LYDALL INC /DE/
10-K405/A, 1996-04-03
TEXTILE MILL PRODUCTS
Previous: LORAL CORP /NY/, SC 14D1/A, 1996-04-03
Next: LYDALL INC /DE/, DEF 14A, 1996-04-03



<PAGE>
 
===============================================================================
 
               UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
 
                               ----------------
 
                                   FORM 10-K/A
 
  [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
      SECURITIES EXCHANGE ACT OF 1934 (FEE REQUIRED)
 
                  FOR THE FISCAL YEAR ENDED DECEMBER 31, 1995
 
 
                                      OR
 
  [_] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE    SECURITIES
     EXCHANGE ACT OF 1934 (NO FEE REQUIRED)
 
                   FOR THE TRANSITION PERIOD FROM     TO
 
                        COMMISSION FILE NUMBER: 1-7665
 
                               ----------------
 
 
                                 LYDALL, INC.
 
            (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
 
               DELAWARE                              06-0865505
    (STATE OR OTHER JURISDICTION OF               (I.R.S. EMPLOYER
    INCORPORATION OR ORGANIZATION)               IDENTIFICATION NO.)
 
    ONE COLONIAL ROAD, MANCHESTER,                   06045-0151
              CONNECTICUT                            (ZIP CODE)
    (ADDRESS OF PRINCIPAL EXECUTIVE
               OFFICES)
 
      REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (860) 646-1233
 
                               ----------------
 
          SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:
 

                                             NAME OF EACH EXCHANGE
       TITLE OF EACH CLASS                    ON WHICH REGISTERED
       -------------------                   ---------------------
   Common Stock, $.10 par value             New York Stock Exchange
 
                               ----------------
 
  INDICATE BY CHECK MARK WHETHER THE REGISTRANT (1) HAS FILED ALL REPORTS
REQUIRED TO BE FILED BY SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF
1934 DURING THE PRECEDING 12 MONTHS (OR FOR SUCH SHORTER PERIOD THAT THE
REGISTRANT WAS REQUIRED TO FILE SUCH REPORTS), AND (2) HAS BEEN SUBJECT TO
SUCH FILING REQUIREMENTS FOR THE PAST 90 DAYS. YES [X] NO [_]
 
  INDICATE BY CHECK MARK IF DISCLOSURE OF DELINQUENT FILERS PURSUANT TO ITEM
405 OF REGULATION S-K IS NOT CONTAINED HEREIN, AND WILL NOT BE CONTAINED, TO
THE BEST OF THE REGISTRANT'S KNOWLEDGE, IN DEFINITIVE PROXY OR INFORMATION
STATEMENTS INCORPORATED BY REFERENCE IN PART III OF THIS FORM 10-K OR ANY
AMENDMENT TO THIS FORM 10-K. [X]
 
  On March 18, 1996, the aggregate market value of the Registrant's voting
stock held by nonaffiliates was $356,743,387.
 
  On March 18, 1996, there were 17,393,626 shares of Common Stock outstanding,
exclusive of treasury shares.
                               ----------------
 
                      DOCUMENTS INCORPORATED BY REFERENCE
 
  Parts I and II incorporate certain information by reference from the Annual
Report to Stockholders for the year ended December 31, 1995. Part III
incorporates information by reference from the definitive Proxy Statement to
be distributed in connection with the Registrant's Annual Meeting of
Stockholders to be held on May 15, 1996.
 
===============================================================================

<PAGE>
 
                                    Part IV

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K

         (a)(3) Exhibits

Exhibit No.                   Exhibit                      Where Located
- -----------                   -------                      -------------

   13.1                Annual Report to Stockholders       Filed herewith
                       for the year ended December
                       31, 1995
<PAGE>
 
                                  SIGNATURES
 
  PURSUANT TO THE REQUIREMENTS OF SECTION 13 OR 15(D) OF THE SECURITIES
EXCHANGE ACT OF 1934, LYDALL, INC. HAS DULY CAUSED THIS REPORT TO BE SIGNED ON
ITS BEHALF BY THE UNDERSIGNED, THEREUNTO DULY AUTHORIZED.
 
                                          LYDALL, INC.
 
                                                 /s/ Leonard R. Jaskol
Date: April 2, 1996                       By __________________________________
                                                     LEONARD R. JASKOL
                                                       CHAIRMAN AND
                                                  CHIEF EXECUTIVE OFFICER
 
  PURSUANT TO THE REQUIREMENTS OF THE SECURITIES EXCHANGE ACT OF 1934, THIS
REPORT HAS BEEN SIGNED BY THE FOLLOWING PERSONS ON BEHALF OF LYDALL, INC. IN
THE CAPACITIES AND ON THE DATES INDICATED.
 
              SIGNATURE                        TITLE                 DATE
              ---------                        -----                 ---- 

      /s/ Leonard R. Jaskol            Chairman, Chief          April 2, 1996
- -------------------------------------   Executive Officer
          LEONARD R. JASKOL             and Director
 
       /s/ John E. Hanley              Vice President--Finance  April 2, 1996
- -------------------------------------   and Treasurer
           JOHN E. HANLEY               (Principal Financial
                                        and Accounting Officer)
 
       /s/ John E. Hanley                                       April 2, 1996
- -------------------------------------
           JOHN E. HANLEY
       ATTORNEY-IN-FACT FOR:
 
        /s/ Lee A. Asseo               Director*                April 2, 1996
- -------------------------------------
            LEE A. ASSEO
 
     /s/ Paul S. Buddenhagen           Director*                April 2, 1996
- -------------------------------------
         PAUL S. BUDDENHAGEN
 
      /s/ Carole F. Butenas            Director*                April 2, 1996
- -------------------------------------
          CAROLE F. BUTENAS
 
      /s/ Samuel P. Cooley             Director*                April 2, 1996
- -------------------------------------
          SAMUEL P. COOLEY
 
       /s/ W. Leslie Duffy             Director*                April 2, 1996
- -------------------------------------
           W. LESLIE DUFFY
 
      /s/ William P. Lyons             Director*                April 2, 1996
- -------------------------------------
          WILLIAM P. LYONS
 
      /s/ William J. Rankin            Director*                April 2, 1996
- -------------------------------------
          WILLIAM J. RANKIN
 
       /s/ Joel Schiavone              Director*                April 2, 1996
- -------------------------------------
           JOEL SCHIAVONE
 
      /s/ Roger M. Widmann             Director*                April 2, 1996
- -------------------------------------
          ROGER M. WIDMANN
 
       /s/ Albert E. Wolf              Director*                April 2, 1996
- -------------------------------------
           ALBERT E. WOLF
 
*(constituting in excess of a majority of the full Board of Directors)
 

<PAGE>
 
                                                                    EXHIBIT 13.1

THIS DOCUMENT IS A COPY OF THE EXHIBIT 13.1 OF FORM 10-K (ANNUAL REPORT TO 
STOCKHOLDERS FOR THE YEAR ENDED DECEMBER 31, 1995). FILED ON APRIL 2, 1996 
PURSUANT TO A RULE 201 TEMPORARY HARDSHIP EXEMPTION.

lydall,inc



                                                                          Annual
                                                                          Report

                                                                              95
<PAGE>
 
FINANCIAL HIGHLIGHTS

 
                                                                   Percent
In thousands except per-share data                1995      1994  Increase
- --------------------------------------------------------------------------
 
Net sales                                     $252,128  $213,072        18
Net income                                      22,438    15,503        45
Net income per common share                       1.23       .86        43
Stockholders' equity                           101,811    76,227        34
Stockholders' equity per share                    5.88      4.57        29
Market capitalization at December 31,          394,036   271,010        45
Closing price NYSE on December 31,               22.75     16.25        40
Weighted average common                       
   stock and equivalents outstanding            18,313    17,953         2
- --------------------------------------------------------------------------

Prior-year share figures restated to reflect a two-for-one stock split
distributed in 1995.

                                                Lydall has extensive fiber and
                                                fiber composite knowledge as
                                                well as manufacturing
                                                capabilities in both wet-laid
                                                and needle-punched processes. As
                                                one of the top U. S. nonwoven
                                                companies, Lydall's core
                                                competence is designing and
                                                producing technologically
                                                advanced, unique materials for
                                                critical, high-performance
                                                applications.

                                                Through a partnership approach
                                                with its customer base, the
                                                Company manufactures highly
                                                engineered, specialty products
                                                primarily in the areas of air
                                                and liquid filtration, thermal
                                                barriers and insulation,
                                                electrical insulation, and
                                                materials handling. Lydall
                                                concentrates in niche markets on
                                                products whose technologies are
                                                continuously being upgraded. A
                                                customer-driven company, Lydall
                                                places its highest priorities on
                                                service, quality, and innovative
                                                product solutions.
<PAGE>
 
                                                         95
                                                           HIGHLIGHTS

                                                           11th Consecutive
                                                           Year of Record
                                                           Earnings

                                                           Earnings Per Share
                                                           Up 43%

                                                           5th Consecutive
                                                           Year of Record Sales
                                                           -- Up 18%

                                                           Return on Sales
                                                           Record -- 8.9%

                                                           Record Operating
                                                           Cash Flow

                                                           Two-for-One
                                                           Stock Split
<PAGE>
 
Operating Cash Flow

[CHART APPEARS HERE]

<TABLE> 
<CAPTION> 

$ Millions
<S>      <C>       
1991     19.7

1992     21.8

1993     23.9

1994     35.1

1995     45.2
</TABLE> 

Return on Sales

[CHART APPEARS HERE]

<TABLE> 
<CAPTION> 

Percent
<S>      <C> 
1991     6.3

1992     6.0

1993     6.5

1994     7.3

1995     8.9
</TABLE> 

Total Capitalization

[CHART APPEARS HERE]

<TABLE> 
<CAPTION> 

$ Millions
         DEBT      EQUITY
<S>      <C>       <C> 
1991     25.7      39.1      64.8

1992     19.2      50.1      64.3

1993     13.8      60.1      73.9

1994     13.5      76.2      89.7

1995     10.6      101.8     112.4
</TABLE> 

Net Sales

[CHART APPEARS HERE]

<TABLE> 
<CAPTION> 

$ Millions
<S>      <C> 
1991     135.5

1992     151.1

1993     157.4

1994     213.1

1995     252.1
</TABLE> 

Net Income

[CHART APPEARS HERE]

<TABLE> 
<CAPTION> 

$ Millions
<S>      <C> 
1991     8.5

1992     9.0

1993     10.2

1994     15.5

1995     22.4
</TABLE> 

Net Income per Common Share

[CHART APPEARS HERE]

<TABLE> 
<CAPTION> 

Dollars
<S>      <C> 
1991     .47

1992     .52

1993     .58

1994     .86

1995     1.23
</TABLE> 

Closing Market Price per Share

[CHART APPEARS HERE]

<TABLE> 
<CAPTION> 

Dollars
<S>      <C> 
1991     8.21

1992     9.92

1993     10.69

1994     16.25

1995     22.75
</TABLE> 




     Lydall, Inc. Annual Report 1995

2
<PAGE>
 
TO OUR STOCKHOLDERS AND EMPLOYEES

Lydall's dynamic performance record continues unabated. We posted our eleventh
year of earnings growth in 1995, reaching record net income of $22.4 million, a
45-percent increase from 1994. Earnings per share increased 43 percent to $1.23,
sustaining a ten-year average compound annual growth rate of 23 percent. In
1995, Lydall's return on sales reached a new high of 8.9 percent, a strong
indicator of the quality of our performance.

We posted our fifth consecutive year of record sales, reaching $252.1 million,
an 18-percent increase over 1994. Growth came primarily from our high-efficiency
air filtration, automotive and cryogenic thermal barrier, and materials-handling
businesses. Also, international growth (including both export and foreign sales)
continued to outpace domestic growth in 1995. Our international business grew by
25 percent during the year to represent 22 percent of total 1995 sales. Pricing
and raw material costs played a role in 1995's performance as well. We raised
prices on average between 5 and 6 percent in order to recover major raw material
cost increases.

PRODUCTS AND MARKETS

Thermal barrier products continue to be a major contributor to Lydall's
business, increasing by 27 percent in 1995 to represent 36 percent of total
sales. Growth in this area is mainly attributable to the mid-temperature heat-
shield products that we supply to the automotive market. In addition, demand for
our air-bag inflator components, battery insulators, and undercarpet insulation
continued to grow.

Companywide, sales to automotive applications were 33 percent of total sales.
Excluding our offshore battery separator sales and other aftermarket sales, 28
percent of total sales were to the OEM's. Lydall's growth in this area stems
from increased penetration -- increasing applications within vehicles already
containing our components, as well as more and more types of vehicles being
identified as needing thermal insulators. Lydall's business grew substantially
in 1995 despite Detroit's production being down close to 3 percent.

The significant portion of our heat-shield business used in sport-utility
vehicles, vans, and light-duty trucks, all very popular models, particularly
benefits us. According to an article by Paul A. Eisenstein in the April/May 1995
issue of BuySide, ten years ago minivans, sport-utility and other light trucks
accounted for barely 20 percent of the American motor vehicle market. In 1994,
the share for these vehicles surged to a record 40 percent and, by some
estimates, could hit the 50-percent mark before the end of the decade.

3 | Lydall, Inc. Annual Report 1995
<PAGE>
 
Lydall's battery insulator program met with great success in 1995 as well. At
year-end our battery insulators were approved for every Ford vehicle except two.
These approvals included both 1996 and 1997 models. We continue to work with
General Motors and Chrysler to initiate battery insulator programs.

