I mean, they have debtor
                  liability, they have a whole bunch of stuff, but they can't
                  have their cake and eat it, too. In other words, they can't
                  reject--

Man:              [offmike][inaudible]

J. Riley:         Yeah, no. The question, as I understand is, assuming that
                  Federal Mogul establishes a trust to deal-- works with the
                  plaintiffs to establish a trust to deal with these issues, why
                  is that good from a plaintiff standpoint? Basically, that's
                  the question. Why would anybody do that, and the reason they
                  do that is because you'd probably-- people-- not just Cooper,
                  but I think other parties in that trust, they would be looking
                  to have the insurance proceeds put in the trust. They would be
                  looking perhaps to have some cash payment put in the trust on
                  an ongoing basis. That's the way these trusts have typically
                  worked over a period of time. I can't speak for the
                  plaintiffs' attorneys as to whether or not-- or the plaintiffs
                  as to whether or not they would agree to that or not agree
                  with that.

                                                                         Page 19


                  The alternative for us is don't participate and use the
                  insurance and use our cash flow at this reasonable cash flow
                  rate and get on with life. I mean-- I'm not suggesting that we
                  will or we won't. I'm just saying that is the track that we
                  believe-- as a matter of fact, I'm not so sure Federal Mogul
                  has not said that they are going to be pursuing the option of
                  a trust, and that's where we got that information. I mean,
                  we're getting this information primarily from their public
                  filings, but in the case of some of these asbestos numbers,
                  we've had a little bit better insight from--

Man:              [offmike][inaudible]

J. Riley:         But I haven't given them the insurance.

Man:              [offmike][inaudible]

J. Riley:         Why would I put an asset, either cash or insurance, into a
                  trust if I was not going to get any benefit out of it? Why
                  would I do that? I mean, I wouldn't do that. I don't know any
                  reason why anybody would do that. So, I mean, if this is all a
                  question of what is the price of the trust, and does that make
                  economic sense for my shareholders, but I certainly don't
                  think it makes any economic sense for my shareholders to give
                  up my rights to the insurance and to throw cash into a trust
                  if I'm not going to get anything out of it, does it? I don't
                  see it.

Man:              [offmike][inaudible]

J. Riley:         Well, I guess the number I gave you, for example, on the
                  second half -- the number was 7,500 claims -- suggests that
                  the claims were being filed at something in the area of 3,000
                  to 3,500 claims a-- 3,600 to 3,700 claims a quarter. I don't
                  see much change in that, going forward. We certainly have been
                  encouraged that, with this claims history that I recited
                  earlier, that things have fallen back down, and they appear to
                  be moderating at a more-- a lower level. I don't-- that's all
                  I really can say about it at this point. I don't see any big--
                  I don't think we've had any big rush that I know of in the
                  last-- since the end of December and certainly in the first
                  quarter, but, you know, claims come in, claims go out, and I
                  don't think you can hang yourself on a total claims number at
                  the end of a quarter, because you may get one of these big
                  groups that comes in at 2,000, 3,000, 4,000. Maybe they get
                  settled out at $100 a claim, I don't know.

                  So I think you have to step back and really look at the big
                  picture on this and-- I know we started getting ourselves
                  wrapped up into that issue, and the real issue is the
                  insurance coverage-- overall claims rate, the seriousness of
                  the claims, how do they shake out from a serious standpoint?
                  How are the claims covered? What's the aging on this
                  population? What's our insurance coverage? What years does it
                  cover? Do we have good chronological coverage? Do we have good
                  amount coverage? That's what this outside expert does for a
                  living. I mean, that's what these guys do. They deal with
                  these trusts all the time. They deal with these issues all the
                  time.

                  The modeling on all of this is, frankly, I must admit, is far
                  more sophisticated than I even imagined it was or could be,
                  and all of that stuff is taken into consideration, and when
                  you look at it, we walk away saying that with our reserve
                  position, with what we believe is the access to the insurance,
                  and what we are looking at in terms of how this thing
                  forecasts out -- as Brad mentioned, this goes out into the
                  year 20-something-- or 2040, or whatever the hell it is, it's
                  a long time out-- it seems to us that this is a very-- this is
                  a serious, but a very manageable situation. That's where we
                  come out. I mean, we really believe that. I wouldn't tell you
                  that if I didn't believe it. Eli?