In addition to automotive applications, we saw healthy sales growth of the
thermal barrier and insulation products to industrial applications. Increased
sales of commercial building materials and architectural components were
particularly notable. Demand for our cryogenic insulating products also set a
strong pace. Use of cryogenic vessels is growing, and we are gaining market
share as insulating technology moves away from less sophisticated methods toward
Lydall's lightweight, multilayered materials. Also, we have been working closely
with our customers to provide a cryogenic insulating "system" versus media
alone. We have begun to form our materials into collated, ready-to-install
systems and insulating blankets, customized to the customer's specified size and
shape.

Filtration media sales were exceptional around the world, growing by 27 percent
in 1995 to 22 percent of total sales. Fabrication of new clean rooms was at an
all-time high -- a pace that is forecast to continue for the foreseeable future.
In addition to the proliferation of semiconductor chips in everything from cars
to washing machines, the growing use of personal computers in the U.S. and
Europe is expected to spread to developing nations. Also, more and more
industrial processes are requiring varying degrees of clean-room conditions. The
growth of the home air purification market has also benefited us.

The majority of our export growth in 1995 came from robust worldwide demand for
high-efficiency air filtration products.  Adding to this momentum was increased
production (both for consumption in Europe and for export to the United States)
of air filtration media at our facility in France, the Axohm Division. Global
capacity is particularly significant to Lydall in the air filtration market, a
primary strategic focus of the Company. The Axohm operation, acquired in 1991,
has proven its strategic importance from the standpoint of added capacity as
well as of having a "bricks and mortar" presence in Europe. Our filtration
business has been the strongest it's ever been, and the added capacity has been
invaluable.

In the liquid filtration area, Lydall's participation in the leukocyte depletion
(blood component separation) market was reactivated during 1995 with the
establishment of a close working relationship

<TABLE> 
<CAPTION> 
Sales           In millions  1985    1986   1987   1988    1989    1990    1991    1992    1993    1994    1995
- ----------------------------------------------------------------------------------------------------------------
<S>                          <C>    <C>    <C>    <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C> 
                             $70.7  $75.9  $98.5  $114.7  $128.4  $123.1  $135.5  $151.1  $157.4  $213.1  $252.1
</TABLE> 

4 | Lydall, Inc. Annual Report 1995
<PAGE>
 
I describe 1995 as a year of consolidation.  I define this consolidation as
having two key components -- securing new product positions and market gains
attained within the past two years and integrating acquisitions made in 1994.

with HemaSure, Inc., a medical filtration device manufacturer. HemaSure
announced early in 1995 that its LeukoNet pre-stage leukoreduction filtration
system, which contains Lydall's leukocyte filtration media, had been cleared for
marketing by the U.S. Food and Drug Administration. HemaSure is marketing its
LeukoNet filter to U.S. and foreign blood centers and was recently awarded a
contract with the American Red Cross Biomedical Services. We look forward to a
mutually beneficial alliance between Lydall and HemaSure.

Materials-handling products represented 15 percent of total sales in 1995, an
increase of 29 percent over 1994. Several factors contributed to this high rate
of growth: acquired sales, price increases, and expanding export markets. Growth
of these products slowed in the latter part of 1995 from the torrid pace set in
the past few years. Although this slower pace has continued into early 1996, we
expect good growth in this market in the long run, particularly overseas.

ACQUISITIONS

Two acquisitions made in 1994 were a dominant focus of our "year of
consolidation." We are pleased with the progress that's been made, particularly
at the Jacksonville Operation. However, the pace of efforts at the Columbus
Operation, the larger of the two, was slower than initially expected. The
operation is stabilizing after a year of "planned" disruption and a complete
reconfiguration of manufacturing operations. We saw significant improvements in
the fourth quarter of 1995 which are continuing into 1996. The Columbus
Operation is very important strategically and has added an entire new dimension
to our heat-shield product offerings.

As far as additional acquisitions are concerned, I'm disappointed that we did
not complete any in 1995 despite extensive efforts worldwide. Growth by
acquisition is an important element of our strategy and will continue to be a
major focus in 1996.

<TABLE>
<CAPTION> 
Net Income      In millions  1985  1986  1987  1988  1989  1990  1991  1992  1993  1994  1995
- ----------------------------------------------------------------------------------------------
<S>                          <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C> 
                             $2.9  $3.0  $4.1  $5.1  $7.9  $8.3  $8.5  $9.0  $10.2 $15.5 $22.4
</TABLE> 

5
<PAGE>
 
QUALITY PROGRAM

In conjunction with our focus on integrating our 1994 acquisitions, we continued
to drive our Cost of Quality efforts forward at existing operations. Our quality
initiatives have not only resulted in better service and products for our
customers, but have been instrumental to our producing continuous gross margin
improvement. Efforts to streamline operations and improve efficiencies under our
comprehensive quality programs yielded record savings of $3.7 million in 1995.
Since 1986, when we began reporting the "cost of quality," we have recognized
savings averaging $2.0 million a year.

We also made record capital investments in 1995 of $12.0 million, a majority of
which related to improving product quality, process efficiency, and
productivity. In addition, we have been working toward ISO 9000 certification at
all of our operations for the past few years, and we are very pleased that three
more facilities attained this distinction in 1995. We expect another facility to
be certified in 1996.

In 1995, gross margin rose to $77.7 million, or 30.8 percent of sales, from
$64.9 million, or 30.5 percent, in 1994. Removing the effect of recent
acquisitions -- which are in a state of transition due to the introduction of
Lydall's quality methods and procedures -- our gross margin in 1995 would have
been 33.4 percent. This is compelling evidence of the potential savings that can
be realized at acquired units.

FINANCIAL POSITION

We continue to strengthen our financial position. During 1995, Lydall businesses
generated operating cash flow of $45.2 million. As of December 31, we had cash,
cash equivalents and short-term investments of $28.7 million and working capital
of $52.7 million. Our current ratio was 2.77, and our total-debt-to-total-
capitalization ratio was 9 percent. Year-end inventory was up slightly (4
percent) on an 18-percent increase in sales, and inventory turnover increased to
11.1 times from 10.2 times, marking the fourth consecutive year of improvement.

STOCKHOLDER VALUE

The value of Lydall's stock increased by 40 percent in 1995 following a 52-
percent rise in 1994. A two-for-one stock split distributed midyear increased
our shares outstanding to approximately 17.3 million and served to bolster
Lydall's daily trading volume. Research coverage also increased; as of year-end,
nine firms were following the Company.

<TABLE> 
<CAPTION> 
Earnings Per Share      1985  1986  1987  1988  1989  1990  1991  1992  1993  1994  1995
- -----------------------------------------------------------------------------------------
<S>                     <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C> 
                        $.16  $.18  $.24  $.31  $.45  $.47  $.47  $.52  $.58  $.86  $1.23
</TABLE> 

6  Lydall, Inc. Annual Report
<PAGE>
 
LOOKING FORWARD

Lydall has experienced unprecedented growth over the past three years, and
barring any major economical setbacks, we look forward to setting additional
records in 1996. We continue to be strengthened by a focused strategy, strong
financial and market positions, and an active acquisition program. We will
continue to concentrate on growth through product innovations and market
expansions and will complement these efforts with strategic acquisitions. We
will be guided, as we have been in the past, by the following strategic product
and market determinants.

- -- A product or business must have a high technological component.
- -- The technology must be constantly advancing.
- -- Lydall's distinctive marketing and technical competence must fit.
- -- A leadership position must be attainable within the market.
- -- It must be a high-value, niche business with few competitors.

In closing, I'd like to particularly congratulate the employees of Lydall on
their impressive performance. They are hard working and dedicated. They make
Lydall what it is, and I commend them on their commitment and success.


/s/ Leonard R. Jaskol                   [PHOTO APPEARS HERE]

Leonard R. Jaskol
Chairman and Chief Executive Officer



7  Lydall, Inc. Annual Report 1995

<PAGE>
 
        Lydall is a 
        leading
        manufacturer
of high-efficiency glass microfiber air filtering media for rigid frame
filtration applications.

                             [PHOTO APPEARS HERE]

        Lypore(R)
        biomedical materials
perform as components of subassemblies in sophisticated blood filtration and
blood component separation devices.

8
<PAGE>
 
                             [PHOTO APPEARS HERE]

                                        Lydair(R) high-efficiency
                                        air filtration media

                                filter the air in clean rooms of hospitals,
                                industrial coating facilities, pharmaceutical
                                processing plants, research laboratories, and
                                semiconductor manufacturing sites around the
                                world.



        Lydall
        development 
        researchers
continuously work to achieve the next level of filtering technology in direct
response to customers' critical needs.

9
<PAGE>
 
                             [PHOTO APPEARS HERE]

        As a component
        of the inflator
        filter system,

Lydall's custom-designed media assist in heat reduction and
filtration of the pyrotechnic reaction which takes place to inflate an
automotive air bag.

10
<PAGE>
 
[PHOTO APPEARS HERE]
                                        Cryotherm(R)
                                        cryogenic 
                                        materials

                                insulate at temperatures approaching absolute
                                zero. Applications include tanker trucks which
                                transport liquid gases, fleet vehicles and buses
                                fueled by liquid natural gas, and a wide variety
                                of commercial, supercooled storage containers.

        Lytherm(R)
        automotive 
        thermal
        barriers
are employed as heat shields and specialty insulating components in medium- and
light-duty trucks, vans, sport-utility vehicles, and cars.

11
<PAGE>
 
LYDALL PRODUCTS AND MARKETS

[PHOTO APPEARS HERE]    Thermal Barriers and Insulation Lydall's thermal
                        barriers and insulating products include a range of
                        fiber-based materials and fiber and metal combinations
                        that protect and insulate within temperature
                        requirements from -459 degrees F (-273 degrees C) to
                        +3000 degrees F (+1649 degrees C).

Air Filtration Media Lydall is a leading manufacturer   [PHOTO APPEARS HERE]
of high-efficiency, glass microfiber air filtering 
media for rigid frame applications which serve a wide
range of performance efficiencies.

[PHOTO APPEARS HERE]    Liquid Filtration Materials Lydall's liquid filtration
                        expertise encompasses a variety of specialty
                        applications which include blood filtration and
                        separation, water purification, and specialty hydraulic
                        and lubrication oil filtration.

Materials-Handling Products  Lydall produces solid      [PHOTO APPEARS HERE]
fiber "push-pull" slip sheets which replace wooden 
pallets and provide significant cost reductions 
and greater efficiency for shippers.

[PHOTO APPEARS HERE]    Electrical Insulation Lydall's electrical barrier
                        products are used in many applications including durable
                        consumer goods, electronic products, transformers,
                        motors, electrical fixtures, and automotive batteries.

Other  Other Lydall products include specialty          [PHOTO APPEARS HERE]
shoeboard composites, a wood-replacement material, 
high-performance gasket products, and paperboard. The
Company also operates a contract motor carrier that 
services Lydall operations as well as outside customers.

12
<PAGE>
 
                                                FINANCIAL
                                                        REVIEW

                                                  14  Analysis of Results
                                           
                                                  22  Key Financial Items
                                           
                                                  23  Income Statements
                                           
                                                  24  Balance Sheets
                                           
                                                  26  Statements of Cash Flows
                                           
                                                  27  Statements of Changes in
                                                      Stockholders' Equity
                                           
                                                  28  Notes to Consolidated
                                                      Financial Statements
                                           
                                                  39  Report of Independent
                                                      Accountants
                                           
                                                  39  Management's Report
                                           
                                                  40  Five-Year Statistical 
                                                      Review
                                           
                                                  41  Officers, Directors, and
                                                      Stockholder Information
                                           
                                                  42  Directory of Locations

13
<PAGE>
 
ANALYSIS OF RESULTS 

SALES
- --------------------------------------------------------------------------------

OVERVIEW        Lydall's sales rose by 18 percent in 1995 to $252.1 million from
                $213.1 million in 1994. This marked the fifth consecutive year
                of record sales for the Company. During the years 1993 through
                1995, sales have increased by more than $100 million with annual
                increases amounting to 4 percent in 1993, 35 percent in 1994,
                and 18 percent in 1995. Most of Lydall's growth in the past
                three years has been internally generated. Acquisitions during
                this period provided almost $35 million of Lydall's 1995
                revenues.

                ACQUISITIONS - The 1994 acquisitions of an automotive thermal
                barrier fabricator (the Columbus Operation) and a materials-
                handling product manufacturer (the Jacksonville Operation) added
                significantly to revenues in 1994 and provided incremental
                growth in 1995, the first full year under Lydall.

                INTERNAL MARKETING ACTIONS - Lydall succeeded in building market
                share in key markets and enjoyed a strong position in growing
                markets such as high-efficiency air filtration. Also, the
                Company instituted price increases greater than it has in recent
                years to offset rising raw material costs.

ACQUISITIONS    The Company reports results from acquired companies or product
                lines as acquisitions for three fiscal years. Results captured
                under 1995 and 1994 relate to the Columbus and Jacksonville
                Operations, while the amounts in 1993 relate to the acquisitions
                of the Axohm Division and Rockwell Operation in 1991.

                The Columbus and Jacksonville Operations produced incremental
                growth in 1995 of $8.6 million, or 22 percent of Lydall's sales
                growth for the year. This increase was the result of Lydall's
                ownership of these two facilities for all of 1995. In 1994, the
                Columbus Operation was operated by Lydall for ten months, and
                the Jacksonville Operation was operated for six months;
                together, these facilities produced $26.1 million of revenue for
                the year.

                The Columbus Operation designs and fabricates automotive thermal
                and acoustical barriers. During 1995, plant management
                successfully instituted major process changes and improvements
                in material flow that improved product quality and consistency.

                The Jacksonville Operation, which manufactures materials-
                handling products, has been smoothly integrated into Lydall's
                Southern Products Division. The combined sales of Columbus and
                Jacksonville amounted to $34.7 million in 1995, or 14 percent of
                Lydall's total sales.

                During 1993, combined sales from Axohm and Rockwell declined by
                $2.6 million from 1992 as a result of poor economic conditions
                in Europe and further adverse effects at Axohm from technology
                shifts in the battery separator marketplace. The Rockwell
                Operation registered sales growth of domestic automotive thermal
                barriers which partially offset the Axohm decline.

INTERNAL MARKETING
ACTIONS         Record incremental sales gains of $33 million were generated
                from aggressive internal marketing programs during 1995. This
                surge in revenues followed an equally notable sales increase of
                $24.9 million in 1994. Sales advanced $7.5 million from internal
                marketing actions in 1993. The successes in 1995 and 1994 came
                largely from commercialization of new products developed within
                the past three years. Pricing actions to recover major raw
                material cost increases were also a factor in 1995.

                New-product successes were realized in the areas of high-alpha
                air filtration products and automotive thermal barriers,
                including battery insulators and external heat shields. The air
                filtration gains were achieved in part because of the successful
                transfer of production of certain grades to the Axohm Division.
                Market-share gains, other than those stemming solely from new
                products, were $5.4 million in 1995, $10.9 million in 1994, and
                $2.7 million in 1993.

14  Lydall, Inc. Annual Report 1995
<PAGE>
 
                For the past three years, product discontinuations have averaged
                $4.4 million per year, while new-product introductions have
                averaged $14.2 million. In 1995, Lydall discontinued
                approximately $3.1 million of products, mostly as a result of
                displacement by new products. This follows discontinuations of
                $4.8 million in 1994 and $5.3 million in 1993.

                Price increases, averaging between 5 and 6 percent, generated
                $13.1 million in 1995. Increases were greatest in materials-
                handling, battery-separator, and recycled paperboard markets,
                areas subject to rising costs of wood pulp and substitute
                materials such as recycled fiber. These three markets weakened
                late in 1995, slowing Lydall's revenue growth. This weakness has
                carried over into 1996. In 1994 and 1993, minimal price
                increases were related primarily to rising raw material costs of
                wood pulp and pulp substitutes and averaged 2.3 percent and less
                than 1.0 percent, respectively.

EXTERNAL MARKET 
FORCES          External forces, defined as the effects of economic and market
                growth beyond the influence of Lydall less the effects of market
                decay, produced negative results in 1995. Despite growth of $5.7
                million in air filtration products and thermal barrier
                materials, the Company experienced market decay in mature
                markets such as battery-separator materials and footwear
                products. These declines, coupled with several other forces,
                amounted to $8.1 million and more than offset the positive
                effects of expansion in Lydall's markets, the benefit of a take-
                or-pay contract, and modest macroeconomic growth. These external
                effects produced net positive impacts of $4.7 million in 1994
                and $1.4 million in 1993.


STATEMENTS OF CHANGES   
IN SALES                
                In thousands                      1995       1994      1993   
                =========================================================== 
                Prior year's net sales        $213,100   $157,400  $151,100   
                ----------------------------------------------------------- 
                Acquisitions                     8,600     26,100    (2,600)  
                Internal marketing actions      33,000     24,900     7,500   
                External market forces          (2,600)     4,700     1,400   
                ----------------------------------------------------------- 
                Total change                    39,000     55,700     6,300   
                ----------------------------------------------------------- 
                Current year's net sales      $252,100   $213,100  $157,400    
                =========================================================== 


                GROSS MARGIN
- --------------------------------------------------------------------------------

OVERVIEW        In 1995, gross margin rose to a record $77.7 million, or 30.8
                percent of sales, compared with $64.9 million, or 30.5 percent,
                in 1994 and $48.5 million, or 30.8 percent, in 1993. Two
                acquisitions made in 1994, while profitable, served to depress
                margins considerably in 1995 and 1994. Although progress in
                improving profit margins at acquired operations was
                disappointing during 1995, fourth quarter results were the best
                quarterly results of the year, and the outlook for 1996 is
                positive.

                Established operations continued to improve margins through
                increased sales volume and exceptional achievements in plant
                cost reductions. Price-cost performance (defined as pure price
                increases in relation to vendor-imposed cost increases) was the
                best in three years with a net surplus of $900 thousand in 1995
                compared with small losses in 1994 and 1993.

ACQUISITIONS    Operating results and gross margins at the Columbus and
                Jacksonville Operations expanded largely because of the full-
                year effect in 1995 versus the partial-year effect in 1994.
                Acquired operations generated incremental gross margin of $1.3
                million in 1995 compared with $3.8 million in 1994. Both
                operations have undergone major process reconfigurations that
                were disruptive in the short-term but that have begun to produce
                meaningful gains in productivity and process efficiency. In
                1994, Lydall's first year of operating these 

15  Lydall, Inc. Annual Report 1995
<PAGE>
 
                ANALYSIS OF RESULTS CONTINUED

                two plants, gross margins averaged 14.6 percent of sales. For
                most of 1995, the average declined slightly. However, meaningful
                gains were made toward the end of the year, with the average
                margin from acquired units increasing to 18.0 percent for the
                fourth quarter. Management expects continued margin improvement
                during 1996.

                During 1993, the combined effects of the Axohm Division and
                Rockwell Operation, both acquired in 1991, produced a net
                reduction in margins of $1.6 million. In that year, Axohm,
                located in France, was affected by the poor economy in Europe
                and the further decay, as expected, of its battery-separator
                business. The strong performance of Rockwell partially offset
                these negative influences.

EFFECTS OF CHANGES
IN SALES 
VOLUME          The Company generated the largest volume of new-product sales in
                its history in 1995. Excluding acquisitions, significant market-
                share gains helped to offset decay in several mature markets to
                produce $17.7 million in additional sales volume, which in turn
                resulted in $6.9 million of incremental gross margin.
                Incremental margins have declined over the past two years as a
                percent of incremental sales, mostly due to the impact of
                acquisitions. In 1994, volume increases at operations other than
                acquisitions produced a gross margin of $11.6 million on sales
                of $26.0 million. In 1993, increased sales volume, excluding
                acquisitions, of $8.3 million contributed $4.2 million in gross
                margins. In all three years, incremental margin gains on
                additional sales volume have exceeded Lydall's average gross
                margins for the period.

PRICE INCREASES 
IN RELATION TO 
COST INCREASES  Price inflation in pulp and paper markets worsened in 1995.
                Industrial commodities and specialty chemicals followed suit,
                putting greater pressure on Lydall's profit margins. The Company
                responded by raising prices more aggressively which resulted in
                a net surplus of $900 thousand in 1995. This compares with
                vendor-imposed cost increases exceeding price increases by $500
                thousand and $300 thousand in 1994 and 1993, respectively. In
                the latter part of 1995, cost pressures began to ease, but raw
                material costs remained high by historical standards. Lydall
                attempts to pass through all of its vendor-imposed cost
                increases to customers whenever practical.

COST 
REDUCTIONS      For the second consecutive year, Lydall extracted record savings
                from its cost-reduction efforts. Savings amounted to $3.7
                million in 1995 compared with $3.2 million in 1994. Lydall's
                relentless focus on process efficiency resulted in a drop in
                Cost of Quality, an internal program which measures the cost of
                process inefficiency. This measurement program helps identify
                and target areas for cost reduction through management actions
                and capital spending. Both aspects of the program were very
                successful. Capital projects aimed at increased productivity and
                energy savings were particularly effective in 1995 as were
                management actions focused on raw-material yield improvements.
                Savings of $2.0 million were generated in 1993.

                Over the past three years, the Company has generated incremental
                gross margin improvements of $8.9 million from operational cost
                reductions. Without these cumulative improvements, gross margin
                in 1995 would have been 27.3 percent of sales.

INVENTORY 
EFFECTS         During 1995 and 1994, LIFO reserves increased principally due to
                raw material price increases, while the net effect of
                fluctuating levels of inventory and any obsolescence was
                negligible. Accounting for inventories resulted in negative
                impacts on gross margin of $500 thousand in 1995, $800 thousand
                in 1994, and $200 thousand in 1993.

OTHER EFFECTS   In 1995, other effects, including depreciation, the favorable
                consequences of a take-or-pay contract, and manufacturing
                overhead changes, resulted in an increase in gross margin of
                $500 thousand. Other effects accounted for reductions in gross
                margin of $900 thousand in 1994 and $1.9 million in 1993.

16  Lydall, Inc. Annual Report 1995
<PAGE>
 
STATEMENTS OF
CHANGES IN GROSS
MARGIN

<TABLE>
<CAPTION>
$ thousands                                         1995      1994      1993
============================================================================
<S>                                              <C>       <C>       <C>
Prior year's gross margin                        $64,900   $48,500   $46,300
- ----------------------------------------------------------------------------
Acquisitions                                       1,300     3,800    (1,600)
Effects of changes in sales volume                 6,900    11,600     4,200
Price increases in relation to cost increases        900      (500)     (300)
Cost reductions                                    3,700     3,200     2,000
Inventory effects                                   (500)     (800)     (200)
Other effects                                        500      (900)   (1,900)
- ----------------------------------------------------------------------------
Total change                                      12,800    16,400     2,200
- ----------------------------------------------------------------------------
Current year's gross margin                      $77,700   $64,900   $48,500
- ----------------------------------------------------------------------------
As a percent of net sales                           30.8      30.5      30.8
============================================================================
</TABLE>


                PRETAX INCOME
- --------------------------------------------------------------------------------
OVERVIEW        Pretax income increased by $10.4 million, or 39 percent, to
                $36.9 million in 1995. This result compares with a 57-percent
                increase in 1994 and a 16-percent increase in 1993. Over the
                past three years, acquisitions contributed modest pretax
                profits, while existing operations generated most of the
                significant gains. Since 1992, total sales grew by 67 percent
                and pretax income, by 153 percent. The major dynamics creating
                the disproportionately large increase in profits included the
                effect of improved operating leverage from increasing new-
                product sales and the impact of aggressive continuous
                improvement programs that dramatically reduced factory operating
                costs.

ACQUISITIONS    Lydall measures the impact of acquisitions separately for the
                first three years, after which the results are included under
                operations. In the accompanying Statements of Changes in Pretax
                Income, amounts listed in the 1994 Annual Report have been
                reclassified from Acquisitions to Operations to more accurately
                reflect the incremental profits and costs associated with
                acquisitions.

                Acquired operations contributed pretax profits of $600 thousand
                and $1.7 million in 1995 and 1994, respectively. In 1993,
                acquired units actually produced lower profits than in the
                previous year for reasons cited earlier. Historically, the most
                significant profit gains occur after the first three years of
                Lydall's ownership and continue to grow as management practices
                become more fully integrated.

OPERATIONS      Strong new-product sales and market-share gains provided
                significant operating leverage in 1995, similar to 1994. Record-
                breaking cost reductions were also a significant factor in the
                gross margin improvement. Incremental selling, product
                development, and administrative expenses were proportionately
                lower despite legal fees of $1.9 million during the year related
                to the defense of a patent infringement suit.

                Other expense decreased by $600 thousand in 1995 compared with
                an increase of $1.1 million in 1994 and a drop of $900 thousand
                in 1993. During 1995, Lydall recorded the favorable settlement
                of a materials contract producing substantially all of the net
                drop in other expense. Expenses in 1994 reflected the normal
                level of asset disposals caused by ongoing capital programs and
                process upgrades. In 1993, Lydall recovered environmental
                remediation costs from former owners of a Company property which
                created a favorable swing in expenses that year.

17 | Lydall, Inc. Annual Report 1995
<PAGE>
 
                ANALYSIS OF RESULTS CONTINUED


INVESTMENTS AND 
FINANCING       The net impact of changes in investment income and interest
                expense in 1995 was a positive $1.5 million. Accumulated cash
                balances have been conservatively invested to produce current
                income, and the change was primarily due to increases in cash
                and investment levels. Lydall also recorded lower interest
                expenses as debt levels declined according to scheduled payment
                of principal. The change in 1994 was negligible. In 1993,
                changes in investment income and interest expense produced a
                positive $800 thousand, mostly as a result of lower levels of
                debt and a reduction in the interest rate charged on the Note
                Purchase Agreement.

<TABLE>
<CAPTION>
STATEMENTS OF CHANGES
IN PRETAX INCOME
In thousands                           1995      1994      1993
===============================================================
<S>                                 <C>       <C>       <C>
Prior year's pretax income          $26,500   $16,900   $14,600
- ---------------------------------------------------------------
Acquisitions -- change in:
   Gross margin                       1,300     3,800    (1,600)
   Selling, product development,
   and administrative expenses         (700)   (2,100)       --
- ---------------------------------------------------------------
Total change from acquisitions          600     1,700    (1,600)
- ---------------------------------------------------------------
Operations -- change in:
   Gross margin                      11,500    12,600     3,800
   Selling, product development,
   and administrative expenses       (3,800)   (3,600)   (1,600)
   Other expense, net                   600    (1,100)      900
- ---------------------------------------------------------------
Total change from operations          8,300     7,900     3,100
- ---------------------------------------------------------------
Nonoperating investments and
   financing -- change in:
   Investment income                    900      (100)      200
   Interest expense                     600       100       600
- ---------------------------------------------------------------
Total change from nonoperating
   investments and financing          1,500        --       800
- ---------------------------------------------------------------
Total change                         10,400     9,600     2,300
- ---------------------------------------------------------------
Current year's pretax income        $36,900   $26,500   $16,900
===============================================================
</TABLE>

        ACCOUNTING STANDARDS
- --------------------------------------------------------------------------------

                The Company will adopt SFAS 121, "Accounting for the Impairment
                of Long-Lived Assets and for Long-Lived Assets to be Disposed
                of," for the year ending December 31, 1996. The Company
                estimates that the adoption will not have a material effect on
                the Company's consolidated financial position or results of
                operations.