Man:              [offmike][inaudible]

                                                                         Page 20


J. Riley:         Yes, the process is over. We have no buyers for all or parts
                  of the company.

Man:              [offmike][inaudible]

J. Riley:         Well, the answer is a question of timing, and we've made
                  ourselves very clear that if-- you know-- we've said that,
                  hey, if we get an opportunity to sell any or all parts of the
                  business that were at a very good price, then we might
                  consider that. I don't think the current economic environment
                  is probably conducive to that. I think that we need to really
                  look at what we can do to improve the tools business and --
                  first things first. Let's take some cash out of the business
                  in terms of the inventory.

                  I would caution you, Eli, to say that there are pieces of our
                  electrical businesses, when you get down below a division
                  level into a product line that are decent, but I may not be
                  happy with the performance of some of them, either. So, you
                  know, that doesn't necessarily mean that we wouldn't look to
                  divest, or we wouldn't look to add to any of those kinds of
                  [audio fade].

                  I think 2002 will be a year of-- in our judgment of riding the
                  economic recovery up, taking the benefit of all of the things
                  that we think we've done right in 2000 and 2001 and hopefully,
                  if this economy starts steaming up like I heard on TV this
                  morning, I think we'll all be very happy campers.

                  In the meantime, I think we've got very good control, a very
                  good handle on where we are on the asbestos situation, and
                  nobody should be shocked about the process that we went
                  through. I mean, I've had any number of people, some of which
                  are in this room, ask me what would we do if we had an offer
                  for Cooper? I said, "Well, I don't have any objections to
                  that." We would go out, and we would test the market, and
                  that's exactly what we did, and we think that's the right and
                  proper thing to do for our shareholders.

                  I had no way of predicting September 11th. I had no way of
                  predicting Federal Mogul. I mean, when we sold our automotive
                  business to Federal Mogul back in '98, it wasn't all that long
                  after that that Federal Mogul floated an equity offering at
                  close to 60 bucks a share, and, all of a sudden, here we are.
                  You know, it was a hell of a deal at the time. We got
                  criticized for not selling it for as much as we should have,
                  and then it turns out it's a hell of a deal at the time and,
                  frankly, it's not a bad deal right now.

                  We made the right move. We're out. We've got to deal with this
                  Federal Mogul issue -- we'll deal with it. Hell, we've dealt
                  with them before, we'll deal with them again, and, I mean--
                  put it in perspective. We've got a hell of a cash-generating
                  machine here. I mean, 300 million bucks -- if we do the
                  inversion, that's another 50 million, and if you get any kind
                  of growth on that at all, I mean, I don't know if you focused
                  on that number up there, but it's up in the $500 million to
                  $600 million worth of free cash flow that we had on that
                  chart, as I recall, and that's a hell of a-- and when you've
                  got 95 million shares out there, that's a hell of a
                  cash-flow-per-share number that we're targeting. Maybe we'll
                  miss it by 5 percent or 10 percent, but I've got to tell you,
                  it's still a hell of a good number.

                  Chuck?

Man:              [offmike][inaudible]

J. Riley:         OK, the question is in terms of the channels to market, where
                  is-- the hole card in this seems to be inventory in terms of
                  reducing inventories, leaving it the same, or building
                  inventories, which would-- if we were building inventories, it
                  would give a nice kick to the early part of this one. Perhaps
                  things weren't necessarily quite as good as they will be later
                  in the year. Chuck has asked the question -- where do we feel
                  we are in that process? We feel that the majority of our
                  customers reduced inventory significantly

                                                                         Page 21


                  throughout 2001. I don't have any numbers other than our
                  January numbers and our early February numbers, and they would
                  appear to me to be sort of in that leveling-out kind of look
                  that we showed you. I have some of those economic indicator
                  charts.

                  My view is they are not going to be anxious to load in
                  inventories, at least in the near term, but when they get to
                  the spring building season, Chuck, which I think is really a
                  key question -- what happens in terms of when things pick up,
                  the spring building season and maintenance and repair season,
                  summer vacation [audio fade] when plants are shut down, that
                  will be the true indicator of where all of the [background
                  noise] in their view of the economic cycle in the inventory.

                  Again, I don't think there's going to be any great pickup in
                  the first quarter. Maybe there will be a little bit in the
                  second quarter. We damn well ought to be able to see it in
                  third-- let's say, mid-year, early third quarter. That will be
                  the key point, in my mind. I don't think anybody is
                  over-inventoried right now.