                The Company will adopt the disclosure requirements of SFAS 123,
                "Accounting for Stock-Based Compensation," for the year ending
                December 31, 1996. As permitted under SFAS 123, the Company has
                elected not to adopt the fair-value-based method of accounting
                for its stock-based compensation plans, but will continue to
                account for such compensation under the provisions of APB
                Opinion No. 25. The adoption will have no effect on the
                Company's consolidated financial position or results of
                operations.

18  Lydall, Inc. Annual Report 1995
<PAGE>
 
                LIQUIDITY AND CAPITAL RESOURCES
- --------------------------------------------------------------------------------

LIQUIDITY 
OVERVIEW        During 1995, Lydall produced significant cash in excess of its
                operating and investment needs and effectively doubled cash and
                investment balances. The Company emerged from 1995 with $28.7
                million in cash, cash equivalents, and short-term investments
                compared with $14.6 million at the end of 1994. In addition,
                debt capacity expanded further to a level conservatively
                estimated by management to be $60 million.

                Lydall's increased liquidity also resulted from the absence of
                strategic acquisitions in 1995. The purchase of two operating
                companies in 1994 consumed $16.8 million, and both companies
                have contributed to earnings from the outset. Lydall has
                significant resources to finance additional acquisitions and
                continues to actively search for companies and product lines to
                complement existing markets and technologies.

CASH FLOW 
OVERVIEW        Strong cash flow from operating activities continued to fund
                healthy capital spending, support an active acquisition search,
                and add to cash and short-term investment balances. Total cash
                flow from operations of $25.8 million in 1995 approached the
                record $26.8 million generated in 1994. An 18-percent growth in
                revenues and significant raw material inflation put upward
                pressure on working capital levels in 1995. This pressure was
                somewhat offset by improved working capital productivity
                (turnover) during the year. In 1994 and 1993, Lydall produced
                positive cash flow from working capital changes during a period
                of substantial growth due to significant improvement in working
                capital turnover. Total cash flow from operations generated in
                1993 was $18.2 million.

                The following table summarizes major components of Lydall's
                after-tax cash flow from operating activities:
<TABLE>
<CAPTION>
                $ thousands                                             1995        1994      1993
================================================================================================== 
<S>                                                                 <C>         <C>        <C>
                Net income                                          $ 22,400    $ 15,500   $10,200
                Depreciation and amortization                          8,600       7,500     5,900
                Working capital changes                               (6,300)      4,900     2,600
                Other changes                                          1,100      (1,100)     (500)
- -------------------------------------------------------------------------------------------------- 
                Net cash provided by operating activities           $ 25,800    $ 26,800   $18,200
- -------------------------------------------------------------------------------------------------- 
                Change from previous year                                 (4%)        47%        3%
================================================================================================== 


SUMMARY STATEMENTS
OF CASH FLOWS   The following table summarizes cash flows for the years 1995, 1994, and 1993:
 
                In thousands                                            1995        1994      1993
================================================================================================== 
                Net cash provided by operating activities           $ 25,800    $ 26,800   $18,200
                Key investing activities:                           
                   Acquisitions of operating companies                    --     (16,800)       --
                   Capital additions and disposals, net              (11,400)     (7,300)   (5,900)
                   Sale (purchase) of investments, net                 2,500      (1,900)    2,700
- -------------------------------------------------------------------------------------------------- 
                Net cash used for investing activities                (8,900)    (26,000)   (3,200)
- -------------------------------------------------------------------------------------------------- 
                Key financing activities:                           
                   Payment of debt                                    (2,900)     (2,700)   (5,200)
                   Issuance of common stock                            2,100         500       800
                   Acquisition of common stock                            --        (800)       --
- -------------------------------------------------------------------------------------------------- 
                Net cash used for financing activities                  (800)     (3,000)   (4,400)
- -------------------------------------------------------------------------------------------------- 
                Other increase (decrease), net                            --         100      (100)
- -------------------------------------------------------------------------------------------------- 
                Increase (decrease) in cash and cash equivalents    $ 16,100    $ (2,100)  $10,500
================================================================================================== 
</TABLE>

19  Lydall, Inc. Annual Report 1995
<PAGE>
 
ANALYSIS OF RESULTS CONTINUED 

WORKING CAPITAL 
PRODUCTIVITY    In recent years, Lydall has begun to track working capital
                productivity as a measure of financial performance. This
                measurement helps management monitor its commitment to improve
                processes and resource utilization companywide. Working capital
                productivity is defined as annual sales divided by the quarterly
                average of all receivables and inventory, less accounts payable.

                Lydall has made huge strides in improving working capital
                productivity and, in the past five years, has increased this
                ratio by 43 percent. The most recent three years of data
                indicate the following:
<TABLE>
<CAPTION>
                $ thousands                                   1995        1994       1993
=========================================================================================
<S>                                                        <C>        <C>        <C>
                Net sales                                  $252,100   $213,100   $157,400
                Average working capital                      34,200     29,700     24,500
                Working capital productivity (turnover)        7.37       7.17       6.41
                Change from previous year                         3%        12%        14%
=========================================================================================
</TABLE>

INVENTORY
TURNOVER        A meaningful by-product of Lydall's continuous improvement
                programs has been more efficient utilization of assets,
                particularly inventory turnover. Turnover reached 11.1 times in
                1995, an increase from 10.2 times in 1994 and 8.9 times in 1993.
                Measured against results from five years ago, when Lydall's
                inventory turnover was 6.6 times, turnover has improved by 68
                percent.

                Customer satisfaction, process efficiency, and product
                development continued to be major beneficiaries of Lydall's
                continuous improvement program in 1995. Management's long-range
                goals include steady, ongoing emphasis on these critical
                performance indicators.

FUTURE CASH
REQUIREMENTS    Cash requirements for 1996 will include the funding of ongoing
                operations, capital expenditures, and acquisitions. Lydall has
                $13.0 million of capital commitments planned for 1996 to be
                focused on key strategic areas including:

                --  process improvements that lower the Company's Cost of 
                    Quality
                --  incremental capacity expansion in several important markets

                Management expects to finance all capital spending and ongoing
                operating cash needs from cash on hand and cash generated from
                operations.

                As of early 1996, no material acquisitions were planned that
                would require significant funds. Lydall continues to seek
                companies and product lines that complement existing businesses
                and offer attractive growth opportunities.

CREDIT 
ARRANGEMENTS    Lydall maintains domestic and foreign bank credit arrangements
                totaling over $15 million which are renewed annually. Lydall
                primarily pays interest at the lower of prime or money-market
                rates and compensates its banks for services on a fee basis. At
                December 31, 1995, no amounts were outstanding on the domestic
                or foreign lines of credit. At December 31, 1994, there were no
                amounts outstanding on domestic lines of credit and $187
                thousand on the foreign line of credit.

20  Lydall, Inc. Annual Report 1995
<PAGE>
 
CAPITAL 
STRUCTURE       Over the past five years, Lydall has steadily reduced its debt
                to very conservative levels. Strong cash flow from operations
                has significantly exceeded capital spending needs, debt
                payments, and capital to acquire four operating companies.
                Lydall seeks strategic acquisitions of high quality companies
                that fit the Company's defined technology and product profiles
                and offer attractive growth opportunities.

                The Company monitors its borrowing capacity under a long-term,
                total-debt-to-total-capitalization target of 40 percent. Lydall
                has the financial wherewithal to acquire companies that are much
                larger than it has acquired in the past while still remaining
                within its long-term target capital structure. At the end of
                1995, under this target, Lydall could have borrowed
                approximately $60 million. In addition, accumulated cash and
                investment balances provide Lydall with significant capacity for
                external growth.

                The following chart summarizes year-end leverage ratios over the
                past five years:

<TABLE>
<CAPTION>
                                1995  1994  1993  1992  1991
============================================================
<S>                             <C>   <C>   <C>   <C>   <C>
Debt to equity                   .10   .18   .23   .38   .66
Debt to total capitalization     .09   .15   .19   .28   .40
============================================================ 
</TABLE>

21  Lydall, Inc. Annual Report 1995
<PAGE>
 
KEY FINANCIAL ITEMS
 

CASH AND CASH EQUIVALENTS  Cash and cash equivalents increased to $27.8 million
in 1995 from $11.7 million in 1994.

SHORT-TERM INVESTMENTS Lydall invests in highly liquid short-term investments
with maturities greater than three months at the time the investments are made.
The Company had short-term investments of $913 thousand and $2.9 million at
December 31, 1995 and 1994, respectively.

RECEIVABLES Receivables were $34.2 million in 1995 and $31.8 million in 1994, of
which trade receivables were $32.9 million and $31.1 million for 1995 and 1994,
respectively. Days of sales outstanding in trade receivables were 49 in 1995 and
47 in 1994. Foreign and export sales were approximately 22 percent of total
sales in 1995, and 21 percent in 1994 and in 1993. These sales are concentrated
primarily in Europe, the Far East, Mexico, and Canada.

INVENTORIES Inventories were $14.1 million at December 31, 1995 and $13.5
million at December 31, 1994. Inventory levels were reduced by $2.5 million and
$1.7 million at the end of 1995 and 1994, respectively, to reflect the LIFO
method of inventory valuation.

WORKING CAPITAL Working capital increased to $52.7 million on December 31, 1995
from $30.8 million on December 31, 1994. The ratio of current assets to current
liabilities increased to 2.77 from 1.93.

CAPITAL ASSET EXPENDITURES Capital asset expenditures were $12.0 million in
1995, $8.0 million in 1994, and $6.3 million in 1993. Depreciation was $7.1
million in 1995, $6.1 million in 1994, and $5.0 million in 1993. The Company's
1996 Capital Plan calls for commitments of $13.0 million with spending focused
in two critical areas -- process improvements that lower the Company's Cost of
Quality and incremental capacity expansion in several important markets.
Expenditures in 1996 are expected to be financed from cash balances or cash
generated from operations.

DEBT TO TOTAL CAPITALIZATION  Debt to total capitalization decreased to .09
in 1995 from .15 in 1994.

COMMON STOCKHOLDERS' EQUITY Common stockholders' equity increased to $101.8
million at December 31, 1995, an increase of 33.6 percent from $76.2 million
last year. On a per-share basis, common stockholders' equity increased to $5.88
in 1995 from $4.57 in 1994.

DIVIDEND POLICY The Company does not pay a cash dividend on its common stock and
does not anticipate doing so for the foreseeable future. Cash will be reinvested
into core businesses which should continue to earn Lydall stockholders an
excellent overall return on their common stock investment.

RESEARCH AND DEVELOPMENT Research and development investment was $6.2 million in
1995, $5.5 million in 1994, and $4.8 million in 1993.

22  Lydall, Inc. Annual Report 1995
<PAGE>
 
INCOME STATEMENTS

<TABLE>
<CAPTION>
In thousands except per-share data      For the years ended December 31,             1995            1994          1993
=======================================================================================================================
<S>                                                                               <C>            <C>           <C>
NET SALES                                                                         $252,128       $213,072      $157,431
Cost of sales                                                                      174,430        148,188       108,977
- -----------------------------------------------------------------------------------------------------------------------
Gross margin                                                                        77,698         64,884        48,454
Selling, product
 development,
   and administrative
    expenses                                                                        40,668         36,211        30,492
- -----------------------------------------------------------------------------------------------------------------------
Operating income                                                                    37,030         28,673        17,962
- -----------------------------------------------------------------------------------------------------------------------
Other (income) expense:
   Investment income                                                                (1,113)          (231)         (355)
   Interest expense                                                                    778          1,335         1,474
   Other                                                                               490          1,033           (58)
- -----------------------------------------------------------------------------------------------------------------------
                                                                                       155          2,137         1,061
- -----------------------------------------------------------------------------------------------------------------------
Income before income taxes
 and cumulative
   effect of accounting
    change                                                                          36,875         26,536        16,901
Income tax expense                                                                  14,437         11,033         6,888
- -----------------------------------------------------------------------------------------------------------------------
Income before cumulative
 effect of accounting change                                                        22,438         15,503        10,013
Cumulative effect of
 accounting change/1/                                                                   --             --           235
- -----------------------------------------------------------------------------------------------------------------------
Net income                                                                        $ 22,438       $ 15,503      $ 10,248
=======================================================================================================================
Per-share amounts:/2/
   Income per share before
    cumulative effect of
   accounting change                                                                 $1.23           $.86          $.57

   Cumulative effect of
   accounting change/1/                                                                 --             --           .01
=======================================================================================================================
Net income per common share                                                          $1.23           $.86          $.58
=======================================================================================================================
Weighted average common
 stock and
   equivalents outstanding/2/                                                       18,313         17,953        17,582
=======================================================================================================================
</TABLE> 
The accompanying notes are an integral part of these consolidated financial
 statements.

/1/ Cumulative effect of adoption of Statement of Financial Accounting Standards
    No. 109, "Accounting for Income Taxes."

/2/ Prior years restated to reflect a two-for-one stock split distributed in
    1995.

23 | Lydall, Inc. Annual Report 1995
<PAGE>
 
BALANCE SHEETS
 
In thousands except share data  December 31,           1995           1994
==========================================================================
Assets                                                                    
Current assets:                                                           
Cash and cash equivalents                          $ 27,820       $ 11,684
Short-term investments                                  913          2,904
Accounts receivable (less                                                 
 allowance for doubtful                                                   
 receivables of $1,938 in 1995 and                                        
 $1,724 in 1994)                                     34,202         31,825
Inventories:                                                              
   Finished goods                                     6,033          5,423
   Work in process                                    3,367          2,941
   Raw materials and                                                      
    supplies                                          7,217          6,822
   LIFO reserve                                      (2,493)        (1,659)
- --------------------------------------------------------------------------
Total inventories                                    14,124         13,527
- --------------------------------------------------------------------------
Prepaid expenses                                        820            662
- --------------------------------------------------------------------------
Deferred tax assets                                   4,590          3,485
- --------------------------------------------------------------------------
Total current assets                                 82,469         64,087
- --------------------------------------------------------------------------
Property, plant, and equipment, at cost:                                  
                                                                          
Land                                                    874            870
Buildings and improvements                           19,143         16,849
Machinery and equipment                              77,090         69,753
Office equipment                                      7,189          5,685
Vehicles                                              1,171          1,274
- --------------------------------------------------------------------------
                                                    105,467         94,431
Less accumulated depreciation                       (45,393)       (39,660)
- --------------------------------------------------------------------------
                                                     60,074         54,771
- --------------------------------------------------------------------------
                                                                          
Other noncurrent assets:                                                  
                                                                          
Goodwill, at cost (net of accumulated                                     
 amortization of $1,103 in 1995 and                                       
   $516 in 1994)                                      10,584        11,171
                                                                          
Other assets, at cost (net                                                
 of accumulated amortization                                              
   of $8,446 in 1995 and $7,524 in 1994)               4,945         6,584
- --------------------------------------------------------------------------
                                                      15,529        17,755
- --------------------------------------------------------------------------
                                                    $158,072      $136,613
==========================================================================

The accompanying notes are an integral part of these consolidated financial
 statements.

24 | Lydall, Inc. Annual Report 1995
<PAGE>
 
In thousands except share data   December 31,          1995           1994
==========================================================================
Liabilities and                                                           
 stockholders' equity                                                     
Current liabilities:                                                      
Current portion of                                                        
 long-term debt                                    $  2,871       $  2,843
Accounts payable                                     14,770         17,032
Accrued taxes                                           263          2,196
Accrued payroll and other                                                 
 compensation                                         5,426          5,420
Other accrued liabilities                             6,409          5,773
- --------------------------------------------------------------------------
Total current liabilities                            29,739         33,264
- --------------------------------------------------------------------------
Long-term debt                                        7,750         10,607
- --------------------------------------------------------------------------
Deferred tax liabilities                             14,207         11,752
- --------------------------------------------------------------------------
Other long-term liabilities                           4,565          4,763
- --------------------------------------------------------------------------
Contingencies                                            --             --
- --------------------------------------------------------------------------
Stockholders' equity:                                                     
Preferred stock                                          --              -
Common stock, par value                                                   
 $.10 per share,                                                          
   authorized 30,000,000                                                  
    and 15,000,000 shares,                                                
   issued 20,893,954 and                                                  
    10,125,613 shares in                                                  
   1995 and 1994,                                                         
    respectively                                      2,089          1,013
Capital in excess of par                                                  
 value                                               32,448         31,419
Foreign currency                                                          
 translation adjustment                               2,091          1,138
Pension liability                                                         
 adjustment                                            (459)          (547)
Retained earnings                                    78,461         56,023
- --------------------------------------------------------------------------
                                                    114,630         89,046
Less cost of 3,573,702                                                    
 shares of common stock in                                                
 treasury in 1995 and 1,786,851 in 1994             (12,819)       (12,819)
- --------------------------------------------------------------------------
Total stockholders' equity                          101,811         76,227
- --------------------------------------------------------------------------
                                                   $158,072       $136,613


The accompanying notes are an integral part of these consolidated financial
 statements.
 

25 | Lydall, Inc. Annual Report 1995
<PAGE>
 
STATEMENTS OF CASH FLOWS

<TABLE> 
<CAPTION> 
 
In thousands   For the years ended December 31,     1995        1994       1993
================================================================================
<S>                                             <C>        <C>         <C> 
Cash flows from operating
 activities:
Net Income                                      $ 22,438   $ 15,503    $ 10,248
- --------------------------------------------------------------------------------
Adjustments to reconcile
 net income to net
   cash provided by
    operating activities:
   Depreciation                                    7,122      6,101       4,997
   Amortization                                    1,510      1,403         924
   Changes in operating
    assets and liabilities,
   excluding effects from
    acquisitions:
   Accounts receivable                            (2,015)    (5,503)      1,141
   Inventories                                      (376)       645       1,600
   Other assets                                      170         93        (276)
   Accounts payable                               (2,503)     5,465        (468)
   Accrued taxes                                  (1,986)     1,532          24
   Accrued payroll and other accrued liabilities     594      2,729         275
   Deferred income taxes                           1,068      (954)         380
   Other long-term liabilities                      (263)     (171)        (627)
- --------------------------------------------------------------------------------
Total adjustments                                  3,321    11,340        7,970
- --------------------------------------------------------------------------------
Net cash provided by
 operating activities                             25,759    26,843       18,218
- --------------------------------------------------------------------------------
Cash flows from investing
 activities:
   Purchase of assets of Columbus and 
   Jacksonville Operations                            --   (16,846)          --
   Additions of property, plant and
    equipment                                    (12,006)   (7,979)      (6,253)
   Disposals of property, plant and 
   equipment, net                                    632       687          356
   Sale (purchase) of investments, net             2,451    (1,863)       2,741
- --------------------------------------------------------------------------------
Net cash used for investing activities            (8,923)  (26,001)      (3,156)
- --------------------------------------------------------------------------------
Cash flows from financing
 activities:
   Long-term debt payments                        (2,856)   (2,724)      (5,235)
   Issuance of common stock                        2,105       519          775
   Acquisition of common stock                        --      (855)          --
   Proceeds from line of credit agreements            --        --        3,820
   Payments under line of credit agreements           --        --       (3,820)
- --------------------------------------------------------------------------------
Net cash used for financing activities              (751)   (3,060)      (4,460)
- --------------------------------------------------------------------------------
Effect of exchange rate changes on cash               51        82         (104)
- --------------------------------------------------------------------------------
Increase (decrease) in cash and cash
 equivalents                                      16,136    (2,136)      10,498
Cash and cash equivalents at beginning
 of year                                          11,684    13,820        3,322
Cash and cash equivalents at end of year        $ 27,820  $ 11,684     $ 13,820
================================================================================
================================================================================
Supplemental Schedule of Cash Flow Information
Cash paid during the year for:
   Interest                                     $    875  $  1,339     $  1,644
   Income taxes                                   14,959    10,894        6,521
Noncash transactions:
   Stock split effected in the form of a 
     stock dividend                                1,041        --          333
   Reclassification between short-term 
     and long-term investments, net                  447     1,984           --
   Additional minimum pension liability               88        --          574
   Note issued to purchase assets of Columbus 
     Operation                                        --     2,250           --
   SFAS 109 cumulative effect of fixed asset 
     step-up                                          --        --        2,912
   Issuance/receipt of treasury stock                 --        --            4
================================================================================
The accompanying notes are an integral part of these consolidated financial
 statements.
</TABLE> 

26 | Lydall, Inc. Annual Report 1995
<PAGE>
 
Statements of Changes in Stockholders' Equity

<TABLE> 
<CAPTION>                                            
                                                                   Foreign
                                                      Capital in   Currency      Pension                 Cost of    Total
                             Preferred   Common       Excess of    Translation   Liability    Retained   Stock in   Stockholders'
In thousands                 Stock       Stock        Par Value    Adjustment    Adjustment   Earnings   Treasury   Equity
============================================================================================================================
<S>                          <C>         <C>          <C>          <C>           <C>          <C>        <C>        <C> 
Balance at January 1, 1993   $  --       $    659     $ 30,142     $    794      $  (169)     $30,605    $(11,960)  $ 50,071
Three-for-two stock split
 in the form of a stock
 dividend                                     333                                                (333)                    --
Stock options exercised                        11          768                                                 (4)       775
Foreign currency
 translation
   adjustment                                                          (677)                                            (677)
Pension liability
 adjustment                                                                         (360)                               (360)
Net income                                                                                     10,248                 10,248
- ----------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1993    --          1,003       30,910          117         (529)      40,520     (11,964)    60,057
Stock options exercised                        10          509                                                           519
Purchase of treasury shares                                                                                  (855)      (855)
Foreign currency
 translation
   adjustment                                                         1,021                                            1,021
Pension liability
 adjustment                                                                          (18)                                (18)
Net income                                                                                     15,503                 15,503
- ----------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1994    --          1,013       31,419        1,138         (547)      56,023     (12,819)    76,227
Two-for-one stock split in
 the form of a stock dividend               1,041       (1,041)                                                           --
Stock options exercised                        35        2,070                                                         2,105
Foreign currency
 translation
   adjustment                                                           953                                              953
Pension liability
 adjustment                                                                           88                                  88
Net income                                                                                     22,438                 22,438
- ----------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1995  $ --       $  2,089     $ 32,448     $  2,091      $  (459)     $78,461    $(12,819)  $101,811
============================================================================================================================
</TABLE>

The accompanying notes are an integral part of these consolidated financial
 statements.

27 | Lydall, Inc. Annual Report 1995
<PAGE>
 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SIGNIFICANT 
ACCOUNTING 
POLICIES        PRINCIPLES OF CONSOLIDATION The consolidated financial
                statements include the accounts of Lydall, Inc. and its wholly
                owned subsidiaries. All significant intercompany accounts and
                transactions have been eliminated.

                USE OF ESTIMATES The preparation of the consolidated financial
                statements, in conformity with generally accepted accounting
                principles, requires management to make estimates and
                assumptions that affect the reported amounts of assets and
                liabilities, the disclosure of contingent assets and liabilities
                at the date of the financial statements, and the reported
                amounts of revenues and expenses during the reporting period.
                Actual results could differ from estimates.

                CASH AND CASH EQUIVALENTS Cash and cash equivalents include cash
                on hand and highly liquid investments with a maturity of three
                months or less at the date of purchase. The investments are
                stated at cost plus accrued interest which approximates market
                value.

                SHORT-TERM INVESTMENTS Lydall invests in highly liquid short-
                term investments with maturities greater than three months at
                the time the investments are made. The investments are recorded
                at the lower of cost or market, plus accrued interest.

                CONCENTRATION OF RISK Financial instruments which potentially
                subject the Company to concentrations of credit risk consist
                principally of cash, cash equivalents, short-term investments,
                and trade receivables. The Company places its cash, cash
                equivalents and short-term investments in high-quality financial
                institutions and instruments. Concentrations of credit risk with
                respect to trade receivables are limited by the large number of
                customers comprising the Company's customer base and their
                dispersion across many different industries and geographies. The
                Company performs ongoing credit evaluations of its customers'
                financial conditions and generally does not require collateral.
                Sales to the automotive market were 33 percent of the Company's
                1995 total sales compared with 31 percent in 1994. Sales to the
                Ford Motor Co. represented 13.7 percent of Lydall's total sales
                in 1995, and no other single customer accounted for more than 10
                percent of total sales. As of December 31, 1995, the Company had
                no other significant concentrations of risk.

                INVENTORIES Approximately 68 percent of 1995 and 63 percent of
                1994 inventories were valued on a last-in, first-out (LIFO)
                method, and the balance, on a first-in, first-out (FIFO) method
                at the lower of cost or market.

                DEPRECIATION AND AMORTIZATION Property, plant and equipment are
                depreciated over their estimated useful lives on the straight-
                line method for financial statement purposes. Leasehold
                improvements are depreciated on a straight-line basis over the
                term of the lease or the life of the asset, whichever is
                shorter.

                INTANGIBLES Goodwill and other intangibles are being amortized
                on a straight-line basis over periods not exceeding 25 years.
                The carrying amount of the cost in excess of the net assets
                acquired is evaluated for future recoverability on a recurring
                basis. The Company will adopt SFAS 121, "Accounting for the
                Impairment of Long-Lived Assets and for Long-Lived Assets to be
                Disposed of," for the year ending December 31, 1996. The Company
                estimates that the effect of the adoption will not have a
                material effect on the Company's consolidated financial position
                or results of operations.

                RESEARCH AND DEVELOPMENT Costs are charged to expense as
                incurred. 

                REVENUE RECOGNITION Lydall recognizes revenues when the product
                is shipped.

28 | Lydall, Inc. Annual Report 1995
<PAGE>
 
                EARNINGS PER SHARE Earnings per common share are based on net
                income divided by the weighted average number of common shares
                outstanding during the period, including the effect of stock
                options, stock awards and warrants where such effect is
                dilutive. Fully diluted earnings per share are not presented
                since the dilution is negligible.

                INCOME TAXES The provision for income taxes is based upon income
                reported in the accompanying financial statements. Deferred
                income taxes reflect the impact of temporary differences between
                the amounts of assets and liabilities recognized for financial
                reporting purposes and such amounts recognized for tax purposes.
                In accordance with SFAS 109, these deferred taxes are measured
                by applying currently enacted tax laws.

                FOREIGN OPERATIONS The Company operates a nonwovens
                manufacturing plant located in Saint-Rivalain, Melrand, France.
                Foreign sales were $17.0 million, $14.4 million and $12.3
                million, for the years ended December 31, 1995, 1994, and 1993,
                respectively. For the year ended December 31, 1995, the French
                operation earned $127 thousand excluding the effect of a
                statutory tax rate increase on deferred tax balances which
                negatively impacted income by $292 thousand. For the years ended
                December 31, 1994 and 1993, net income was $192 thousand and $57
                thousand, respectively. Total foreign assets were $20.4 million
                and $19.5 million at December 31, 1995 and 1994, respectively.

                TRANSLATION OF FOREIGN CURRENCIES Assets and liabilities of the
                foreign subsidiary are translated at exchange rates prevailing
                on the balance sheet date; revenues and expenses are translated
                at average exchange rates prevailing during the period; and
                elements of stockholders' equity are translated at historical
                rates. Any resulting translation gains and losses are reported
                separately in Stockholders' Equity.