Man:              [offmike][inaudible]

J. Riley:         The question is -- on that opportunity chart we showed you,
                  what I suggested was that we have now kind of-- culturally
                  changed our focus from-- as we did with strategic sourcing
                  from doing it all alone and independently to doing it
                  together, we've changed our focus on that chart to say we're
                  not just in the fuse business, we're in the circuit protection
                  business, and Chuck's question is -- does that mean that we
                  will be allocating more R&D dollars to developing products
                  that we're not into today?

                  The answer is yes, it could come in two forms, Chuck. It could
                  come in the form of internal development, which we've done
                  some good things on in the Bussmann business, for example, on
                  the electronic side of the business. It may also come in the
                  form of small-- what I would call "seeding" kind of
                  acquisitions where it's a $10 million company. We bought one
                  for Bussmann, CoilTronics-- I don't remember-- several years
                  ago, that was $15 million that turned out to be a $30 million,
                  $40 million business. So it can be in both forms.

                  Personally, my view of R&D is you can invest in a small
                  acquisition, and that's just as good R&D as starting from
                  scratch and maybe better sometimes than starting from scratch.
                  It all depends on what's available and what's out there.

                  The answer is will we be more attuned to moving up into those
                  charts from a-- adding to the basic line we have and the basic
                  product lines we have -- the answer is yes, we're attuned to
                  expanding what we're into in those charts, and the answer is
                  yes also.

                  I mean, I guess, theoretically, you could look at each one of
                  those boxes, and each one of those boxes has a name. There's a
                  whole bunch in that-- remember that big yellow chart up on top
                  -- a whole bunch of technologies and a whole bunch of
                  opportunities in a whole bunch of small companies in these
                  industries that remain. So that gets you into a higher growth
                  area.

                  We have one more question?

Man:              [offmike][inaudible]

J. Riley:         Yes, Bob.

Man:              [offmike][inaudible]

                                                                         Page 22


J. Riley:         Yeah, Crouse should do OK. We're a little bit disappointed. It
                  would appear that with the lower oil and gas prices, things
                  have moderated a little bit. That was at a pretty good upturn
                  to the third quarter, early fourth quarter, but I think Crouse
                  will be up modestly. Let me think-- Bussman will be up. We
                  should see a little bit of recovery in the electronic side of
                  the business, but we'll see some moderating in some other
                  parts of that business. So I think that will be flat. Lighting
                  will be OK -- flat going in. What do we have?

Man:              [offmike][inaudible]

J. Riley:         Power systems will be down a little bit, and that's a
                  reflection of infrastructure, which we don't think is going to
                  be that high. Menvier will be up a little bit, as I recall. So
                  pretty much all-- [audio fade] when you come right down--
                  tools will be down. What am I missing? B-Line, that will be
                  down a little bit, I think -- primarily in the electronic side
                  and construction-- the heavy construction side. Other than
                  that, I think that's pretty much it-- Wiring Device will be
                  flat, I think.

                  So that's the plan, that's what we've based the outlook on.
                  Again, if we get any uptick from that, we ought to be able to
                  leverage the actions we've taken in the past.

                  Let me just close by saying that 2001 was challenging. I've
                  got to tell you, it was not fun. Nobody likes to deal with
                  down sales. We think we did what was right for the
                  shareholders on the strategic review process. Unfortunately,
                  we ran into this bump in the road with Federal Mogul which is,
                  I don't think anybody here could have anticipated three or
                  four or five years ago when we did this deal, but we've had a
                  history of dealing with these issues, and we'll deal with that
                  one, and I think the actions we've taken and the work that
                  we've done, so far, puts us in a position of being highly
                  confident that we can deal with not just the recovery in the
                  economy, which is going to be [audio fade] pluses, but also
                  with the issues related to Federal Mogul, and that's what
                  we'll be working on, going forward.

                  Again, I don't think we can afford to lose focus on the cash
                  flow line. That is the kicker, and that is an area that I have
                  a high level of confidence-- a high, high level of confidence
                  in, and when we do good things on that line, we will be able
                  to do good things for the company and its employees and
                  shareholders and also the communities that we live in.

                  With that, I thank you for your time and attention and
                  appreciate your questions. Thank you.