                RESTATEMENT Where appropriate, prior-year share amounts and per-
                share figures have been restated to reflect a two-for-one stock
                split distributed in 1995 and a three-for-two stock split
                distributed in 1993.

INVESTMENTS     On November 15, 1995, the Financial Accounting Standards Board
                issued enhanced guidance allowing the reclassification of
                investments through the end of the year under SFAS 115,
                "Accounting for Certain Investments in Debt and Equity
                Securities", which the Company initially adopted in 1994. Based
                on the new guidance, management reevaluated all investments, and
                as a result, transferred held-to-maturity investments with an
                amortized cost of $1.5 million to available-for-sale. As a
                result, at December 31, 1995, all securities were classified as
                available-for-sale.

                In 1994, in connection with the implementation of SFAS 115,
                approximately $2 million of securities were transferred from
                short-term investments to other long-term assets. Investments on
                December 31, 1994 consisted of held-to-maturity securities and
                available-for-sale securities.

                Available-for-sale securities, which included debt and equity
                securities, had an amortized cost of $28.7 million in 1995 and
                $15.2 million in 1994, both of which approximated fair market
                value. For 1995, $26.8 million was classified in cash
                equivalents, $913 thousand in short-term investments, and $1.0
                million in long-term investments. Investments classified as 
                held-to-maturity in 1994 consisted of obligations of state and
                local governments and had an amortized cost, which approximated
                fair value, of $2.4 million at December 31, 1994.

29 | Lydall, Inc. Annual Report 1995
<PAGE>
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED



The amortized costs of investments in debt securities by contractual maturity
are shown below.

<TABLE>
<CAPTION>
In thousands   December 31, 1995                   AVAILABLE-FOR-SALE SECURITIES
================================================================================
<S>                                                <C>
Due in one year or less                                                   $5,853
Due after one year through five years                                      1,188
Due after five years through ten years                                       252
Due after ten years                                                           --
- --------------------------------------------------------------------------------
                                                                          $7,293
================================================================================
</TABLE>
 
The net unrealized loss on the available-for-sale portfolio was immaterial at
December 31, 1995 and 1994. The gross realized gains and losses on sales of
available-for-sale securities were immaterial to the consolidated financial
statements during both years. Realized gains or losses are based on specific
identification of the security being sold.

<TABLE>
<CAPTION>
LONG-TERM DEBT
In thousands   December 31,                                      1995       1994
================================================================================
<S>                                                           <C>        <C>
7.25% Note Purchase Agreement, payable
   annually to 1999                                           $ 8,700   $10,900

5% Promissory Note, $500,000 payable
   in 1996; balance due in full in 1997                         1,750     2,250
 
French money market rate plus 0.8% bank
   loan, payable quarterly through 1996;
   machinery and equipment of the Axohm
   Division serve as collateral                                   171       300
- --------------------------------------------------------------------------------
                                                               10,621    13,450
Less portion due within one year                               (2,871)   (2,843)
- --------------------------------------------------------------------------------
                                                              $ 7,750   $10,607
================================================================================
</TABLE>

The Note Purchase Agreement is restricted by a debt covenant, among others,
that requires a debt-to-capital ratio of no more than .45 in order to borrow
under long-term debt agreements in the future. While by commonly used methods
Lydall's current debt-to-capital ratio is .09, it is .14 as defined by the terms
of this agreement as of December 31, 1995.

Lydall guarantees a $975 thousand industrial revenue bond of an unrelated
party. At the time of the guarantee and at December 31, 1995, this issue was not
in default as to principal or interest, and management has no reason to believe
that the debtor will subsequently permit the issue to go into default. In such
an unlikely event, Lydall's exposure on its guarantee of the bond issue is
collateralized by tangible assets and real property which Lydall management
believes have a market value in excess of the obligation.

Long-term debt payment requirements:

In thousands                   1996    1997    1998    1999    Total
====================================================================
Long-term debt payments      $2,871  $3,450  $2,200  $2,100  $10,621
====================================================================

30 | Lydall, Inc. Annual Report 1995
<PAGE>
 
CREDIT 
ARRANGEMENTS    Lydall maintains domestic and foreign bank credit arrangements
                totaling over $15 million which are renewed annually. Lydall
                primarily pays interest at the lower of prime or money market
                rates and compensates its banks for services on a fee basis. At
                December 31, 1995, no amounts were outstanding on the domestic
                or foreign lines of credit. At December 31, 1994, there were no
                amounts outstanding on domestic lines of credit and $187
                thousand on the foreign line of credit.

LONG-TERM
OPERATING 
LEASES          Lydall has over 100 leases which cost the Company $1.8 million
                in 1995, $1.9 million in 1994, and $1.3 million in 1993. These
                contracts range from vehicle leases to building leases which
                require payment of property taxes, insurance, repairs and other
                operating costs.

                Future net lease commitments under noncancelable operating
                leases are:

<TABLE> 
<CAPTION> 
In thousands            1996     1997     1998     1999  2000  Thereafter  Total
================================================================================
<S>                   <C>      <C>      <C>      <C>     <C>   <C>        <C> 
Net lease payments    $1,394   $1,366   $1,275   $1,126  $784    $2,710   $8,655
================================================================================
</TABLE> 

ACQUISITIONS 
AND OTHER 
INVESTMENTS     During 1994, Lydall made two strategic acquisitions. On February
                28, 1994, the Company acquired for $15 million in cash and a
                note payable of $2.25 million, certain assets and liabilities of
                the Clecon Molding Division of Standard Packaging, Inc.
                ("Columbus Operation"). As a result of this purchase, the
                Company recorded goodwill and other intangible assets of
                approximately $11.4 million. The Columbus Operation is a
                designer and manufacturer of thermal and acoustical insulation
                products sold to the automotive market. The results of the
                Columbus Operation since the date of acquisition have been
                included in the Company's consolidated results.

                On June 30, 1994, the Company acquired the laminates operation
                of Riverwood International Georgia, Inc. located in
                Jacksonville, Florida ("Jacksonville Operation"). The Company
                purchased certain assets for approximately $1.8 million. This
                operation, which manufactures materials-handling slipsheets,
                directly complemented Lydall's existing slipsheet business in
                Richmond, Virginia. The results of the Jacksonville Operation
                since the date of acquisition have been included in the
                Company's consolidated results.

                The following pro forma consolidated information of Lydall, Inc.
                reflects the acquisitions described above as if the acquisitions
                had occurred at the beginning of each period presented.

<TABLE>
<CAPTION>
$ thousands except per-share data        1994      1993
=======================================================
<S>                                  <C>       <C>
Sales                                $220,968  $186,450
Net income                             16,020    12,628
Net income per common share               .89       .72
=======================================================
</TABLE>


The pro forma consolidated information is presented for informational
purposes only and does not purport to be indicative of results that would
actually have been obtained if the acquisitions had been in effect for the
periods indicated or of results that may be obtained in the future.

CAPITAL STOCK   PREFERRED STOCK The Company has a class of Serial Preferred
                Stock with a par value of $1. None of the 500,000 authorized
                shares has been issued.

                COMMON STOCK At the end of 1995, 1,918 Lydall stockholders of
                record held 17,320,252 shares of Common Stock. Approximately 10
                percent of the Company's Common Stock was owned by Lydall's
                officers and directors and their immediate families. Other
                Lydall employees, their families and Lydall associates owned an
                additional 9 percent either directly or through participation in
                the Company's Employee Stock Ownership Trust.

31 | Lydall, Inc. Annual Report 1995
<PAGE>
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED


                On May 10, 1995, the Company increased its authorized shares to
                30,000,000 from 15,000,000. Also on that date, Lydall's Board of
                Directors declared a two-for-one stock split in the form of a
                stock dividend which resulted in the issuance of 10,413,216
                shares of previously unissued Common Stock. December 31, 1995
                balances reflect the split with an increase in Common Stock and
                a reduction in Capital in Excess of Par Value of $1.0 million.
                The distribution was made on June 21, 1995 to stockholders of
                record on May 24, 1995. All earnings-per-share information in
                this report prior to the distribution date has been adjusted to
                reflect the 1995 stock split.

                During 1993, Lydall's Board of Directors declared a three-for-
                two stock split in the form of a stock dividend which resulted
                in the issuance of 3,332,175 shares of previously unissued
                Common Stock. December 31, 1993 balances reflect the split with
                an increase in Common Stock and a reduction in Retained Earnings
                of $333 thousand. The distribution was made on September 15,
                1993 to stockholders of record on August 18, 1993.

                STOCK PLANS The Company has three stock option plans under which
                key employees and directors are granted options or warrants to
                purchase Lydall Common Stock. Under these plans -- the 1984
                Outside Directors' Warrant Plan, the 1982 Stock Incentive
                Compensation Plan, and the 1992 Stock Incentive Compensation
                Plan -- options are granted at fair market value on the grant
                date and expire ten years after the grant date. The Warrant and
                1982 Plans have expired, and no further options can be granted
                under these plans. The 1992 Plan provides for automatic
                acceleration of vesting in the event of a change in control of
                the Company. The Plan also provides for the use of shares of
                Lydall Common Stock in lieu of cash to exercise options if the
                shares are held for more than six months and if the Compensation
                and Stock Option Committee of the Board of Directors approves
                this form of exercise.

                A summary of option transactions under the plans follows:
<TABLE>
<CAPTION>
In thousands except per-share data    For the years ended December 31,           1995           1994           1993
===================================================================================================================
<S>                                                                      <C>            <C>            <C>
Options outstanding at the beginning of the year                                2,323          2,285          2,003
Options granted during the year                                                   142            236            611
Options exercised during the year                                                (643)          (192)          (299)
Options canceled during the year                                                   --             (6)           (30)
- -------------------------------------------------------------------------------------------------------------------
Options outstanding at end of the year                                          1,822          2,323          2,285
Options exercisable at end of the year                                          1,115          1,421          1,310
Shares reserved for option grants                                                 603            745            176
Option price range per share                                             $1.76-$26.00   $1.55-$16.75   $1.47-$10.67
===================================================================================================================
</TABLE>

                The Company will adopt the disclosure requirement of SFAS 123,
                "Accounting for Stock-Based Compensation," for the year ending
                December 31, 1996. As permitted under SFAS 123, the Company has
                elected not to adopt the fair-value-based method of accounting
                for its stock-based compensation plans, but will continue to
                account for such compensation under the provisions of APB
                Opinion No. 25. The adoption will have no effect on the
                Company's consolidated financial position or results of
                operations.

EMPLOYER-SPONSORED
BENEFIT PLANS   The Company contributes to four defined benefit pension plans
                which cover substantially all domestic Lydall employees. The
                pension plans are noncontributory, and benefits are based on
                either years of service or eligible compensation paid while a
                participant in a plan. The Company's funding policy is to fund
                not less than the ERISA minimum funding standard nor more than
                the maximum amount which can be deducted for federal income tax
                purposes.

32 | Lydall, Inc. Annual Report 1995
<PAGE>
 
The following items are the components of net pension cost:
<TABLE>
<CAPTION>
In thousands    For the years ended December 31,    1995      1994      1993
==============================================================================
<S>                                               <C>       <C>       <C>
Service cost -- benefits earned during the year   $   850   $   851   $   649
Interest cost on projected benefit obligations      1,125     1,025       946
Actual (return) loss on plan assets                (2,081)       75    (1,042)
Net amortization and deferral                       1,083    (1,020)      169
- ------------------------------------------------------------------------------
Net pension cost                                  $   977   $   931   $   722
==============================================================================
</TABLE>

                Plan assets include investments in bonds and equity securities.
                Actuarial computations, using the "projected unit credit" and
                "unit credit" methods, assumed the following: discount rates on
                benefit obligations of 7.25 percent for 1995, 7.75 percent for
                1994, and 7.25 percent for 1993; expected long-term rates of
                return on plan assets of 9.25 percent for 1995 and 9.5 percent
                for 1994 and 1993; and annual compensation increases of 5
                percent for 1995, 5.25 percent for 1994, and 4.75 percent for
                1993. The Company determines the assumed discount rate, long-
                term rate, and annual compensation increase rate for each year.
                The following table presents a reconciliation of the funded
                status of the plans:

<TABLE>
<CAPTION>
                                                    1995                                         1994
                                -----------------------------------------   ------------------------------------------
                                Plans in Which  Plans in Which              Plans in Which   Plans in Which
                                Assets Exceed    Accumulated                Assets Exceed     Accumulated
                                 Accumulated      Benefits                    Accumulated      Benefits
In thousands  December 31,        Benefits      Exceed Assets       Total     Benefits       Exceed Assets       Total
======================================================================================================================
<S>                             <C>             <C>                <C>      <C>              <C>                <C>
Actuarial present value of
 benefit obligations:
Vested                             $9,384         $ 4,069          $13,453    $ 7,481          $ 3,661    $11,142
Nonvested                             249             103              352        251               94        345
- ----------------------------------------------------------------------------------------------------------------------
Accumulated benefit obligations     9,633           4,172           13,805      7,732            3,755     11,487
Additional benefits
 related to assumed future
   compensation levels              2,805              --            2,805      2,363               --      2,363
- ----------------------------------------------------------------------------------------------------------------------
Projected benefit obligations      12,438           4,172           16,610     10,095            3,755     13,850
- ----------------------------------------------------------------------------------------------------------------------
Plan assets at fair                                 
   market value                     9,900           3,622           13,522      7,791            2,840     10,631
- ----------------------------------------------------------------------------------------------------------------------
Projected benefit                                   
 obligations in excess of                           
   the plan assets                 (2,538)           (550)           (3,088)   (2,304)            (915)    (3,219)
Unrecognized net assets              (579)           (155)             (734)     (662)            (176)      (838)
Unrecognized prior service cost      (159)            334               175      (171)             318        147
Unrecognized net losses             2,779             860             3,639     2,644              937      3,581
Additional minimum liability           --          (1,039)           (1,039)       --           (1,079)    (1,079)
- ----------------------------------------------------------------------------------------------------------------------
Accrued pension cost               
 included in Other                 
   Long-term Liabilities           $ (497)         $ (550)          $(1,047)  $  (493)         $  (915)   $(1,408)
======================================================================================================================
</TABLE>

                The Company sponsors a Stock Purchase Plan, Profit Sharing Plan,
                and 401(k) Plan. Contributions are determined under various
                formulas. Employer contributions to these plans amounted to $1.7
                million in 1995, $1.4 million in 1994, and $1.3 million in 1993.

33 | Lydall, Inc. Annual Report 1995
<PAGE>
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED


POSTEMPLOYMENT,
POSTRETIREMENT, 
AND DEFERRED 
COMPENSATION    While it is not Lydall's practice to provide health care or life
                insurance for retired employees, it does so for some retired
                employees of certain units acquired before 1990. These benefits
                are unfunded. The plan participants are primarily retirees;
                therefore, the postretirement benefit transition obligation of
                $691 thousand is being amortized over the actuarially determined
                average remaining future lifetime of the plan participants.

                The discount rates used in determining the accumulated
                postretirement benefit obligations were 7.75 percent at December
                31, 1995 and 7.25 percent at December 31, 1994. The health-care
                cost trend rate was 10 percent for 1995, gradually declining to
                5.5 percent over a five-year period. The cost trend rate was 12
                percent for 1994, gradually declining to 6 percent over an 
                eight-year period. A 1-percent increase in the health-care cost
                trend rates would cause the accumulated benefit obligation to
                increase by $19 thousand. The increase in the service and
                interest components of the 1995 postretirement benefit cost is
                immaterial. The total expense was $111 thousand for 1995, $136
                thousand for 1994, and $143 thousand for 1993.

                During the first quarter of 1994, the Company adopted SFAS 112,
                "Employers' Accounting for Postemployment Benefits." SFAS 112
                requires that postemployment benefits be accounted for under the
                accrual method of accounting. The implementation of this
                standard was immaterial to the consolidated results of
                operations and the consolidated financial position of the
                Company.

                The Company provides deferred compensation to a small number of
                former employees and has a deferred compensation plan that
                provides the Company's outside directors and Chairman with
                compensation upon their retirement from service with the Board.
                In addition, in 1994, the Company adopted a Supplemental
                Executive Retirement Plan ("SERP") which provides supplemental
                income payments after retirement for senior executives. The
                total net deferred compensation expense related to these three
                plans was $203 thousand in 1995, $105 thousand in 1994, and $144
                thousand in 1993.

QUARTERLY FINANCIAL 
INFORMATION 
(UNAUDITED)     The following table summarizes quarterly financial information
                for 1995 and 1994. In management's opinion, all adjustments
                (which include only normal recurring adjustments) necessary to
                present fairly the information for such quarters have been
                reflected below:

<TABLE>
<CAPTION>
                                           1st Quarter               2nd Quarter               3rd Quarter             4th Quarter
                                           -----------               -----------               -----------             -----------
In thousands except
 per-share data                         1995          1994         1995         1994         1995        1994        1995       1994

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

<S>                                  <C>           <C>          <C>          <C>          <C>         <C>         <C>        <C>
Net sales                            $62,736       $48,116      $65,552      $53,556      $61,487     $54,446     $62,353    $56,954

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

Gross margin                          19,226        15,145       20,024       16,047       18,915      16,388      19,533     17,304

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

Net income                           $ 5,306       $ 3,528      $ 5,872      $ 3,758      $ 5,447     $ 3,878     $ 5,813    $ 4,339

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

Net income per common share             $.29          $.20         $.32      $   .21      $   .30     $   .21     $   .32    $   .24

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

</TABLE> 

34 | Lydall, Inc. Annual Report 1995
<PAGE>
 
INCOME TAXES    The provision (benefit) for income taxes consists of the
                following:

<TABLE> 
<CAPTION> 
In thousands  For the years ended December 31,   1995         1994         1993
================================================================================
<S>                                           <C>          <C>          <C> 
Current
   Federal                                    $11,278      $ 9,802      $ 5,207
   State                                        1,893        2,057          910
   Foreign                                        (45)         142           60
- --------------------------------------------------------------------------------
   Total current                               13,126       12,001        6,177
Deferred                                  
   Federal                                        926         (895)         437
   State                                          (47)           7          356
   Foreign                                        432          (80)         (82)
- --------------------------------------------------------------------------------
   Total deferred                               1,311         (968)         711
- --------------------------------------------------------------------------------
Provision for income taxes                    $14,437       $11,033      $ 6,888
================================================================================
</TABLE>

                The statutory tax rate in France increased from 33.3 percent to
                36.6 percent retroactive to January 1, 1995. The provision for
                income taxes for 1995 includes $292 thousand for the impact of
                the higher tax rate on the deferred tax balances.

                The Company implemented SFAS 109 effective January 1, 1993. This
                statement requires the adoption of an asset and liability
                approach in accounting for income taxes. The cumulative effect
                of this change on 1993 income was $235 thousand, or $.01 per
                share. Additionally, SFAS 109 requires that the Company restate
                certain assets and the related deferred taxes payable acquired
                in prior business combinations to a pretax basis versus the
                after-tax approach required under the prior accounting standard.
                Accordingly, Property, Plant, and Equipment and Deferred Taxes
                were increased by a total of $2.9 million as a result of this
                implementation. The income statement effect of this change was
                immaterial. Additionally, under SFAS 109, the Company is
                permitted to recognize deferred tax assets if it is more likely
                than not that a benefit will be realized. The Company has
                determined that a valuation allowance is not required for the
                deferred tax assets. As a result of the implementation of SFAS
                109, the Company recognized deferred tax assets totaling $1.1
                million at January 1, 1993, which are expected to be realized
                upon the reversal of taxable, temporary differences related to
                existing deferred tax liabilities.

                Under the Omnibus Budget Reconciliation Act enacted during 1993,
                the statutory federal income tax rate was increased to 35
                percent retroactive to January 1, 1993. The provision for income
                taxes for 1993 includes $112 thousand for the impact of the
                higher tax rate on the deferred tax liability balance and $126
                thousand for the impact on 1993 results.

35
<PAGE>
 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED
                                          


The following is a reconciliation of the difference between the
actual provision for income taxes and the provision computed by
applying the federal statutory tax rate on earnings before the
cumulative effect of the change in accounting principle:

<TABLE>
<CAPTION>
For the years ended December 31,       1995   1994    1993
==========================================================
<S>                                    <C>    <C>    <C>
Statutory federal income tax rates       35%    35%  34.75%
- ----------------------------------------------------------
State income taxes, net of federal
   tax deduction                        3.3    5.1     4.9
- ----------------------------------------------------------
Exempt FSC foreign trade income        (1.5)  (1.1)   (1.8)
Tax on income of foreign subsidiary      --    (.1)    (.2)
Other                                   1.7    2.7     2.4
Tax rate changes                         .7     --      .7
- ----------------------------------------------------------
Effective income tax rates             39.2%  41.6%  40.75%
==========================================================
</TABLE>

The following is a schedule of the net current deferred tax assets and
long-term deferred tax liability accounts by tax jurisdiction as of December 31:
<TABLE>
<CAPTION>
                                        1995                       1994
                            ------------------------    ------------------------
                               Current     Long-term       Current     Long-term
                              Deferred  Deferred Tax      Deferred  Deferred Tax
In thousands                Tax Assets   Liabilities    Tax Assets   Liabilities
================================================================================
<S>                       <C>           <C>           <C>           <C>
Federal                         $2,195       $ 7,267        $2,626       $ 6,732
State                            2,277         3,679           776         2,225
Foreign                            118         3,261            83         2,795
- --------------------------------------------------------------------------------
   Total                        $4,590       $14,207        $3,485       $11,752
================================================================================

                                     1995                         1994
                          ---------------------------  -------------------------
                          Deferred Tax   Deferred Tax  Deferred Tax Deferred Tax
In thousands                   Assets     Liabilities        Assets  Liabilities
================================================================================
<S>                       <C>            <C>           <C>          <C> 
Accounts receivable             $  827       $    --        $  833  $         --
Inventory                          580            --           814            --
Plant and equipment                 --        10,412            --        10,600
Other accrued expenses           1,257            --         1,838            --
Retirement accounts                498            --           742            --
Other, net                          --         2,367            --         1,894
- --------------------------------------------------------------------------------
   Total                        $3,162       $12,779        $4,227       $12,494
================================================================================
</TABLE>

The Internal Revenue Service is currently examining the Company's federal
income tax returns for the years 1990 through 1992. Lydall's management believes
any potential issues resulting from this examination will be immaterial to the
consolidated financial position or results of operations of the Company.

36 | Lydall, Inc. Annual Report 1995
<PAGE>
 
                The Internal Revenue Service conducted its examination of the
                Company's federal income tax returns for the years 1987, 1988,
                and 1989 and proposed various adjustments which increased
                federal taxable income in those years. During December 1994,
                Lydall settled all but one issue raised during the examination
                and paid approximately $600 thousand in taxes and $400 thousand
                in interest. The final issue was resolved in January of 1996.
                Lydall paid approximately $277 thousand in taxes and $251
                thousand in interest which had been accrued at December 31,
                1995.

                Unremitted earnings of foreign subsidiaries which are deemed to
                be permanently invested amounted to $1.7 million at December 31,
                1995. The unrecognized deferred tax liability on those earnings
                is not practical to calculate.

CONTINGENCIES   In the mid-1980's, the United States Environmental Protection
                Agency ("EPA") notified a former subsidiary of the Company that
                it and other entities may be potentially responsible in
                connection with the release of hazardous substances at a
                landfill and property located adjacent to a landfill located in
                Michigan City, Indiana. The two sites have been combined and are
                viewed by the EPA as one site. The preliminary indication, based
                on the Site Steering Committee's volumetric analysis, is that
                the alleged contribution to the waste volume at the site of the
                plant once owned by a former subsidiary is approximately 0.434
                percent of the total volume. The portion of the 0.434 percent
                specifically attributable to the former subsidiary by the
                current operator of the plant is approximately 0.286 percent.

                There are over 800 potentially responsible parties ("prp") which
                have been identified by the Site Steering Committee. Of these,
                38, not including the Company's former subsidiary, are estimated
                to have contributed over 80 percent of the total waste volume at
                the site. These 38 prp's include Fortune 500 companies, public
                utilities, and the State of Indiana. The Company believes that,
                in general, these parties are financially solvent and should be
                able to meet their obligations at the site. The Company has
                reviewed the financial statements and Dun and Bradstreet reports
                on several of these prp's, and based on these financial reports,
                does not believe Lydall will have any material additional volume
                attributed to it for reparation of this site due to insolvency
                of other prp's.

                During the quarter ended September 30, 1994, the Company learned
                that the EPA had completed its Record of Decision ("ROD") for
                the Michigan site and has estimated the total cost of
                remediation to be between $17 million and $22 million. Based on
                the alleged volumetric contribution of its former subsidiary to
                the site, and on the EPA's estimated remediation costs, Lydall's
                alleged total exposure would be less than $100 thousand, which
                has been accrued. In June 1995, the Company and its former
                subsidiary were sued in the Northern District of Indiana by the
                insurer of the current operator of the former subsidiary's plant
                seeking contribution. No demand has been formally made in this
                matter; however, the Company believes it has several defenses to
                the action.

                Management believes the ultimate disposition of the claim will
                not have a material adverse effect upon the Company's
                consolidated financial position or results of operations.

SUBSEQUENT 
EVENT           On March 19,1996, patent litigation brought by ATD Corporation
                ("ATD") against Lydall in the United States District Court for
                the Eastern District of Michigan Southern Division was concluded
                with all of ATD's claims for damages being denied. An eight-
                member jury decided in favor of Lydall in the lawsuit filed by
                ATD alleging patent infringement of two ATD patents for all-
                metal insulators by Lydall's all-metal automotive heat shields.

37 | Lydall, Inc. Annual Report 1995
<PAGE>
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED


                In June 1995, ATD filed an amended complaint against Lydall,
                Inc. alleging that the Company willfully infringed ATD's
                patents, both literally and under the Doctrine of Equivalents.
                ATD sought as relief for Lydall's alleged infringement both an
                injunction and damages. Lydall vigorously contested this action
                and filed a counterclaim to invalidate ATD's patents.

                On January 9, 1996, a decision on the parties' cross motions for
                summary judgment was entered. The Court ruled that Lydall's all-
                metal shield products did not literally infringe ATD's patents
                and gave the issue of equivalency, i.e., the degree to which
                Lydall's products are different from ATD's products, to a jury
                to decide. The Court also gave the issue of validity of ATD's
                patents to the jury. Shortly before the trial began, the Court
                ruled that Lydall did not willfully infringe.

                The trial began on February 21, 1996 and concluded on March
                19, 1996. The jury decided in favor of Lydall on the issue of
                infringement of the patents involved in the suit on all but one
                claim of one of the two patents. With respect to that claim, the
                jury had voted seven to one for noninfringement, but because a
                unanimous vote was required, the judge declared the jury
                deadlocked. The jury found that key claims which formed the
                basis of both of ATD's patents to be invalid. In view of the
                jury's decisions in Lydall's favor, ATD's claim for damages was
                denied.

38 | Lydall, Inc. Annual Report 1995
<PAGE>
 
REPORT OF 
INDEPENDENT 
ACCOUNTANTS     To the Board of Directors and Stockholders of Lydall, Inc.:

                We have audited the accompanying consolidated balance sheets of
                Lydall, Inc. and Subsidiaries as of December 31, 1995 and 1994,
                and the related consolidated statements of income, changes in
                stockholders' equity, and cash flows for each of the three years
                in the period ended December 31, 1995. These financial
                statements are the responsibility of the Company's management.
                Our responsibility is to express an opinion on these financial
                statements based on our audits.

                We conducted our audits in accordance with generally accepted
                auditing standards. Those standards require that we plan and
                perform the audit to obtain reasonable assurance about whether
                the financial statements are free of material misstatement. An
                audit includes examining, on a test basis, evidence supporting
                the amounts and disclosures in the financial statements. An
                audit also includes assessing the accounting principles used and
                significant estimates made by management, as well as evaluating
                the overall financial statement presentation. We believe that
                our audits provide a reasonable basis for our opinion.

                In our opinion, the financial statements referred to above
                present fairly, in all material respects, the consolidated
                financial position of Lydall, Inc. and Subsidiaries as of
                December 31, 1995 and 1994, and the consolidated results of
                their operations and their cash flows for each of the three
                years in the period ended December 31, 1995, in conformity with
                generally accepted accounting principles.

                As discussed in the notes to the consolidated financial
                statements, the Company has changed its methods of accounting
                for postretirement benefits other than pensions and income taxes
                in 1993.

                Hartford, Connecticut
                February 9, 1996, except as to the information
                presented in the Subsequent Event footnote,
                for which the date is March 19, 1996   
                                                        Coopers & Lybrand L.L.P.


MANAGEMENT'S 
REPORT          While Lydall's financial statements and the related financial
                data contained in this Annual Report have been prepared in
                conformity with generally accepted accounting principles, and
                such financial statements have been audited by Coopers & Lybrand
                L.L.P., the ultimate accuracy and validity of this information
                is the responsibility of the Company's management. To carry out
                this responsibility, Lydall maintains comprehensive financial
                policies, procedures, accounting systems and internal controls
                which management believes provide reasonable assurance that
                accurate financial records are maintained and corporate assets
                are safeguarded.

                The Audit Committee of the Board of Directors, consisting of
                three outside directors, meets regularly with Company management
                and the internal auditors to review corporate financial policies
                and internal controls. The Audit Committee also meets with the
                independent auditors to review the scope of the annual audit and
                any comments they may have regarding the Company's internal
                accounting controls.

                In management's opinion, Lydall's system of internal accounting
                control is adequate to ensure that the financial information in
                this report presents fairly the Company's operations and
                financial condition.

                John E. Hanley
                Vice President-Finance and Treasurer

39 | Lydall, Inc. Annual Report 1995
<PAGE>
 
FIVE-YEAR STATISTICAL REVIEW

<TABLE>
<CAPTION>
$ thousands except per-share amounts                  1995          1994           1993          1992          1991
====================================================================================================================
<S>                                              <C>           <C>           <C>           <C>           <C>
Financial results
Net sales                                        $   252,128   $   213,072   $   157,431   $   151,148   $   135,487
Income before cumulative effect of
   accounting change                                  22,438        15,503        10,013         9,038         8,486
Net income                                            22,438        15,503        10,248         9,038         8,486
- --------------------------------------------------------------------------------------------------------------------
Common stock per-share data
Income before cumulative effect of
   accounting change                             $      1.23   $       .86   $       .57   $       .52   $       .47
Net income                                              1.23           .86           .58           .52           .47
Common stockholders' equity                             5.88          4.57          3.63          3.08          2.50
- --------------------------------------------------------------------------------------------------------------------
Financial position
Total assets                                     $   158,072   $   136,613   $   107,842   $    99,353   $    93,213
Working capital                                       52,730        30,823        31,791        24,614        19,743
Current ratio                                           2.77          1.93          2.48          2.11          1.96
Long-term debt, net of
   current maturities                                  7,750        10,607        11,171        16,195        22,737
Total stockholders' equity                           101,811        76,227        60,057        50,071        39,074
Debt to total capitalization                             9.4%         15.0%         18.7%         27.7%         39.7%
- --------------------------------------------------------------------------------------------------------------------
Property, plant, and equipment
Net property, plant, and equipment               $    60,074   $    54,771   $    49,364   $    46,269   $    45,418
Capital additions from acquisitions                      --          3,077            --            --         8,120
Other capital additions                               12,006         7,979         6,253         6,235         4,121
Capital divestments, net                                 632           687           356           487           221
Depreciation                                           7,122         6,101         4,997         4,347         3,784
- --------------------------------------------------------------------------------------------------------------------
Performance ratios and other items
Return on average assets                                15.2%         12.7%          9.9%          9.4%          9.6%
Return on average common stockholders' equity           25.2%         22.8%         18.6%         20.3%         21.9%
Return on sales                                          8.9%          7.3%          6.5%          6.0%          6.3%
Days of inventory on hand (FIFO)                          32            35            48            53            58
Days of receivables outstanding                           49            47            52            57            56
Number of employees at year-end                        1,227         1,306           944           945           947
- --------------------------------------------------------------------------------------------------------------------
Shares and stockholders
Weighted average common stock
   and equivalents                                18,313,000    17,953,000    17,582,000    17,421,000    18,101,000
Common shares outstanding at year-end             17,320,252    16,677,524    16,538,126    16,239,380    15,605,404
Stockholders at year-end                               1,918         1,900         1,904         1,960         2,015
Market price per share of common stock
   Highest close                                 $     28.50   $     18.63   $     10.69   $     11.17   $      8.21
   Lowest close                                  $     14.75   $     10.13   $      9.50   $      8.04   $      4.29
====================================================================================================================
</TABLE>
Share figures adjusted to reflect a two-for-one stock split in 1995, a 
three-for-two stock split in 1993, and a two-for-one stock split in 1991.

40 | Lydall, Inc. Annual Report 1995
<PAGE>
 
OFFICERS, DIRECTORS, AND STOCKHOLDER INFORMATION

OFFICERS

Leonard R. Jaskol
Chairman and Chief Executive Officer

John E. Hanley
Vice President-Finance and Treasurer

Carole F. Butenas
Vice President-Investor Relations

Alan J. Gnann
Vice President-Corporate Development

Mary Adamowicz
General Counsel and Secretary

Geoffrey W. Nelson
Assistant Secretary


DIRECTORS

Lee A. Asseo 2,6
Chairman and Chief Executive Officer
The Whiting Company

Paul S. Buddenhagen 1,6
Vice President
Mercer Management Consulting, Inc.

Carole F. Butenas 5
Vice President-Investor Relations
Lydall, Inc.

Samuel P. Cooley 3,4
Retired Executive Vice President
and Senior Credit Approval Officer
Fleet Bank

W. Leslie Duffy 3,5
Partner
Cahill Gordon & Reindel

Leonard R. Jaskol 1,5,6
Chairman and Chief Executive Officer
Lydall, Inc.

William P. Lyons 3,4
Chairman
JVL Corp.

William J. Rankin 3
President
Lydall & Foulds Division
Lydall Logistics Management Division

Joel Schiavone 1
President and Chief Executive Officer
The Schiavone Corporation

Roger M. Widmann 2,5
Senior Managing Director
Castle, Harlan & Widmann
Energy Partners L.L.C.

Albert E. Wolf 2,4
Chairman
Checkpoint Systems, Inc.


1 Executive Committee
2 Compensation and Stock Committee
3 Pension Committee
4 Audit Committee
5 Development Committee
6 Nominating Committee

ANNUAL MEETING

Lydall's annual meeting will be
held on Wednesday, May 15, 1996
at 11:00 a.m. at The Hartford Club 
located at 46 Prospect Street in 
Hartford, Connecticut.

Stockholders who are unable to attend 
the meeting are invited to mail any
questions they might have about the 
Company to any of Lydall's Officers.

Questions may also be directed to the 
Audit Committee of Lydall's Board of
Directors. Such inquiries may be sent 
to Samuel P. Cooley, Chairman of the Audit
Committee, in care of Lydall, Inc.


TRANSFER AGENT

American Stock Transfer &
Trust Company
New York, New York


AUDITORS

Coopers & Lybrand L.L.P.
Hartford, Connecticut


STOCKHOLDER INFORMATION

Lydall Common Stock is traded on
the New York Stock Exchange under the 
symbol LDL. During 1995 and
1994, 3,748,500 and 2,765,600 shares, 
respectively, were traded. The
closing price on December 31, 1995 was $22.75.

As of March 18, 1996, the record date of 
Lydall's 1996 Annual Meeting, 1,910
stockholders of record held 17,393,626 
shares of Common Stock.

The following are the high, low and
closing prices of Lydall Common Stock 
for each quarter during the past two
years. Prior-period prices are restated
to reflect a two-for-one stock split 
distributed in June of 1995.

<TABLE>
<CAPTION>
Quarters                1        2        3        4
====================================================
<S>         <C>   <C>      <C>      <C>      <C>
1995        High  $17.625  $22.000  $26.000  $28.500
            Low    14.750   16.500   21.750   21.500
            Close  16.875   22.000   24.875   22.750
 
1994        High  $13.688  $14.375  $17.250  $18.625
            Low    10.125   12.250   13.250   15.500
            Close  12.563   13.125   17.250   16.250
====================================================
</TABLE>
Any stockholder correspondence
regarding change of address or
other recordkeeping matters
may be addressed to:
Isaac Kagan
American Stock Transfer &
Trust Company
40 Wall Street
New York, New York 10005
Telephone: 800-937-5449

All other stockholder correspondence --
questions about the Company and requests
for Lydall's Annual Report and Form 10-K 
- -- may be directed to:
Carole F. Butenas
Vice President-Investor Relations
Lydall, Inc.
P.O. Box 151
Manchester, Connecticut 06045-0151


Lydall hires and promotes qualified
employees in accordance with the law 
without regard to race, color, religion, 
sex, national origin, age, sexual 
preference, marital status, or physical 
or mental disabilities except where, in 
management's view, a disability interferes 
with job performance or can not be 
reasonably accommodated.

41 | Lydall, Inc. Annual Report 1995
<PAGE>
 
DIRECTORY

CORPORATE HEADQUARTERS
Lydall, Inc.
One Colonial Road
P.O. Box 151
Manchester, Connecticut 06045-0151
Telephone   (860) 646-1233
Facsimile   (860) 646-4917
Facsimile   (860) 646-8847
 
AXOHM DIVISION
 
Division President
Elliot F. Whitely
Saint-Rivalain
56310 Melrand
France
Telephone   33-97-28-5300
Facsimile   33-97-39-5890
 
COMPOSITE MATERIALS DIVISION
 
Division President
John J. Worthington
 
12 Davis Street
P.O. Box 400
Hoosick Falls, New York 12090-0400
Telephone   (518) 686-7313
Facsimile   (518) 686-7205
 
Covington Operation
230 Industrial Park Road
P.O. Box 599
Covington, Tennessee 38019
Telephone   (901) 476-7174
Facsimile   (901) 476-9685
 
LOGISTICS MANAGEMENT, INC.
 
Division President
William J. Rankin
580 Parker Street
P.O. Box 151
Manchester, Connecticut 06045-0151
Telephone   (860) 646-1233
Facsimile   (860) 645-0822
 
LYDALL & FOULDS DIVISION
 
Division President
William J. Rankin
580 Parker Street
P.O. Box 151
Manchester, Connecticut 06045-0151
Telephone   (860) 646-1233
Facsimile   (860) 646-4448
 
 
LYDALL INTERNATIONAL, INC.
Saint-Rivalain
56310 Melrand
France
Telephone   33-97-28-8989
Facsimile   33-97-28-8980
 
Branch Office
Comodo Nishi-Azabu Building
25-22, Nishi-Azabu 2-Chome
Minato-ku, Tokyo 106 Japan
Telephone   81-3-3406-1575
Facsimile   81-3-3406-1577
 
MANNING NONWOVENS DIVISION
 
Division President
James P. Carolan
P.O. Box 328
Troy, New York 12181
Telephone   (518) 273-6320
Facsimile   (518) 273-6361

 
SOUTHERN PRODUCTS DIVISION
 
Division President
Raymond J. Lanzi
3021 Vernon Road
P.O. Box 9550
Richmond, Virginia 23228
Telephone   (804) 266-9611
Facsimile   (804) 266-3875
 
Jacksonville Operation
500-B North Ellis Road
Jacksonville, Florida 32254
Telephone   (904) 783-1247
Facsimile   (904) 783-8907
 
Sales Office
1300 West Lodi Avenue, Suite A9
Lodi, California 95242
Telephone   (209) 333-0885
Facsimile   (209) 333-0887
 
TECHNICAL PAPERS DIVISION
 
Division President
Elliott F. Whitely
Chestnut Hill Road
P.O. Box 1960
Rochester, New Hampshire 03866-1960
Telephone   (603) 332-4600
Facsimile   (603) 332-9602
Facsimile   (603) 332-3734
 

WESTEX DIVISION

Division President
Christopher R. Skomorowski
Brooks Crossroads
P.O. Box 109
Hamptonville, North Carolina 27020
Telephone   (910) 468-8522
Facsimile   (910) 468-8555
 
Columbus Operation
6767 Huntley Road
Columbus, Ohio 43229
Telephone   (614) 885-6379
Facsimile   (614) 885-5967
 
Rockwell Operation
711 Palmer Road
Rockwell, North Carolina 28138
Telephone   (704) 279-5031
Facsimile   (704) 279-6104
 
Sales Office
4555 Corporate Drive
Suite 205
Troy, Michigan  48098
Telephone   (810) 952-5570
Facsimile   (810) 952-5575

42
<PAGE>
 
                                                                lydall,inc
lydall,inc                                                 
One Colonial Road
P.O. Box 151
Manchester, CT 06045-0151


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission