SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549




                                    FORM 10-Q


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

                For the quarterly period ended September 30, 2002


                                       OR

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

                   For the transition period from to ________

                          Commission file number 1-9172


                             NACCO Industries, Inc.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

         DELAWARE                                         34-1505819
- --------------------------------------------------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization)


5875 LANDERBROOK DRIVE, MAYFIELD HEIGHTS, OHIO                        44124-4017
- --------------------------------------------------------------------------------
(Address of principal executive offices)                              (Zip code)


                                 (440) 449-9600
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

                                      N/A
- --------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                          if changed since last report)

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 ____

Number of shares of Class A Common Stock outstanding at October 31, 2002:
       6,575,078

Number of shares of Class B Common Stock outstanding at October 31, 2002:
       1,623,951










                             NACCO INDUSTRIES, INC.

                                TABLE OF CONTENTS



Part I.    FINANCIAL INFORMATION

           Item 1     Financial Statements

                      Condensed Consolidated Balance Sheets -
                      September 30, 2002 (Unaudited) and December 31, 2001

                      Unaudited Condensed Consolidated Statements of
                      Operations for the Three Months and Nine Months Ended
                      September 30, 2002 and 2001

                      Unaudited Condensed Consolidated Statements of Cash Flows
                      for the Nine Months Ended September 30, 2002 and 2001

                      Unaudited Condensed Consolidated Statements of Changes
                      in Stockholders' Equity for the Nine Months Ended
                      September 30, 2002 and 2001

                      Notes to Unaudited Condensed Consolidated Financial
                      Statements

           Item 2     Management's Discussion and Analysis of Financial
                      Condition and Results of Operations

           Item 3     Quantitative and Qualitative Disclosures About Market Risk

           Item 4     Controls and Procedures

Part II.   OTHER INFORMATION

           Item 1     Legal Proceedings

           Item 2     Changes in Securities and Use of Proceeds

           Item 3     Defaults Upon Senior Securities

           Item 4     Submission of Matters to a Vote of Security Holders

           Item 5     Other Information

           Item 6     Exhibits and Reports on Form 8-K

           Signature

           Certifications








                                     PART I
                              FINANCIAL INFORMATION
                          Item 1 - Financial Statements

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                     NACCO INDUSTRIES, INC. AND SUBSIDIARIES



                                                                                 (Unaudited)     (Audited)
                                                                                 SEPTEMBER 30    DECEMBER 31
                                                                                     2002           2001
                                                                                  ----------     ----------
                                                                               (In millions, except share data)
                                                                                           
ASSETS
Current Assets
    Cash and cash equivalents                                                     $     34.2     $     71.9
    Accounts receivable, net                                                           290.3          264.5
    Inventories                                                                        394.3          360.6
    Deferred income taxes                                                               31.7           40.2
    Prepaid expenses and other                                                          33.5           32.8
                                                                                  ----------     ----------
                                                                                       784.0          770.0
Property, Plant and Equipment, Net                                                     682.5          732.0
Goodwill, Net                                                                          426.9          427.9
Coal Supply Agreements and Other Intangibles, Net                                       85.7           85.2
Other Non-current Assets                                                               158.0          146.8
                                                                                  ----------     ----------
       Total Assets                                                               $  2,137.1     $  2,161.9
                                                                                  ==========     ==========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
    Accounts payable                                                              $    261.6     $    235.3
    Revolving credit agreements                                                         53.5           59.7
    Revolving credit agreement expected to be refinanced within 12 months               87.3          265.0
    Current maturities of long-term debt                                                32.3           41.9
    Current obligations of project mining subsidiaries                                  33.4           37.9
    Other current liabilities                                                          230.8          234.5
                                                                                  ----------     ----------
                                                                                       698.9          874.3
Long-term Debt- not guaranteed by the parent company                                   368.9          248.1
Obligations of Project Mining Subsidiaries - not guaranteed by
    the parent company or its North American Coal subsidiary                           274.5          271.3
Self-insurance Reserves and Other                                                      244.6          235.5
Minority Interest                                                                        2.5            3.4
Stockholders' Equity
    Common stock:
       Class A, par value $1 per share, 6,572,712 shares outstanding
          (2001 - 6,559,925 shares outstanding)                                          6.6            6.5
       Class B, par value $1 per share, convertible
          into Class A on a one-for-one basis, 1,626,317 shares
          outstanding (2001 - 1,635,720 shares outstanding)                              1.6            1.6
    Capital in excess of par value                                                       4.8            4.7
    Retained earnings                                                                  582.5          571.3
    Accumulated other comprehensive income (loss):
       Foreign currency translation adjustment                                         (19.0)         (28.2)
       Reclassification of hedging activities into earnings                              7.5             .9
       Cumulative effect of change in accounting for derivatives and hedging             ---           (3.4)
       Deferred loss on cash flow hedging                                              (21.5)          (9.3)
       Minimum pension liability adjustment                                            (14.8)         (14.8)
                                                                                  ----------     ----------
                                                                                       547.7          529.3
                                                                                  ----------     ----------
       Total Liabilities and Stockholders' Equity                                 $  2,137.1     $  2,161.9
                                                                                  ==========     ==========



See notes to unaudited condensed consolidated financial statements.





            UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                     NACCO INDUSTRIES, INC. AND SUBSIDIARIES




                                                               THREE MONTHS ENDED              NINE MONTHS ENDED
                                                                  SEPTEMBER 30                   SEPTEMBER 30
                                                          -------------------------     -----------------------------
                                                             2002           2001            2002            2001
                                                          ----------     ----------     ------------     ------------
                                                                      (In millions, except per share data)
                                                                                             
Net sales                                                 $    623.3     $    591.9     $    1,802.3     $    1,963.9
Other revenues                                                    .8            5.6              7.9             18.8
                                                          ----------     ----------     ------------     ------------
Revenues                                                       624.1          597.5          1,810.2          1,982.7

Cost of sales                                                  502.2          510.3          1,474.1          1,648.9
                                                          ----------     ----------     ------------     ------------

Gross Profit                                                   121.9           87.2            336.1            333.8

Selling, general and administrative expenses                    86.6           92.4            256.4            279.8
Amortization of goodwill                                         ---            4.0              ---             12.0
Restructuring charges                                            ---            8.3              ---              8.3
                                                          ----------     ----------     ------------     ------------

Operating Profit (Loss)                                         35.3          (17.5)            79.7             33.7

Other income (expenses)
    Interest expense                                           (19.6)         (15.2)           (51.3)           (41.4)
    Insurance recovery                                           ---             .3              ---              8.0
    Losses on interest rate swap agreements                     (2.1)          (1.1)            (4.9)            (1.6)
    Income (loss) from unconsolidated affiliates                (2.2)            .8             (1.1)             2.7
    Other - net                                                 (1.2)          (3.2)            (2.5)            (5.0)
                                                          ----------     ----------     ------------     ------------
                                                               (25.1)         (18.4)           (59.8)           (37.3)
                                                          ----------     ----------     ------------     ------------
Income (Loss) Before Income Taxes, Minority Interest
         and Cumulative Effect of Accounting Changes            10.2          (35.9)            19.9             (3.6)

Income tax provision (benefit)                                   2.6           (8.2)             3.7              4.0
                                                          ----------     ----------     ------------     ------------

Income (Loss) Before Minority Interest and
         Cumulative Effect of Accounting Changes                 7.6          (27.7)            16.2             (7.6)

Minority interest income                                          .4             .2               .9               .6
                                                          ----------     ----------     ------------     ------------


Income (Loss) Before Cumulative Effect of
         Accounting Changes                                      8.0          (27.5)            17.1             (7.0)

Cumulative effect of accounting changes (net of $0.8
          tax benefit)                                           ---            ---              ---             (1.3)
                                                          ----------     ----------     ------------     ------------

Net Income (Loss)                                         $      8.0     $    (27.5)    $       17.1     $       (8.3)
                                                          ==========     ==========     ============     ============

Comprehensive Income (Loss)                               $      1.9     $    (27.1)    $       24.1     $      (31.2)
                                                          ==========     ==========     ============     ============

Earnings per Share:
Income (Loss) Before Cumulative Effect of Accounting
          Changes                                         $     0.98     $    (3.36)    $       2.09     $      (0.85)
Cumulative effect of accounting changes (net-of-tax)             ---            ---              ---            (0.16)
                                                          ----------     ----------     ------------     ------------
Net Income (Loss)                                         $     0.98     $    (3.36)    $       2.09     $      (1.01)
                                                          ==========     ==========     ============     ============

Dividends per share                                       $     .245     $     .235     $       .725     $       .695
                                                          ==========     ==========     ============     ============

Weighted average shares outstanding                            8.198          8.194            8.197            8.189
                                                          ==========     ==========     ============     ============
See notes to unaudited condensed consolidated financial statements.







            UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                     NACCO INDUSTRIES, INC. AND SUBSIDIARIES



                                                                        NINE MONTHS ENDED
                                                                           SEPTEMBER 30
                                                                      ----------------------
                                                                        2002         2001
                                                                      --------     --------
                                                                          (In millions)
                                                                             
Operating Activities
    Net income (loss)                                                 $   17.1     $   (8.3)
    Adjustments to reconcile net income (loss)
      to net cash provided by operating activities:
        Depreciation, depletion and amortization                          70.2         87.5
        Deferred income taxes                                             10.8         (1.9)
        Minority interest                                                  (.9)         (.6)
        Cumulative effect of accounting changes (net-of-tax)               ---          1.3
        Restructuring charges                                              ---          8.3
        Other non-cash items                                               5.6          2.6
        Working capital changes
           Accounts receivable                                            (1.7)        50.4
           Inventories                                                   (37.1)       (43.5)
           Other current assets                                           (1.7)         (.2)
           Accounts payable and other liabilities                         12.3        (56.6)
                                                                      --------     --------
           Net cash provided by operating activities                      74.6         39.0

Investing Activities
    Expenditures for property, plant and equipment                       (45.0)       (79.1)
    Proceeds from the sale of assets                                      27.6          9.1
    Acquisitions of businesses, net of cash acquire d                      ---         (3.6)
    Investments in unconsolidated affiliates                               ---          (.3)
    Proceeds from unconsolidated affiliates                                 .7          ---
    Other - net                                                           (1.1)        (4.0)
                                                                      --------     --------
           Net cash used for investing activities                        (17.8)       (77.9)

Financing Activities
    Additions to long-term debt and revolving credit agreements          296.6        116.9
    Reductions of long-term debt and revolving credit agreements        (345.5)       (43.6)
    Additions to obligations of project mining subsidiaries               42.9         61.8
    Reductions of obligations of project mining subsidiaries             (68.3)       (86.1)
    Cash dividends paid                                                   (5.9)        (5.7)
    Deferred financing costs                                             (16.5)         (.5)
    Other - net                                                            ---           .5
                                                                      --------     --------
           Net cash provided by (used for) financing activities          (96.7)        43.3

    Effect of exchange rate changes on cash                                2.2          (.2)
                                                                      --------     --------

Cash and Cash Equivalents
    Increase (decrease) for the period                                   (37.7)         4.2
    Balance at the beginning of the period                                71.9         33.7
                                                                      --------     --------

    Balance at the end of the period                                  $   34.2     $   37.9
                                                                      ========     ========


See notes to unaudited condensed consolidated financial statements.





 UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                     NACCO INDUSTRIES, INC. AND SUBSIDIARIES




                                                                                         NINE MONTHS ENDED
                                                                                            SEPTEMBER 30
                                                                                         -----------------
                                                                                         2002         2001
                                                                                       --------     --------
                                                                                      (In millions, except per
                                                                                            share data)
                                                                                              
Class A Common Stock
  Beginning balance                                                                    $    6.5     $    6.5
  Shares issued under stock option and compensation plans                                    .1           .1
                                                                                       --------     --------
                                                                                            6.6          6.6
                                                                                       --------     --------

Class B Common Stock                                                                        1.6          1.6
                                                                                       --------     --------

Capital in Excess of Par Value
  Beginning balance                                                                         4.7          3.6
  Shares issued under stock option and compensation plans                                    .1          1.0
                                                                                       --------     --------
                                                                                            4.8          4.6
                                                                                       --------     --------

Retained Earnings
  Beginning balance                                                                       571.3        614.9
  Net income (loss)                                                                        17.1         (8.3)
  Cash dividends on Class A and Class B common stock:
        2002 $0.725 per share                                                              (5.9)         ---
        2001 $0.695 per share                                                               ---         (5.7)
                                                                                       --------     --------
                                                                                          582.5        600.9
                                                                                       --------     --------

Accumulated Other Comprehensive Income (Loss)
  Beginning balance                                                                       (54.8)       (20.2)
  Foreign currency translation adjustment                                                   9.2         (8.5)
  Cumulative effect of change in accounting for derivatives and hedging                     3.4         (3.4)
  Reclassification from Cumulative effect of change in accounting for derivatives
      and hedging to Deferred loss on cash flow hedging                                    (3.4)         ---
  Reclassification of hedging activity into earnings                                        6.6           .6
  Current period cash flow hedging activity                                                (8.8)       (11.6)
                                                                                       --------     --------
                                                                                          (47.8)       (43.1)
                                                                                       --------     --------
    Total Stockholders' Equity                                                         $  547.7     $  570.6
                                                                                       ========     ========



See notes to unaudited condensed consolidated financial statements.





         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                     NACCO INDUSTRIES, INC. AND SUBSIDIARIES
                               SEPTEMBER 30, 2002
                          (Tabular Amounts in Millions)



Note 1 - Basis of Presentation

The accompanying  unaudited condensed  consolidated financial statements include
the accounts of NACCO  Industries,  Inc.  ("NACCO," the parent  company) and its
wholly owned  subsidiaries  ("NACCO  Industries,  Inc. and Subsidiaries," or the
"Company").  Intercompany accounts and transactions have been eliminated.  NACCO
is  a  holding  company  with  subsidiaries  that  operate  in  three  principal
industries:  lift trucks, housewares and lignite mining. The Company manages its
subsidiaries  by  industry;   however,  the  Company  segments  its  lift  truck
operations into two components: wholesale manufacturing and retail distribution.

NMHG Holding Co. ("NMHG Parent"),  through its wholly owned subsidiaries,  NACCO
Materials  Handling Group,  Inc. ("NMHG  Wholesale") and NMHG  Distribution  Co.
("NMHG Retail") (collectively "NMHG") designs, engineers,  manufactures,  sells,
services  and  leases a full line of lift  trucks  and  service  parts  marketed
worldwide under the Hyster(R) and Yale(R) brand names.  NMHG Wholesale  includes
the manufacture and sale of lift trucks and related service parts,  primarily to
independent  and wholly  owned Hyster and Yale retail  dealerships.  NMHG Retail
includes the sale, service and rental of Hyster and Yale lift trucks and related
service  parts by  wholly  owned  retail  dealerships.  NACCO  Housewares  Group
("Housewares")  consists  of Hamilton  BeachoProctor-Silex,  Inc.  ("HBoPS"),  a
leading  manufacturer  and  marketer  of small  electric  motor and  heat-driven
appliances as well as commercial products for restaurants,  bars and hotels, and
The  Kitchen  Collection,   Inc.  ("KCI"),  a  national  specialty  retailer  of
brand-name kitchenware, small electrical appliances and related accessories. The
North American Coal Corporation  ("NACoal") mines and markets lignite  primarily
as fuel for power providers.

These  financial  statements  have been prepared in accordance  with  accounting
principles  generally  accepted  in the  United  States  for  interim  financial
information and the  instructions to Form 10-Q and Article 10 of Regulation S-X.
Accordingly,  they do not include all of the information and footnotes  required
by accounting principles generally accepted in the United States. In the opinion
of  management,  all  adjustments  (consisting  of  normal  recurring  accruals)
considered  necessary for a fair  presentation of the financial  position of the
Company as of September 30, 2002 and the results of its operations for the three
and nine month periods ended  September 30, 2002 and 2001 and the results of its
cash flows and changes in stockholders'  equity for the nine month periods ended
September 30, 2002 and 2001 have been included.

Operating  results for the three and nine month periods ended September 30, 2002
are not  necessarily  indicative  of the results  that may be  expected  for the
remainder of the year ending December 31, 2002. For further  information,  refer
to the consolidated  financial  statements and footnotes thereto included in the
Company's  Annual  Report on Form 10-K for the fiscal  year ended  December  31,
2001.







Note 2 - Inventories

Inventories are summarized as follows:




                                             (UNAUDITED)     (AUDITED)
                                             SEPTEMBER 30   DECEMBER 31
                                                 2002          2001
                                               --------     --------
                                                      
Manufactured inventories:
  Finished goods and service parts -
    NMHG                                       $  101.5     $   99.6
    Housewares                                     90.7         54.0
                                               --------     --------
                                                  192.2        153.6
  Raw materials and work in process -
    NMHG Wholesale                                110.3        111.4
    Housewares                                      9.4         10.5
                                               --------     --------
                                                  119.7        121.9
                                               --------     --------

    Total manufactured inventories                311.9        275.5

Retail inventories:
    NMHG Retail                                    29.1         35.8
    Housewares                                     23.7         17.6
                                               --------     --------
    Total retail inventories                       52.8         53.4

    Total inventories at FIFO                     364.7        328.9

Coal - NACoal                                      16.7         17.5
Mining supplies - NACoal                           21.3         23.8
                                               --------     --------
    Total inventories at weighted average          38.0         41.3

LIFO reserve -
    NMHG                                          (10.9)       (12.3)
    Housewares                                      2.5          2.7
                                               --------     --------
                                                   (8.4)        (9.6)
                                               --------     --------
                                               $  394.3     $  360.6
                                               ========     ========



The cost of certain  manufactured  and retail  inventories  has been  determined
using the LIFO method.  At September  30, 2002 and December 31, 2001, 60 percent
of total  inventories were determined using the LIFO method. An actual valuation
of inventory under the LIFO method can be made only at the end of the year based
on the  inventory  levels  and costs at that  time.  Accordingly,  interim  LIFO
calculations  must  necessarily be based on  management's  estimates of expected
year-end  inventory  levels and costs.  Because  these  estimates are subject to
change  and may be  different  than the  actual  inventory  levels  and costs at
year-end,  interim  results are  subject to the final  year-end  LIFO  inventory
valuation.







Note 3 - Restructuring Charge

The changes to the Company's restructuring accruals since December 31, 2001 are
as follows:




                                                                                       Curtailment
                                                                                         Losses -
                                                                                       Pension and
                                                                                          Other
                                                            Asset          Lease      Post-Employment
                                             Severance    Impairment     Impairment       Benefits       Other      Total
                                             ---------    ----------     ----------       --------       -----      -----
                                                                                                  
NMHG Wholesale
 Balance at December 31, 2001                $   5.3       $    ---       $    ---         $    7.5      $  ---     $  12.8
  Foreign currency effect                         .3            ---            ---              ---         ---          .3
  Payments                                      (3.3)           ---            ---              ---         ---        (3.3)
                                             -------       --------       --------         --------      ------      ------
 Balance at September 30, 2002               $   2.3       $    ---       $    ---         $    7.5      $  ---      $  9.8
                                             =======       ========       ========         ========      ======      ======

NMHG Retail
 Balance at December 31, 2001                $   3.9       $    ---       $     .4         $    ---      $  ---      $  4.3
  Foreign currency effect                         .2            ---            ---              ---         ---          .2
  Payments                                      (1.5)           ---            (.2)             ---         ---        (1.7)
                                             -------       --------       --------         --------      ------      ------
 Balance at September 30, 2002               $   2.6       $    ---       $     .2         $    ---      $  ---      $  2.8
                                             =======       ========       ========         ========      ======      ======

Housewares
 Balance at December 31, 2001                $   3.4       $    5.0       $    3.3         $    ---      $   .7      $ 12.4
  Payments/assets disposed                      (2.9)          (4.4)          (1.6)             ---         (.1)       (9.0)
                                             -------       --------       --------         --------      ------      ------
 Balance at September 30, 2002               $    .5       $     .6       $    1.7         $    ---      $   .6      $  3.4
                                             =======       ========       ========         ========      ======      ======



NMHG  Wholesale:   The  reserve  balance  at  NMHG  Wholesale  consists  of  two
restructuring programs: the 2001 closure of the Danville,  Illinois facility and
the restructuring of the European  wholesale  operations  initiated in 2001. The
Danville  program,  which  was  approved  and  accrued  in  December  2000,  was
essentially completed in 2001. In the first nine months of 2002, final severance
payments of $2.1 million  were made to 217  employees.  The reserve  balance for
curtailment  losses  relating  to  pension  and other  post-employment  benefits
relates  entirely to the closure of the  Danville  facility and will not be paid
until  employees  reach  retirement  age. In the first nine months of 2002, NMHG
Wholesale  recognized  a charge of  approximately  $1.9  million,  which had not
previously  been  accrued  and  is not  included  in the  table  above,  related
primarily to the costs of the idle  Danville  facility.  Cost savings  primarily
from reduced employee wages and benefits of  approximately  $9.0 million pre-tax
were  realized in the first nine months of 2002  related to this  program.  Cost
savings  primarily from reduced  employee wages and benefits are estimated to be
$2.9 million  pre-tax,  net of idle facility  costs,  for the remainder of 2002,
$11.4 million  pre-tax,  net of idle facility  costs,  in 2003 and $13.4 million
pre-tax annually thereafter,  as a result of anticipated improved  manufacturing
efficiencies and reduced fixed factory overhead.  Although a significant portion
of the projected  savings is the result of a reduction in fixed  factory  costs,
the overall  benefit  estimates  could vary  depending  on unit  volumes and the
resulting impact on manufacturing efficiencies.

In 2001, NMHG Wholesale  recognized a restructuring charge of approximately $4.5
million  pre-tax for  severance  and other  employee  benefits to be paid to 285
direct and indirect  factory labor and  administrative  personnel in Europe.  Of
this amount,  $3.2 million remained unpaid as of December 31, 2001.  Payments of
$1.2  million  were made in the first nine months of 2002 to 58  employees.  The
majority  of the  headcount  reductions  were made by the end of the first  nine
months of 2002. Pursuant to local country requirements,  the remaining headcount
reductions  will be initiated in the fourth quarter of 2002, with the initiation
of severance payments  thereafter.  Cost savings primarily from reduced employee
wages and benefits of  approximately  $4.4 million  pre-tax were realized in the
first nine months of 2002 related to this program.  Cost savings  primarily from
reduced  employee  wages and benefits for the remainder of 2002 are estimated to
be $2.2 million pre-tax and $8.4 million pre-tax annually thereafter. Although a
majority of the projected  savings is the result of a reduction in fixed factory
costs,  the overall  benefit  estimates could vary depending on unit volumes and
the resulting impact on manufacturing efficiencies.





NMHG Retail: NMHG Retail recognized a restructuring charge of approximately $4.7
million  pre-tax in 2001,  of which $0.4  million  relates to lease  termination
costs and $4.3 million  relates to severance and other  employee  benefits to be
paid to 138 service technicians, salesmen and administrative personnel at wholly
owned dealers in Europe.  During 2001,  severance  payments of $0.4 million were
made to approximately 40 employees.  In the first nine months of 2002, severance
payments of $1.5 million were made to 87 employees.  A majority of the headcount
reductions  were  made  by the  end of the  first  half of  2002.  Cost  savings
primarily  from reduced  employee  wages,  employee  benefits and lease costs of
approximately  $1.9 million  pre-tax  were  realized in the first nine months of
2002  related to this program and are  estimated to be $0.9 million  pre-tax for
the  remainder of 2002.  Cost savings  primarily  from reduced  employee  wages,
employee  benefits  and lease costs are  estimated  to be $2.9  million  pre-tax
annually  beginning in 2003.  Estimated  benefits could be reduced by additional
severance   payments,   if  any,  made  to  employees  above  the  statutory  or
contractually required amount that was accrued in 2001.

Housewares:  In 2001,  HB/PS  recognized a charge of $0.8 million  classified as
restructuring  related to severance  benefits to be paid to personnel located at
the  company's  headquarters.  Severance  benefits of $0.3  million were paid to
headquarters'  personnel in 2001,  which  reduced the  required  accrual to $0.5
million at December 31, 2001. Final severance  benefits of $0.5 million relating
to the headquarters restructuring plan were paid in the first half of 2002. Cost
savings  from  reduced  employee  wages and  benefits  related to this plan were
approximately  $2.0  million  pre-tax in the first  nine  months of 2002 and are
estimated to be $0.7 million pre-tax for the remainder of 2002.

Also in  2001,  HB/PS  recognized  a  charge  of  $11.9  million  classified  as
restructuring  related to management's plan to restructure HB/PS'  manufacturing
activities in Mexico.  Of the $11.9  million  accrued,  $2.9 million  related to
severance benefits.  HB/PS began consolidation and outsourcing of certain of its
Mexican manufacturing  activities related to this restructuring program and made
severance payments of $2.4 million to approximately 800 manufacturing  personnel
at HB/PS'  facilities  in Mexico  during  the first  nine  months of 2002.  This
reduced the ending severance reserve balance relating to manufacturing personnel
to $0.5  million at September  30, 2002.  The  remaining  severance  payments to
employees are expected to be made by December 31, 2002.  Lease  payments on idle
facilities and  disposition  of impaired  assets are expected to be completed in
2003. In addition,  manufacturing  inefficiencies of approximately  $1.2 million
and severance  payments of  approximately  $0.5 million that had not  previously
been accrued and are not included in the table above were  expensed in the first
nine  months of 2002.  Cost  savings  primarily  from  reduced  employee  wages,
employee benefits and lease costs related to this plan were  approximately  $5.5
million  pre-tax in the first nine months of 2002 and are  estimated  to be $2.9
million pre-tax for the remainder of 2002. Although a significant portion of the
projected  savings is the result of a  reduction  in fixed  factory  costs,  the
overall benefit estimates could vary depending on unit volumes and the resulting
savings from the outsourcing of certain products.


Note 4 - Accounting for Goodwill

On January 1, 2002,  the  Company  adopted  Statement  of  Financial  Accounting
Standards  ("SFAS")  No.  142,  "Goodwill  and Other  Intangible  Assets."  This
Statement establishes  accounting and reporting standards for goodwill and other
intangible  assets and  supersedes  APB  Opinion  No. 17,  "Intangible  Assets."
Goodwill  and other  intangibles  that have  indefinite  lives will no longer be
amortized,  but will be subject to annual impairment tests. All other intangible
assets will continue to be amortized over their  estimated  useful lives,  which
are no longer  limited  to 40 years.  Effective  January 1,  2002,  the  Company
discontinued amortization of its goodwill in accordance with this Statement. The
amortization  periods of the Company's other intangible  assets were not revised
as a result of the adoption of this  Statement.  Adjusted net income  (loss) and
earnings (loss) per share,  assuming the adoption of this Statement in the prior
year, is as follows:








                                                     THREE MONTHS ENDED       NINE MONTHS ENDED
                                                        SEPTEMBER 30             SEPTEMBER 30
                                                     --------------------    --------------------
                                                      2002        2001         2002        2001
                                                     -------    ---------    --------    --------
                                                                    (In millions)
                                                                             
Reported net income (loss)                           $   8.0    $  (27.5)    $   17.1    $   (8.3)
Add back:  goodwill amortization                         ---          4.0         ---        12.0
                                                     -------    ---------    --------    --------
Adjusted net income (loss)                           $   8.0    $  (23.5)    $   17.1    $    3.7
                                                     =======    ========     ========    ========

                                                                    (In dollars)
Reported earnings (loss) per share                   $    .98   $   (3.36)   $    2.09   $  (1.01)
Add back:  goodwill amortization                          ---         .49          ---       1.47
                                                     --------   ---------    ---------   ---------
Adjusted earnings (loss) per share                   $    .98   $   (2.87)   $    2.09   $    .46
                                                     ========   =========    =========   ========



In addition, this Statement requires goodwill to be tested for impairment at the
beginning of the fiscal year of adoption,  January 1, 2002 for the Company, and,
thereafter,  at least annually at a level of reporting  defined in the Statement
as a  "reporting  unit,"  using a  two-step  process.  The first  step  requires
comparison of the reporting  unit's fair market value to its carrying  value. If
the fair market  value of the  reporting  unit exceeds its  carrying  value,  no
further  analysis is  necessary  and goodwill is not  impaired.  If the carrying
value of the reporting unit exceeds its fair market value, then the second step,
as defined in the Statement,  must be completed.  The second step, if necessary,
requires the  determination  of the fair market value of each existing asset and
liability  of the  applicable  reporting  unit to enable the  derivation  of the
"implied"  fair market  value of  goodwill.  If the implied fair market value of
goodwill is less than the carrying  value of goodwill,  then an impairment  loss
must be recognized.

During the second quarter of 2002, the Company completed its impairment  testing
of goodwill as described above.  For each of the Company's  reporting units, the
fair market value of the reporting unit exceeded the reporting  unit's  carrying
value;  therefore,  there is no  goodwill  impairment  as of the  testing  date,
January 1, 2002.

The process to test goodwill for  impairment  included an allocation of goodwill
among the Company's  reporting  units. As a result of this  allocation  process,
goodwill that was previously reported in the Company's reportable segment,  NMHG
Retail, was reallocated to NMHG Wholesale. This reallocation was primarily based
on  an  analysis  of  the  synergy  benefits  that  arose  as a  result  of  the
acquisitions of the retail dealerships.  As a result,  goodwill of approximately
$40.3  million  that was  previously  reported in NMHG Retail is now reported in
NMHG Wholesale.

Following  is a summary of the changes in goodwill  during the first nine months
of 2002:



                                                                   Carrying Amount of Goodwill
                                                                   ---------------------------
                                                     NMHG                NMHG                            NACCO
                                                     Wholesale          Retail      Housewares        Consolidated
                                                     ---------          ------      ----------        ------------
                                                                                           
     Balance at December 31, 2001                    $   304.6         $  39.6      $   83.7           $   427.9
       Reclassification to other intangibles               ---            (1.8)          ---                (1.8)
       Reallocation among segments                        40.3           (40.3)          ---                 ---
       Impairment of investment                           (1.6)            ---           ---                (1.6)
       Foreign currency translation                        (.1)            2.5           ---                 2.4
                                                     ---------         -------      --------           ---------
     Balance at September 30, 2002                   $   343.2         $   ---      $   83.7           $   426.9
                                                     =========         =======      ========           =========



During 2002,  $1.8  million  that was  previously  preliminarily  classified  as
goodwill  relating  to  an  acquisition  of a  retail  dealership  in  2001  was
reclassified to other intangibles.

During the third quarter of 2002, NMHG Wholesale recognized an impairment charge
of $1.6 million relating to the goodwill associated with the 2000 acquisition of
a 25 percent interest in a parts  distributor.  This investment is accounted for
using the equity method.  As such,  the  impairment of the goodwill  relating to
this  investment  was  recognized  in  accordance  with APB Opinion No. 18, "The
Equity Method of Accounting  for  Investments in Common Stock," as an other than
temporary  impairment in the value of the investment.  The impairment  charge is
recognized in the 2002  statement of operations on the line "income  (loss) from
unconsolidated affiliates."



The  balance  of other  intangible  assets,  which  continue  to be  subject  to
amortization, is as follows at September 30, 2002:



                                                                                 Other Intangibles
                                                                                 -----------------
                                                              Gross Carrying         Accumulated              Net
                                                                  Amount             Amortization            Balance
                                                                  ------             ------------            -------
                                                                                                   
     Balance at September 30, 2002
       Coal supply agreements                                    $    85.8            $    (2.2)            $    83.6
       Other intangibles                                               2.4                  (.3)                  2.1
                                                                 ---------            ---------             ---------
                                                                 $    88.2            $    (2.5)            $    85.7
                                                                 =========            =========             =========

     Balance at December 31, 2001
       Coal supply agreements                                    $    85.8            $     (.6)            $    85.2
       Other intangibles                                               ---                  ---                   ---
                                                                 ---------            ---------             ---------
                                                                 $    85.8            $     (.6)            $    85.2
                                                                 =========            =========             =========


Amortization  expense for the three and nine months ended September 30, 2002 was
$0.7  million  and $1.9  million,  respectively.  Expected  annual  amortization
expense of other intangible  assets for the next five years is as follows:  $2.8
million in 2002,  $3.1 million in 2003,  $3.2 million in 2004, $3.2 million 2005
and $3.2 million in 2006.


Note 5 - Debt Financing

NMHG:  On May 9,  2002,  NMHG  replaced  its  primary  financing  agreement,  an
unsecured  floating-rate  revolving line of credit with  availability  of $350.0
million,  certain other lines of credit with availability of $28.6 million and a
program to sell accounts  receivable in Europe,  with the proceeds from the sale
of $250.0 million of 10% unsecured  Senior Notes due 2009 and borrowings under a
secured,  floating-rate revolving credit facility which expires in May 2005. The
proceeds  from the Senior  Notes were reduced by an original  issue  discount of
$3.1 million.

The $250.0  million of 10% Senior Notes mature on May 15, 2009. The Senior Notes
are senior  unsecured  obligations  of NMHG  Holding Co. and are  guaranteed  by
substantially  all of NMHG's  domestic  subsidiaries.  NMHG  Holding Co. has the
option to redeem all or a portion of the Senior  Notes on or after May 15,  2006
at the redemption prices set forth in the Indenture governing the Senior Notes.

Availability under the new revolving credit facility is up to $175.0 million and
is governed by a borrowing base derived from advance rates against the inventory
and accounts  receivable  of the  "borrowers."  Adjustments  to reserves  booked
against these assets,  including  inventory  reserves,  will change the eligible
borrowing  base and thereby impact the liquidity  provided by the facility.  The
borrowers, as defined in the new revolving credit facility, include NMHG Holding
Co. and certain domestic and foreign subsidiaries of NMHG Holding Co. Borrowings
bear interest at a floating rate,  which can be either a base rate or LIBOR,  as
defined,  plus an applicable margin. The initial applicable  margins,  effective
through  September  30, 2002,  for base rate loans and LIBOR loans are 2.00% and
3.00%,  respectively.  The new revolving  credit facility also requires a fee of
0.5% per annum on the unused  commitment.  Subsequent to September 30, 2002, the
margins and unused commitment fee will be subject to quarterly  adjustment based
on a leverage ratio.

At  September  30,  2002,  the  borrowing  base under the new  revolving  credit
facility  was  $93.6  million,  which has been  reduced  by the  commitments  or
availability under certain foreign credit facilities and an excess  availability
requirement of $15.0 million.  Borrowings  outstanding  under this facility were
$22.0  million at September  30, 2002.  Therefore,  at September  30, 2002,  the
excess availability under the new revolving credit facility was $71.6 million.

The domestic floating rate of interest  applicable to this facility on September
30, 2002 was 5.61%,  including  the  applicable  floating  rate margin.  The new
revolving credit facility includes a subfacility for foreign borrowers which can
be denominated in British pounds sterling or euros. The foreign floating rate of
interest  applicable  to this  subfacility  on  September  30,  2002 was  6.96%,
including  the  applicable  floating  rate  margin.  Included  in the  borrowing
capacity is a $15.0 million overdraft  facility  available to foreign borrowers.
The initial  applicable  margin,  effective  through  September  30,  2002,  for
overdraft  loans is 3.25%  above the  London  base  rate,  as  defined.  The new
revolving  credit  facility  is  guaranteed  by  certain  domestic  and  foreign
subsidiaries  of NMHG



Holding  Co. and is  secured  by  substantially  all of the  assets,  other than
property,  plant and equipment,  of the borrowers and guarantors,  both domestic
and foreign, under the facility.

The terms of the new revolving  credit  facility  provide that  availability  is
reduced by the  commitments or  availability  under a foreign credit facility of
the borrowers and certain foreign working capital  facilities.  A foreign credit
facility  commitment of approximately  U.S. $18.3 million on September 30, 2002,
denominated in Australian dollars,  reduced the amount of availability under the
new revolving credit facility. In addition, availability under the new revolving
credit  facility  was  reduced by $5.5  million for a working  capital  facility
denominated  in Chinese yuan. If the  commitments  or  availability  under these
facilities are increased,  availability  under the new revolving credit facility
will be reduced.  The $93.6  million of borrowing  base  capacity  under the new
revolving  credit facility at September 30, 2002 reflected  reductions for these
foreign credit facilities.

Both the new  revolving  credit  facility and terms of the Senior Notes  include
restrictive  covenants which, among other things, limit the payment of dividends
to NACCO.  The new revolving  credit facility also requires NMHG to meet certain
financial  tests,  including,  but not limited to, minimum excess  availability,
maximum capital  expenditures,  maximum  leverage ratio and minimum fixed charge
coverage ratio tests. The borrowers must maintain aggregate excess  availability
under the new revolving credit facility of at least $15.0 million.

NMHG  paid  financing  fees  of  approximately  $15.1  million  related  to this
refinancing.  These  fees were  deferred  and are being  amortized  as  interest
expense in the  statement of  operations  over the  respective  terms of the new
financing facilities.

As a  result  of  the  refinancing  of  NMHG's  floating-rate  revolving  credit
facility,  NMHG  terminated  all of its interest rate swap  agreements  with all
related  cash  outflows  occurring  during  the  third  quarter  of  2002.  NMHG
terminated  interest rate swap agreements with a total notional amount of $285.0
million and a total net payable balance of $11.5 million at the respective dates
of termination.  Prior to the  refinancing,  however,  certain of these interest
rate swap agreements qualified for hedge accounting treatment in accordance with
SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities," as
amended. As such, the mark-to-market of these interest rate swap agreements were
previously  recognized  as a component of other  comprehensive  income (loss) in
stockholders' equity.

Prior  to the  cessation  of hedge  accounting  resulting  from the May 9,  2002
refinancing,  the  balance  in other  comprehensive  income  (loss)  for  NMHG's
interest rate swap agreements that qualified for hedge  accounting was a pre-tax
loss of $4.2 million ($2.6 million  after-tax).  This balance is being amortized
into the  statement  of  operations  over the  original  remaining  lives of the
terminated  interest rate swap  agreements in accordance  with the provisions in
SFAS No.  133, as  amended.  The amount of  amortization  of  accumulated  other
comprehensive income included in the statement of operations on the line "losses
on  interest  rate swap  agreements"  during  the three  and nine  months  ended
September  30,  2002 was a pre-tax  expense of $0.8  million  and $1.7  million,
respectively.

The mark-to-market of the interest rate swap agreements that was included in the
statement of  operations  during the three and nine months ended  September  30,
2002 because these  derivatives did not qualify for hedge  accounting  treatment
during  that  period  was  an  expense  of  $1.3   million  and  $3.2   million,
respectively,  and is  included  on the  line,  "losses  on  interest  rate swap
agreements."


Housewares:  Effective  May 29, 2002,  KCI entered into a financing  arrangement
that  provides  for a  secured,  floating-rate  revolving  line of  credit  (the
"Facility")  with  availability  up to $15.0  million,  based on a formula using
KCI's  eligible  inventory,   as  defined.  The  Facility  includes  restrictive
covenants that, among other things,  limit capital expenditures and require that
borrowings do not exceed $6.5 million for 30 consecutive days during January and
February.  The Facility also requires KCI to maintain  certain debt and interest
coverage  ratios and maintain a minimum level of tangible net worth, as defined.
The term of this facility is three years. This financing replaces KCI's previous
source of financing,  which was intercompany borrowings from HB/PS or the parent
company.  At September 30, 2002,  the borrowing base as defined in the agreement
was $11.4  million.  Borrowings  outstanding  at  September  30,  2002 were $6.3
million at an effective interest rate of LIBOR plus 1.35%, or 3.19%.






During the second quarter of 2002,  HB/PS'  revolving line of credit was revised
to reduce the amount  available  from  $160.0  million to $150.0  million.  This
reduction in capacity was primarily  driven by a reduction in the need for HB/PS
to advance funds to its affiliate, KCI. At September 30, 2002, the entire amount
outstanding under HB/PS' revolving line of credit of $87.3 million is classified
as a current  liability due to the expiration of the facility within the next 12
months,  in May 2003.  HB/PS intends to refinance  this revolving line of credit
prior to its expiration and,  subsequent to September 30, 2002, has entered into
an agreement  with a financial  institution  to do so on a best  efforts  basis.
However,  there can be no assurance that a new line of credit can be obtained on
favorable terms or at all.


Note 6 - Sale/Leaseback Transaction

During the third quarter of 2002,  NACoal's project mining  subsidiary  received
proceeds of $19.9 million for the sale of certain mining  equipment.  Concurrent
with the sale,  the  mining  equipment  was  leased  back  under  capital  lease
agreements.  The undiscounted  future minimum capital lease obligation  incurred
related to these transactions is $35.0 million.


Note 7 - Segment Information

Financial  information for each of the Company's reportable segments, as defined
by SFAS No.  131,  "Disclosures  about  Segments  of an  Enterprise  and Related
Information," is presented in the following table.

NMHG  Wholesale  derives a portion of its revenues from  transactions  with NMHG
Retail.  The amount of these revenues,  which are based on current market prices
on similar third-party transactions, are indicated in the following table on the
line "NMHG  Eliminations" in the revenues section.  No other  intersegment sales
transactions occur.




                                                      THREE MONTHS ENDED          NINE MONTHS ENDED
                                                         SEPTEMBER 30                SEPTEMBER 30
                                                  -----------------------     -------------------------
                                                    2002          2001          2002            2001
                                                  --------     ----------     ----------     ----------
                                                                                 
REVENUES FROM EXTERNAL CUSTOMERS
    NMHG Wholesale                                $  342.3     $    314.4     $  1,017.2     $  1,149.3
    NMHG Retail                                       59.7           74.6          174.5          228.2
    NMHG Eliminations                                (16.4)         (28.9)         (45.6)         (77.1)
                                                  --------     ----------     ----------     ----------
  NMHG Consolidated                                  385.6          360.1        1,146.1        1,300.4
  Housewares                                         148.4          155.0          404.5          433.4
  NACoal                                              90.1           82.4          259.5          248.8
  NACCO and Other                                      ---            ---             .1             .1
                                                  --------     ----------     ----------     ----------
                                                  $  624.1     $    597.5     $  1,810.2     $  1,982.7
                                                  ========     ==========     ==========     ==========
GROSS PROFIT
    NMHG Wholesale                                $   56.4     $     27.8     $    162.8     $    154.4
    NMHG Retail                                       13.5           12.0           36.4           44.0
    NMHG Eliminations                                   .9            1.1            1.8            3.3
                                                  --------     ----------     ----------     ----------
  NMHG Consolidated                                   70.8           40.9          201.0          201.7
  Housewares                                          34.8           26.9           84.6           75.1
  NACoal                                              16.4           19.5           50.6           57.1
  NACCO and Other                                      (.1)           (.1)           (.1)           (.1)
                                                  --------     ----------     ----------     ----------
                                                  $  121.9     $     87.2     $    336.1     $    333.8
                                                  ========     ==========     ==========     ==========
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
    NMHG Wholesale                                $   42.9     $     39.8     $    128.5     $    127.0
    NMHG Retail                                       14.6           24.1           41.6           64.3
    NMHG Eliminations                                  (.4)           (.1)          (1.0)           (.6)
                                                  --------     ----------     ----------     ----------
  NMHG Consolidated                                   57.1           63.8          169.1          190.7
  Housewares                                          24.3           22.9           73.5           71.4
  NACoal                                               4.3            3.4           11.1            9.3
  NACCO and Other                                       .9            2.3            2.7            8.4
                                                  --------     ----------     ----------     ----------
                                                  $   86.6     $     92.4     $    256.4     $    279.8
                                                  ========     ==========     ==========     ==========







FINANCIAL SUMMARY - continued




                                         THREE MONTHS ENDED      NINE MONTHS ENDED
                                            SEPTEMBER 30            SEPTEMBER 30
                                        -------------------     -------------------
                                          2002        2001        2002        2001
                                        -------     -------     -------     -------
                                                                
 AMORTIZATION OF GOODWILL *
     NMHG Wholesale                     $   ---     $   2.9     $   ---     $   8.7
     NMHG Retail                            ---          .3         ---         1.0
                                        -------     -------     -------     -------
   NMHG Consolidated                        ---         3.2         ---         9.7
   Housewares                               ---          .8         ---         2.3
                                        -------     -------     -------     -------
                                        $   ---     $   4.0     $   ---     $  12.0
                                        =======     =======     =======     =======
 OPERATING PROFIT (LOSS)
     NMHG Wholesale                     $  13.5     $ (18.5)    $  34.3     $  15.1
     NMHG Retail                           (1.1)      (17.1)       (5.2)      (26.0)
     NMHG Eliminations                      1.3         1.2         2.8         3.9
                                        -------     -------     -------     -------
   NMHG Consolidated                       13.7       (34.4)       31.9        (7.0)
   Housewares                              10.5         3.2        11.1         1.4
   NACoal                                  12.1        16.1        39.5        47.8
   NACCO and Other                         (1.0)       (2.4)       (2.8)       (8.5)
                                        -------     -------     -------     -------
                                        $  35.3     $ (17.5)    $  79.7     $  33.7
                                        =======     =======     =======     =======
 OPERATING PROFIT (LOSS) EXCLUDING
 GOODWILL AMORTIZATION
     NMHG Wholesale                     $  13.5     $ (15.6)    $  34.3     $  23.8
     NMHG Retail                           (1.1)      (16.8)       (5.2)      (25.0)
     NMHG Eliminations                      1.3         1.2         2.8         3.9
                                        -------     -------     -------     -------
   NMHG Consolidated                       13.7       (31.2)       31.9         2.7
   Housewares                              10.5         4.0        11.1         3.7
   NACoal                                  12.1        16.1        39.5        47.8
   NACCO and Other                         (1.0)       (2.4)       (2.8)       (8.5)
                                        -------     -------     -------     -------
                                        $  35.3     $ (13.5)    $  79.7     $  45.7
                                        =======     =======     =======     =======
 INTEREST EXPENSE
     NMHG Wholesale                     $  (8.1)    $  (2.8)    $ (18.3)    $  (8.8)
     NMHG Retail                            (.8)       (1.6)       (2.5)       (4.2)
     NMHG Eliminations                     (1.5)       (1.0)       (3.7)       (3.6)
                                        -------     -------     -------     -------
   NMHG Consolidated                      (10.4)       (5.4)      (24.5)      (16.6)
   Housewares                              (2.1)       (2.2)       (5.9)       (5.7)
   NACoal                                  (2.9)       (3.7)       (8.8)       (7.0)
   Eliminations                              .1          .1          .3          .3
                                        -------     -------     -------     -------
                                          (15.3)      (11.2)      (38.9)      (29.0)
   Project mining subsidiaries             (4.3)       (4.0)      (12.4)      (12.4)
                                        -------     -------     -------     -------
                                        $ (19.6)    $ (15.2)    $ (51.3)    $ (41.4)
                                        =======     =======     =======     =======
 INTEREST INCOME
     NMHG Wholesale                     $    .4     $   1.1     $   1.6     $   2.9
     NMHG Retail                            ---         ---         ---          .1
                                        -------     -------     -------     -------
   NMHG Consolidated                         .4         1.1         1.6         3.0
   NACoal                                   ---          .1          .1          .4
   NACCO and Other                           .1         ---          .3         ---
   Eliminations                             (.1)        (.1)        (.3)        (.3)
                                        -------     -------     -------     -------
                                        $    .4     $   1.1     $   1.7     $   3.1
                                        =======     =======     =======     =======


*Amortization  of goodwill is not recognized in 2002 as a result of the adoption
of SFAS No. 142 on January 1, 2002. See Note 4 for further discussion.





FINANCIAL SUMMARY - continued




                                                        THREE MONTHS ENDED     NINE MONTHS ENDED
                                                           SEPTEMBER 30          SEPTEMBER 30
                                                      -------------------     -------------------
                                                        2002        2001        2002       2001
                                                      -------     -------     -------     -------
                                                                              
OTHER-NET, INCOME (EXPENSE)
    NMHG Wholesale                                    $  (5.5)    $  (5.7)    $  (8.8)    $  (4.2)
    NMHG Retail                                           (.1)         .3        (1.1)         .3
    NMHG Eliminations                                     ---         ---         ---         ---
                                                      -------     -------     -------     -------
  NMHG Consolidated                                      (5.6)       (5.4)       (9.9)       (3.9)
  Housewares                                              (.7)        (.7)       (1.5)        (.7)
  NACoal                                                  (.1)        (.3)        (.4)       (1.0)
  NACCO and Other                                          .5         2.1         1.6         6.6
                                                      -------     -------     -------     -------
                                                      $  (5.9)    $  (4.3)    $ (10.2)    $   1.0
                                                      =======     =======     =======     =======
INCOME TAX PROVISION (BENEFIT)
     NMHG Wholesale                                   $   (.1)    $  (6.0)    $    .8     $   6.7
     NMHG Retail                                           .4        (5.2)       (1.8)       (8.8)
     NMHG Eliminations                                   (1.0)        (.1)       (1.3)        ---
                                                      -------     -------     -------     -------
  NMHG Consolidated                                       (.7)      (11.3)       (2.3)       (2.1)
  Housewares                                              3.1         ---         1.5        (2.3)
  NACoal                                                  1.1         2.1         3.7         7.1
  NACCO and Other                                         (.9)        1.0          .8         1.3
                                                      -------     -------     -------     -------
                                                      $   2.6     $  (8.2)    $   3.7     $   4.0
                                                      =======     =======     =======     =======
NET INCOME (LOSS)
     NMHG Wholesale                                   $    .8     $ (19.7)    $   8.9     $  (2.4)
     NMHG Retail                                         (2.4)      (13.2)       (7.0)      (21.0)
     NMHG Eliminations                                     .8          .3          .4          .3
                                                      -------     -------     -------     -------
  NMHG Consolidated                                       (.8)      (32.6)        2.3       (23.1)
  Housewares                                              4.6          .3         2.2        (2.7)
  NACoal                                                  3.7         6.1        14.3        20.7
  NACCO and Other                                          .5        (1.3)       (1.7)       (3.2)
                                                      -------     -------     -------     -------
                                                      $   8.0     $ (27.5)    $  17.1     $  (8.3)
                                                      =======     =======     =======     =======
DEPRECIATION, DEPLETION AND AMORTIZATION EXPENSE
     NMHG Wholesale                                   $   7.4     $  11.1     $  22.6     $  33.3
     NMHG Retail                                          3.0         3.9         8.5        10.8
                                                      -------     -------     -------     -------
  NMHG Consolidated                                      10.4        15.0        31.1        44.1
  Housewares                                              3.4         5.3        10.5        16.3
  NACoal                                                  2.1         1.4         6.2         3.9
  NACCO and Other                                          .1          .1          .1          .2
                                                      -------     -------     -------     -------
                                                         16.0        21.8        47.9        64.5
  Project mining subsidiaries                             7.5         7.8        22.3        23.0
                                                      -------     -------     -------     -------
                                                      $  23.5     $  29.6     $  70.2     $  87.5
                                                      =======     =======     =======     =======
CAPITAL EXPENDITURES
     NMHG Wholesale                                   $   1.9     $  14.7     $   9.7     $  36.2
     NMHG Retail                                          1.1         2.6         2.4         6.5
                                                      -------     -------     -------     -------
  NMHG Consolidated                                       3.0        17.3        12.1        42.7
  Housewares                                              1.3         3.4         3.8        11.8
  NACoal                                                  2.4         3.3         5.5        12.2
  NACCO and Other                                          .2          .1          .9          .1
                                                      -------     -------     -------     -------
                                                          6.9        24.1        22.3        66.8
  Project mining subsidiaries                            17.5         5.7        22.7        12.3
                                                      -------     -------     -------     -------
                                                      $  24.4     $  29.8     $  45.0     $  79.1
                                                      =======     =======     =======     =======






FINANCIAL SUMMARY - continued




                                  SEPTEMBER 30    DECEMBER 31
                                      2002           2001
                                   ----------     ----------
                                            
TOTAL ASSETS
    NMHG Wholesale                 $  1,048.3     $  1,164.9
    NMHG Retail                         187.0          215.6
    NMHG Parent/Eliminations            (63.4)        (175.4)
                                   ----------     ----------
  NMHG Consolidated                   1,171.9        1,205.1
  Housewares                            373.2          347.5
  NACoal                                226.9          250.3
  NACCO and Other                        59.0           60.4
                                   ----------     ----------
                                      1,831.0        1,863.3
  Project mining subsidiaries           380.5          383.1
                                   ----------     ----------
                                      2,211.5        2,246.4
  Consolidating Eliminations            (74.4)         (84.5)
                                   ----------     ----------
                                   $  2,137.1     $  2,161.9
                                   ==========     ==========



Note 8 - Accounting Standards Not Yet Adopted

In April 2002, the FASB issued SFAS No. 145,  "Rescission of FASB Statements No.
4, 44 and 64,  Amendment of FASB  Statement No. 13, and Technical  Corrections."
SFAS  No.  145  requires  gains  and  losses  on  extinguishments  of debt to be
reclassified  as  income  or loss  from  continuing  operations  rather  than as
extraordinary  items as previously  required by SFAS No. 4, "Reporting Gains and
Losses  from  Extinguishment  of Debt."  SFAS No. 145 also amends SFAS No. 13 to
require certain  modifications to capital leases to be treated as sale-leaseback
transactions  and modifies the accounting for subleases when the original lessee
remains a secondary obligor,  or guarantor.  SFAS No.145 also rescinded SFAS No.
44, which  addressed the accounting for intangible  assets of motor carriers and
made numerous technical corrections.

The  provisions  of SFAS No.  145  related to the  rescission  of SFAS No. 4 are
effective for fiscal years  beginning  after May 15, 2002,  with  restatement of
prior  periods  for any  gain or loss on the  extinguishment  of debt  that  was
classified  as an  extraordinary  item  in  prior  periods,  as  necessary.  The
remaining  provisions  of  SFAS  No.  145 are  effective  for  transactions  and
reporting  subsequent to May 15, 2002. The adoption of SFAS No. 145 did not have
a material impact to the Company's financial position or results of operations.

In June 2002,  the FASB issued SFAS No.  146,  "Accounting  for Exit or Disposal
Activities". SFAS No. 146 is effective for exit or disposal activities initiated
after  December 31, 2002.  SFAS No. 146 requires that  liabilities  for one-time
termination benefits that will be incurred over future service periods should be
measured at the fair value as of the  termination  date and recognized  over the
future service period. This statement also requires that liabilities  associated
with disposal  activities  should be recorded when incurred.  These  liabilities
should be adjusted for subsequent changes resulting from revisions to either the
timing  or  amount  of  estimated   cash  flows,   discounted  at  the  original
credit-adjusted  risk-free rate. Interest on the liability would be accreted and
charged  to  expense  as an  operating  item.  The  Company  does not expect the
adoption of this statement to have a material impact to the Company's  financial
position or results of operations.






                  Item 2 - Management's Discussion and Analysis
                of Financial Condition and Results of Operations
              (Tabular Amounts in Millions, Except Per Share Data)

==========================================
Critical Accounting Policies and Estimates
==========================================

Please refer to the discussion of the Company's Critical Accounting Policies and
Estimates  as disclosed  on pages 19 and 20 in the  Company's  Form 10-K for the
fiscal year ended December 31, 2001. In addition to those policies and estimates
set forth in the Form 10-K,  as a result of the  adoption  of SFAS No.  142,  as
discussed in Note 4 to the Unaudited Condensed Consolidated Financial Statements
in this Form 10-Q,  the Company also  considers the accounting for its goodwill,
which is a significant asset to the Company, to be a critical accounting policy.
Changes in management's  judgments and estimates could significantly  affect the
Company's  analysis  of  the  impairment  of  goodwill.  To  test  goodwill  for
impairment, the Company is required to estimate the fair market value of each of
its  reporting  units.  Using  management  judgments,  a model was  developed to
estimate the fair market value of the  reporting  units.  This fair market value
model  incorporated  the  Company's  estimates  of future cash flows,  estimated
allocations of certain assets and cash flows among reporting units, estimates of
future growth rates and management's  judgment regarding the applicable discount
rates to use to discount those estimated cash flows.  Changes to these judgments
and estimates  could result in a  significantly  different  estimate of the fair
market  value of the  reporting  units which could  result in an  impairment  of
goodwill.


=================
FINANCIAL SUMMARY
=================

See Note 7 to the Unaudited Condensed Consolidated Financial Statements included
in this Form 10-Q for financial information by segment.

The parent  company  charges  fees to its  operating  subsidiaries  for services
provided by the corporate  headquarters.  These  services  represent most of the
parent company's  operating  expenses.  The  classification  in the statement of
operations  by the  segments,  however,  changed in the first quarter of 2002 to
reflect a portion of the fees in selling,  general and  administrative  expenses
and a portion of the fees in  other-net,  as directed by the parent  company for
purposes of internal  analysis.  Following is a table for  comparison  of parent
company fees:





                                                               THREE MONTHS ENDED               NINE MONTHS ENDED
                                                                  SEPTEMBER 30                    SEPTEMBER 30
                                                               ------------------               -----------------
                                                              2002             2001            2002            2001
                                                            --------         --------        --------        --------
                                                                                                 
NACCO fees included in selling, general and
   administrative expenses
  NMHG Wholesale                                            $    1.1         $    ---        $    3.4        $    ---
  Housewares                                                      .5              ---             1.5             ---
  NACoal                                                          .3              ---              .6             ---
                                                            --------         --------        --------        --------
                                                            $    1.9         $    ---        $    5.5        $    ---
                                                            ========         ========        ========        ========
NACCO fees included in other-net, income
   (expense)
  NMHG Wholesale                                            $     .6         $    1.9        $    1.8        $    5.7
  Housewares                                                      .2               .6              .6             1.9
  NACoal                                                          .1               .3              .3              .8
                                                            --------         --------        --------        --------
                                                            $     .9         $    2.8        $    2.7        $    8.4
                                                            ========         ========        ========        ========
Total NACCO fees charged to segments
  NMHG Wholesale                                            $    1.7         $    1.9        $    5.2        $    5.7
  Housewares                                                      .7               .6             2.1             1.9
  NACoal                                                          .4               .3              .9              .8
                                                            --------         --------        --------        --------
                                                            $    2.8         $    2.8        $    8.2        $    8.4
                                                            ========         ========        ========        ========






================
NMHG HOLDING CO.
================

NMHG designs, engineers, manufactures, sells, services and leases a full line of
lift trucks and service parts marketed worldwide under the Hyster(R) and Yale(R)
brand names.

FINANCIAL REVIEW

The segment and  geographic  results of operations  for NMHG were as follows for
the three months and nine months ended September 30:




                                               THREE MONTHS                  NINE MONTHS
                                          -----------------------     -------------------------
                                            2002          2001            2002          2001
                                          --------     ----------     ----------     ----------
                                                                         
Revenues
    Wholesale
      Americas                            $  229.4     $    216.4     $    695.3     $    824.0
      Europe, Africa and Middle East          95.0           79.3          271.8          273.5
      Asia-Pacific                            17.9           18.7           50.1           51.8
                                          --------     ----------     ----------     ----------
                                             342.3          314.4        1,017.2        1,149.3
                                          --------     ----------     ----------     ----------
    Retail (net of eliminations)
      Americas                                 6.4            6.6           20.4           24.0
      Europe, Africa and Middle East          15.7           21.6           48.0           71.9
      Asia-Pacific                            21.2           17.5           60.5           55.2
                                          --------     ----------     ----------     ----------
                                              43.3           45.7          128.9          151.1
                                          --------     ----------     ----------     ----------
      NMHG Consolidated                   $  385.6     $    360.1     $  1,146.1     $  1,300.4
                                          ========     ==========     ==========     ==========

Operating profit (loss)
    Wholesale
      Americas                            $   14.3     $     (9.2)    $     36.3     $     25.1
      Europe, Africa and Middle East           (.6)          (8.5)          (1.6)          (8.2)
      Asia-Pacific                             (.2)           (.8)           (.4)          (1.8)
                                          --------     ----------     ----------     ----------
                                              13.5          (18.5)          34.3           15.1
                                          --------     ----------     ----------     ----------
    Retail (net of eliminations)
      Americas                                (1.2)           (.3)          (1.4)          (1.3)
      Europe, Africa and Middle East           (.2)         (16.6)            .8          (24.3)
      Asia-Pacific                             1.6            1.0           (1.8)           3.5
                                          --------     ----------     ----------     ----------
                                                .2          (15.9)          (2.4)         (22.1)
                                          --------     ----------     ----------     ----------
      NMHG Consolidated                   $   13.7     $    (34.4)    $     31.9     $     (7.0)
                                          ========     ==========     ==========     ==========

Operating profit (loss) excluding
 goodwill amortization
  Wholesale
      Americas                            $   14.3     $     (7.2)    $     36.3     $     31.0
      Europe, Africa and Middle East           (.6)          (7.6)          (1.6)          (5.6)
      Asia-Pacific                             (.2)           (.8)           (.4)          (1.6)
                                          --------     ----------     ----------     ----------
                                              13.5          (15.6)          34.3           23.8
                                          --------     ----------     ----------     ----------
    Retail (net of eliminations)
      Americas                                (1.2)           (.2)          (1.4)          (1.0)
      Europe, Africa and Middle East           (.2)         (16.5)            .8          (24.0)
      Asia-Pacific                             1.6            1.1           (1.8)           3.9
                                          --------     ----------     ----------     ----------
                                                .2          (15.6)          (2.4)         (21.1)
                                          --------     ----------     ----------     ----------
      NMHG Consolidated                   $   13.7     $    (31.2)    $     31.9     $      2.7
                                          ========     ==========     ==========     ==========







NMHG HOLDING CO. - continued

FINANCIAL REVIEW - continued



                                               THREE MONTHS               NINE MONTHS
                                           --------------------      -------------------
                                             2002         2001         2002         2001
                                           -------      -------      -------      -------
                                                                      
Interest Expense
      Wholesale                            $  (8.1)     $  (2.8)     $ (18.3)     $  (8.8)
      Retail (net of eliminations)            (2.3)        (2.6)        (6.2)        (7.8)
                                           -------      -------      -------      -------
      NMHG Consolidated                    $ (10.4)     $  (5.4)     $ (24.5)     $ (16.6)
                                           =======      =======      =======      =======

Other-net
      Wholesale                            $  (5.1)     $  (4.6)     $  (7.2)     $  (1.3)
      Retail (net of eliminations)             (.1)          .3         (1.1)          .4
                                           -------      -------      -------      -------
      NMHG Consolidated                    $  (5.2)     $  (4.3)     $  (8.3)     $   (.9)
                                           =======      =======      =======      =======

Net income (loss)
      Wholesale                            $    .8      $ (19.7)     $   8.9      $  (2.4)
      Retail (net of eliminations)            (1.6)       (12.9)        (6.6)       (20.7)
                                           -------      -------      -------      -------
      NMHG Consolidated                    $   (.8)     $ (32.6)     $   2.3      $ (23.1)
                                           =======      =======      =======      =======

Effective tax rate
      Wholesale                             See (a)        23.2%         9.1%      See (a)
      Retail (including eliminations)         27.3%        29.1%        32.0%        29.8%
      NMHG Consolidated                       36.8%        25.6%      See (a)      See (a)



(a)  The effective tax rate is not meaningful.

In the third quarter of 2002,  NMHG  Wholesale  recognized a tax benefit of $0.1
million on a  relatively  small  amount of  pre-tax  income  primarily  due to a
true-up in the estimated  effective tax rate for the nine months ended September
30, 2002. The effective tax rate for the nine months ended September 30, 2002 is
9.1 percent for NMHG Wholesale and is not meaningful for NMHG  Consolidated  due
to a $1.9 million tax benefit recognized in the first quarter of 2002 related to
the  recognition  of  previously  generated  losses  in China,  combined  with a
relatively low level of pre-tax  income in the first nine months of 2002.  These
factors  resulted in a net tax benefit for NMHG  Consolidated  that  exceeds the
pre-tax loss.  For the nine months ended  September 30, 2001,  the effective tax
rate for NMHG Wholesale and NMHG Consolidated is not meaningful. The tax benefit
on the pre-tax loss in the first nine months of 2001 is offset by  nondeductible
goodwill  amortization  and other  nondeductible  items creating a tax provision
instead of a tax benefit on the NMHG Consolidated pre-tax loss.


Third Quarter of 2002 Compared with Third Quarter of 2001

NMHG  Wholesale:  Revenues  increased to $342.3  million in the third quarter of
2002, an increase of 9 percent from $314.4 million in the third quarter of 2001.
The  increase in revenues was due  primarily  to  increased  unit volumes in the
Americas and Europe,  favorable  currency movements in Europe and a shift in mix
to higher-priced  units.  Unit shipments  increased 6 percent to 15,299 units in
the third  quarter of 2002 as compared with 14,452 units in the third quarter of
2001.

Operating profit increased to $13.5 million in the third quarter of 2002 from an
operating loss of $18.5 million in the third quarter of 2001.  Operating  profit
improved primarily due to (i) lower manufacturing costs driven by the completion
of the Danville  restructuring  program in the fourth quarter of 2001 and global
procurement  and  cost  control  programs,  (ii)  a  favorable  shift  in mix to
higher-margin lift trucks, (iii) a non-comparable  restructuring expense of $3.6
million  recognized  in the third  quarter of 2001 for a European  restructuring
program and (iv) the elimination of goodwill  amortization of $2.9 million.  See
Note 3 and Note 4 to the Unaudited Condensed  Consolidated  Financial Statements
in this Form 10-Q for a discussion of the NMHG Wholesale  restructuring programs
and the adoption of SFAS No. 142, respectively.






NMHG HOLDING CO. - continued

FINANCIAL REVIEW - continued

Net income of $0.8  million for the third  quarter of 2002  improved  from a net
loss of $19.7 million in the third quarter of 2001 due to the factors  affecting
operating profit. These improvements were partially offset by increased interest
expense, the negative effect of interest rate swap agreements,  the amortization
of deferred  financing fees and a $1.9 million  after-tax  impairment of certain
investments in unconsolidated affiliates.

Both the increase in interest rates and the  amortization of deferred  financing
fees relate to the refinancing of NMHG's debt during the second quarter of 2002,
which is  discussed  further  in the NMHG  Holding  Co.  Liquidity  and  Capital
Resources section of this Form 10-Q.

The worldwide backlog level increased to 18,700 units at September 30, 2002 from
14,400  units at  September  30, 2001 and 17,500  units at the end of the second
quarter of 2002 primarily due to an increase in demand.


NMHG Retail (net of  eliminations):  Revenues  decreased to $43.3 million in the
third  quarter of 2002 from $45.7  million  in the third  quarter of 2001.  This
decrease is primarily due to the sale of certain European retail  dealerships in
the fourth quarter of 2001 (the "sold  operations"),  which were included in the
results for the third  quarter of 2001,  partially  offset by  increased  rental
revenues in Asia-Pacific. Revenues generated in the third quarter of 2001 by the
sold operations were $5.7 million, net of intercompany eliminations.

Operating  profit  increased to $0.2  million  from an  operating  loss of $15.9
million in the third quarter of 2001. The operating loss in the third quarter of
2001 included several special adjustments, primarily in Europe, including a $4.7
million  restructuring  charge for  downsizing  retail  operations in Europe and
charges of approximately  $7.6 million to establish full accounting  consistency
among  owned  dealers  on a  global  basis,  true up  those  dealers  previously
reporting  on a one-month  lag to report on months  consistent  with the rest of
NMHG and to reduce asset values and increase reserves reflective of the weakened
capital goods market.  In addition,  the operating  loss in the third quarter of
2001 includes an operating loss incurred by the sold  operations.  The operating
results in the third  quarter of 2002 as compared with the third quarter of 2001
also benefit from lower operating costs in Europe  resulting from  restructuring
programs implemented in 2001 and the elimination of goodwill amortization.

Net loss  improved  to $1.6  million  in the third  quarter  of 2002 from  $12.9
million  in the  third  quarter  of 2001  primarily  as a  result  of the  items
affecting operating income.


First Nine Months of 2002 Compared with First Nine Months of 2001

NMHG Wholesale:  Revenues decreased to $1,017.2 million in the first nine months
of 2002 from $1,149.3  million in the first nine months of 2001.  The decline in
revenues was primarily  driven by decreased unit volume in the first half of the
year,  partially  offset by increased  volume in the third quarter of 2002. Unit
shipments  declined 15 percent to 46,405  units in the first nine months of 2002
as compared with 54,478 units in the first nine months of 2001.

Despite the volume decline,  operating  profit increased to $34.3 million in the
first nine  months of 2002 from $15.1  million in the first nine months of 2001.
The  increase  in  operating  profit was  primarily  driven by a shift in mix to
higher-margin  lift  trucks;  the  positive  impact  from  improvement  programs
initiated in 2001,  including the  completion of the Danville,  Illinois,  plant
closure  in the  fourth  quarter  of  2001  and  the  benefits  of  procurement,
restructuring  and  cost  control  programs;  and the  elimination  of  goodwill
amortization, partially offset by reduced unit volume.

Net income increased to $8.9 million in the first nine months of 2002 from a net
loss of $2.4 million in the first nine months of 2001 as a result of the factors
affecting  operating  profit,   partially  offset  by  additional  interest  and
other-net  expenses due to the factors discussed for the third quarter operating
results, above.





NMHG HOLDING CO. - continued

FINANCIAL REVIEW - continued

Also  affecting  the year over  year  comparability  of net  income is a pre-tax
insurance  recovery of $8.0 million ($5.0 million  after-tax)  included in other
income  (expense)  in the first nine months of 2001  relating to flood damage in
September  2000 at  NMHG's  Sumitomo-NACCO  joint  venture  in Japan  and a $1.3
million after-tax charge in 2001 for the cumulative effect of accounting changes
for derivatives and pension costs.


NMHG Retail (net of eliminations):  Revenues decreased to $128.9 million for the
first nine months of 2002 from $151.1 million for the first nine months of 2001.
Revenues declined primarily due to the elimination of the sold operations, which
generated revenues of $18.1 million, net of intercompany  eliminations,  for the
first nine months of 2001.  Operating  loss in the first nine months of 2002 was
$2.4 million  compared with an operating loss of $22.1 million in the first nine
months of 2001.  Operating results improved primarily due to (i) several unusual
adjustments  recognized in 2001, as noted in the discussion of the third quarter
operating  results,   (ii)  lower  operating  costs  in  Europe  resulting  from
restructuring  programs  implemented  in 2001,  (iii) the  elimination of losses
incurred by the sold  operations  in 2001 and (iv) the  elimination  of goodwill
amortization  of $1.0  million.  Net loss was $6.6  million  for the nine months
ended  September  30, 2002 compared with $20.7 million for the first nine months
of 2001, primarily due to the factors affecting operating loss.


LIQUIDITY AND CAPITAL RESOURCES

Expenditures  for  property,  plant and  equipment  were $9.7  million  for NMHG
Wholesale and $2.4 million for NMHG Retail during the first nine months of 2002.
These capital  expenditures  include  investments  in machinery  and  equipment,
tooling for new products,  information systems and lease and rental fleet. It is
estimated  that NMHG's  capital  expenditures  for the remainder of 2002 will be
approximately  $5.5 million for NMHG Wholesale and $0.8 million for NMHG Retail.
Planned expenditures for the remainder of 2002 include tooling for new products,
investments in worldwide  information  systems and additions to retail lease and
rental fleet. The principal sources of financing for these capital  expenditures
are internally generated funds and bank borrowings.

On May 9, 2002,  NMHG  replaced its primary  financing  agreement,  an unsecured
floating-rate  revolving  line of credit with  availability  of $350.0  million,
certain other lines of credit with  availability  of $28.6 million and a program
to sell accounts receivable in Europe, with the proceeds from the sale of $250.0
million of 10% unsecured  Senior Notes due 2009 and borrowings  under a secured,
floating-rate  revolving credit facility which expires in May 2005. The proceeds
from the  Senior  Notes were  reduced  by an  original  issue  discount  of $3.1
million.

The $250.0  million of 10% Senior Notes mature on May 15, 2009. The Senior Notes
are senior  unsecured  obligations  of NMHG  Holding Co. and are  guaranteed  by
substantially  all of NMHG's  domestic  subsidiaries.  NMHG  Holding Co. has the
option to redeem all or a portion of the Senior  Notes on or after May 15,  2006
at the redemption prices set forth in the Indenture governing the Senior Notes.

Availability under the new revolving credit facility is up to $175.0 million and
is governed by a borrowing base derived from advance rates against the inventory
and accounts  receivable  of the  "borrowers."  Adjustments  to reserves  booked
against these assets,  including  inventory  reserves,  will change the eligible
borrowing  base and thereby impact the liquidity  provided by the facility.  The
borrowers, as defined in the new revolving credit facility, include NMHG Holding
Co. and certain domestic and foreign subsidiaries of NMHG Holding Co. Borrowings
bear interest at a floating rate,  which can be either a base rate or LIBOR,  as
defined,  plus an applicable margin. The initial applicable  margins,  effective
through  September  30, 2002,  for base rate loans and LIBOR loans are 2.00% and
3.00%,  respectively.  The new revolving  credit facility also requires a fee of
0.5% per annum on the unused  commitment.  Subsequent to September 30, 2002, the
margins and unused commitment fee will be subject to quarterly  adjustment based
on a leverage ratio.





NMHG HOLDING CO. - continued

LIQUIDITY AND CAPITAL RESOURCES - continued


At  September  30,  2002,  the  borrowing  base under the new  revolving  credit
facility  was  $93.6  million,  which has been  reduced  by the  commitments  or
availability under certain foreign credit facilities and an excess  availability
requirement of $15.0 million.  Borrowings  outstanding  under this facility were
$22.0  million at September  30, 2002.  Therefore,  at September  30, 2002,  the
excess availability under the new revolving credit facility was $71.6 million.

The domestic floating rate of interest  applicable to this facility on September
30, 2002 was 5.61%,  including  the  applicable  floating  rate margin.  The new
revolving credit facility includes a subfacility for foreign borrowers which can
be denominated in British pounds sterling or euros. The foreign floating rate of
interest  applicable  to this  subfacility  on  September  30,  2002 was  6.96%,
including  the  applicable  floating  rate  margin.  Included  in the  borrowing
capacity is a $15.0 million overdraft  facility  available to foreign borrowers.
The initial  applicable  margin,  effective  through  September  30,  2002,  for
overdraft  loans is 3.25%  above the  London  base  rate,  as  defined.  The new
revolving  credit  facility  is  guaranteed  by  certain  domestic  and  foreign
subsidiaries of NMHG Holding Co. and secured by substantially all of the assets,
other than property, plant and equipment, of the borrowers and guarantors,  both
domestic and foreign, under the facility.

The terms of the new revolving  credit  facility  provide that  availability  is
reduced by the  commitments or  availability  under a foreign credit facility of
the borrowers and certain foreign working capital  facilities.  A foreign credit
facility  commitment of approximately  U.S. $18.3 million on September 30, 2002,
denominated in Australian dollars,  reduced the amount of availability under the
new revolving credit facility. In addition, availability under the new revolving
credit  facility  was  reduced by $5.5  million for a working  capital  facility
denominated  in Chinese yuan. If the  commitments  or  availability  under these
facilities are increased,  availability  under the new revolving credit facility
will be reduced.  The $93.6  million of borrowing  base  capacity  under the new
revolving  credit facility at September 30, 2002 reflected  reductions for these
foreign credit facilities.

Both the new  revolving  credit  facility and terms of the Senior Notes  include
restrictive  covenants which, among other things, limit the payment of dividends
to NACCO.  The new revolving  credit facility also requires NMHG to meet certain
financial  tests,  including,  but not limited to, minimum excess  availability,
maximum capital  expenditures,  maximum  leverage ratio and minimum fixed charge
coverage ratio tests. The borrowers must maintain aggregate excess  availability
under the new revolving credit facility of at least $15.0 million.

NMHG  paid  financing  fees  of  approximately  $15.1  million  related  to this
refinancing.  These  fees were  deferred  and are being  amortized  as  interest
expense in the  statement of  operations  over the  respective  terms of the new
financing facilities.

As a  result  of  the  refinancing  of  NMHG's  floating-rate  revolving  credit
facility,  NMHG  terminated  all of its interest rate swap  agreements  with all
related  cash  outflows  occurring  during  the  third  quarter  of  2002.  NMHG
terminated  interest rate swap agreements with a total notional amount of $285.0
million and a total net payable balance of $11.5 million at the respective dates
of  termination.  See further  discussion in Note 5 to the  Unaudited  Condensed
Consolidated Financial Statements included in this Form 10-Q.

Since  December  31,  2001,  in the  ordinary  course of  business,  NMHG Retail
continued to make payments under existing  operating lease  agreements and enter
into new operating lease agreements, primarily for rental equipment. As a result
of obligations  incurred by entering into new leases,  partially offset by lease
payments  made in the  ordinary  course of  business  and the sale of one of its
remaining German  dealerships in the third quarter of 2002, the Company's future
minimum lease payments  increased  $13.6 million from $141.6 million at December
31, 2001.

In addition,  NMHG had contingent  obligations  for guarantees  related to third
party  financing  of NMHG's  lift  trucks in the  amount  of $134.9  million  at
September 30, 2002 compared with  contingent  obligations of a similar nature of
$158.0 million at December 31, 2001.





NMHG HOLDING CO. - continued

LIQUIDITY AND CAPITAL RESOURCES - continued

NMHG believes that funds  available  under the new  revolving  credit  facility,
other  available  lines of credit and  operating  cash flows are  sufficient  to
finance  all  of  its  operating  needs  and  commitments   arising  during  the
foreseeable future.


NMHG Wholesale's capital structure is presented below:




                                                 SEPTEMBER 30   DECEMBER 31
                                                    2002          2001
                                                  --------      --------
                                                          
NMHG Wholesale:
  Total net tangible assets                       $  271.6      $  375.2
  Advances to (from) NMHG Retail                     (15.5)         70.2
  Goodwill at cost                                   486.5         446.0
                                                  --------      --------
     Net assets before goodwill amortization         742.6         891.4
  Accumulated goodwill amortization                 (143.3)       (141.4)
  Advances from NACCO                                  ---          (8.0)
  Advances from NMHG Parent                         (247.2)          ---
  Other debt                                         (24.1)       (300.9)
  Minority interest                                   (1.4)         (2.3)
                                                  --------      --------
  Stockholder's equity                            $  326.6      $  438.8
                                                  ========      ========

  Debt to total capitalization                        45%           41%




The decrease in net  tangible  assets of $103.6  million is  primarily  due to a
$79.2 million decrease in investments in NMHG Retail which was allocated to NMHG
Holding Co., the parent, and is not held by NMHG Wholesale.  The remaining $24.4
million  decrease in net tangible  assets is due to a $30.1 million  decrease in
cash and cash  equivalents,  a $12.1  million  decrease in  property,  plant and
equipment and a $4.3 million  decrease in net deferred tax assets  combined with
an $11.4 million increase in intercompany interest payable, somewhat offset by a
$30.3 increase in total receivables. Accounts receivable increased primarily due
to the second quarter 2002 termination of an agreement to sell European accounts
receivable as part of NMHG's debt refinancing.

As a result of NMHG's debt refinancing,  certain of NMHG Wholesale's  borrowings
that were previously from external sources are now financed with an intercompany
advance  from NMHG  Parent.  As such,  advances  from NMHG Parent  replaced  the
majority of NMHG Wholesale's "other debt."  Furthermore,  at September 30, 2002,
NMHG Wholesale has a net payable to NMHG Retail instead of a net receivable from
NMHG  Retail  due  to  changes  in  the  internal  capitalization  between  NMHG
Wholesale,   NMHG  Retail  and  NMHG  Parent.   Part  of  the  reason  for  this
recapitalization  was due to a reallocation of goodwill from NMHG Retail to NMHG
Wholesale  of  approximately  $40.3  million as part of the adoption of SFAS No.
142. See further  discussion in Note 4 to the Unaudited  Condensed  Consolidated
Financial Statements in this Form 10-Q.

Stockholder's  equity  decreased  due to a  dividend  to NMHG  Parent  of $117.7
million and a dividend to NACCO of $15.0  million,  partially  offset by an $8.2
million  favorable  adjustment to the foreign  currency  cumulative  translation
balance, net income for the first nine months of 2002 of $8.9 million and a $3.7
million decrease in the deferred loss on derivatives.






NMHG HOLDING CO. - continued

LIQUIDITY AND CAPITAL RESOURCES - continued


NMHG Retail's capital structure is presented below:



                                                           SEPTEMBER 30    DECEMBER 31
                                                                2002         2001
                                                              -------      --------
                                                                     
NMHG Retail:
  Total net tangible assets                                   $  80.3      $  109.5
  Advances to (from) NMHG Wholesale                              15.5         (70.2)
  Goodwill and other intangibles at cost                          1.8          45.2
                                                              -------      --------
      Net assets before goodwill amortization                    97.6          84.5
  Accumulated goodwill and other intangible amortization          (.2)         (5.6)
  Advances from NMHG Parent                                     (16.8)          ---
  Other debt                                                    (48.3)        (53.5)
                                                              -------      --------

  Stockholder's equity                                        $  32.3      $   25.4
                                                              =======      ========

  Debt to total capitalization                                    67%           68%



The decrease in total net tangible assets of $29.2 million is primarily due to a
$14.9 million  decrease in net  intercompany  and other  receivables  and a $7.3
million  decline  in  inventory.  The  decrease  in  net  intercompany  accounts
receivable is primarily due to the  settlement of fiscal 2001  intercompany  tax
advances  with NMHG  Wholesale.  Other  receivables  decreased  primarily due to
proceeds  received in the first quarter of 2002 for the 2001 sold operations.  A
portion of these proceeds was used to pay down debt.

As noted above, changes in the internal  capitalization  between NMHG Wholesale,
NMHG Retail and NMHG  Parent  resulted  in a net  advance to NMHG  Wholesale  at
September  30,  2002 as  compared  with a net  advance  from NMHG  Wholesale  at
December 31, 2001. This recapitalization is primarily due to the transfer of net
goodwill to NMHG Wholesale.

The increase in stockholder's  equity is due to a $12.6 million  reallocation of
equity to NMHG Parent and a $1.0  million  favorable  adjustment  to the foreign
currency cumulative translation balance,  partially offset by a $6.6 million net
loss for the  first  nine  months of 2002.  The  reallocation  of  equity  among
segments does not affect NMHG's consolidated equity position.






======================
NACCO HOUSEWARES GROUP
======================

Because the Housewares business is seasonal, a majority of revenues and
operating profit occurs in the second half of the year when sales of small
electric appliances to retailers and consumers increase significantly for the
fall holiday selling season.

FINANCIAL REVIEW

The results of operations for Housewares were as follows for the three and nine
months ended September 30:




                                      THREE MONTHS                NINE MONTHS
                                   ------------------         ------------------
                                   2002          2001         2002          2001
                                   ----          ----         ----          ----

                                                             
Revenues                        $  148.4      $  155.0     $  404.5      $  433.4
Operating profit                $   10.5      $    3.2     $   11.1      $    1.4
Operating profit excluding
    goodwill amortization       $   10.5      $    4.0     $   11.1      $    3.7
Interest expense                $   (2.1)     $   (2.2)    $   (5.9)     $   (5.7)
Other-net                       $    (.7)     $    (.7)    $   (1.5)     $    (.7)
Net income (loss)               $    4.6      $     .3     $    2.2      $   (2.7)

Effective tax rate                  40.5%     See (a)          40.3%         46.0%



(a) The  effective  tax rate for the  quarter  ended  September  30, 2001 is not
meaningful  due to the small  level of pre-tax  income  and  income tax  expense
recognized during the quarter.

Third Quarter of 2002 Compared with Third Quarter of 2001

Housewares'  revenues  decreased to $148.4  million in the third quarter of 2002
from $155.0  million in the third  quarter of 2001  primarily  due to lower unit
volume  at HB/PS as a result of  HB/PS'  strategic  decision  to  withdraw  from
selected  low-margin,  opening-price-point  business.  Decreased  revenues  were
partially offset by increased sales of higher price-point products and increased
sales at KCI. KCI recorded  increases in comparable  store sales,  average sales
transactions per store and the total number of sales  transactions per store for
the third quarter of 2002, compared with the third quarter of 2001. KCI operated
174 stores at September  30,  2002,  compared  with 165 stores at September  30,
2001.

Operating  profit  increased  to $10.5  million in the third  quarter of 2002 as
compared with an operating  profit of $3.2 million in the third quarter of 2001.
This improvement in operating profit was primarily due to improved manufacturing
and  distribution  efficiencies and general cost reductions at HB/PS as a result
of  restructuring  activities  initiated in 2001,  the  favorable  resolution of
certain product  liability claims,  the elimination of goodwill  amortization of
$0.8  million in the third  quarter of 2002 as a result of the  adoption of SFAS
No.  142 and  increased  sales  volume  at  KCI.  See  Note 3 and  Note 4 to the
Unaudited Condensed  Consolidated  Financial  Statements in this Form 10-Q for a
discussion  of HB/PS'  restructuring  programs and the adoption of SFAS No. 142,
respectively.

Net income of $4.6  million for the third  quarter of 2002  improved as compared
with net income of $0.3 million for the third quarter of 2001 due to the factors
affecting  operating  profit,  partially offset by unfavorable  foreign currency
movements from transactions denominated in the Mexican peso.





NACCO HOUSEWARES GROUP - continued

FINANCIAL REVIEW - continued

First Nine Months of 2002 Compared with First Nine Months of 2001

Housewares'  revenues  decreased  to $404.5  million in the first nine months of
2002,  a decrease of 7 percent  from $433.4  million in the first nine months of
2001. The decline in revenues was primarily due to lower unit volume at HBoPS as
a result of HB/PS'  strategic  decision to withdraw  from  selected  low-margin,
opening-price-point  business.  Also,  sales  of  HB/PS'  home  health  products
decreased in the first nine months of 2002,  compared with the first nine months
of 2001, due to reduced  advertising  and  promotions of  TrueAir(TM)  home odor
eliminators  as well as  increased  competition  in this market  segment.  These
declines  in  revenues  were  partially  offset by  increased  sales of  General
Electric-branded products to Wal*Mart.  Increased revenues at KCI were primarily
due to higher  overall  consumer  spending  in outlet  malls and from  decreased
competition  following the bankruptcy of a major competitor.  For the first nine
months of 2002,  KCI  revenues  were also  positively  affected by  increases in
comparable stores' average sales transaction value and the total number of sales
transactions per store, compared with the first nine months of 2001.

For the nine months ended September 30, 2002,  Housewares  recognized  operating
profit of $11.1 million  compared  with an operating  profit of $1.4 million for
the first nine months of 2001. Improved operating profit resulted primarily from
improved manufacturing and distribution efficiencies and general cost reductions
at  HB/PS as a result  of  restructuring  activities  initiated  in 2001,  lower
advertising   expenditures,   increased  sales  volume  at  KCI,  the  favorable
resolution of certain product  liability  claims and the elimination of goodwill
amortization.  These  improvements were partially offset by a decrease in HBoPS'
average  sales  price of  products  and the second  quarter  2002 charge of $3.6
million  related to a partial  write-down  of  pre-bankruptcy  receivables  from
Kmart.

Net  income of $2.2  million  for the first  nine  months  of 2002  improved  as
compared  with a net loss of $2.7  million for the first nine months of 2001 due
to the factors  affecting  operating  profit,  partially  offset by  unfavorable
foreign currency movements from transactions denominated in the Mexican peso.

The decrease in the effective  tax rate for the nine months ended  September 30,
2002 as compared with the nine months ended September 30, 2001 was primarily due
to the effect of nondeductible goodwill amortization expense in 2001.


LIQUIDITY AND CAPITAL RESOURCES

Housewares'  expenditures  for property,  plant and equipment  were $3.8 million
during the first nine months of 2002 and are  estimated  to be $2.8  million for
the remainder of 2002.  These  planned  capital  expenditures  are primarily for
tooling  and  equipment  designed  for new  products,  as well  as  tooling  and
equipment  intended to reduce  manufacturing  costs and increase  efficiency  at
HB/PS. These  expenditures are funded primarily from internally  generated funds
and short-term borrowings.

During the second quarter of 2002,  HB/PS'  revolving line of credit (the "HB/PS
Facility")  was revised to reduce the amount  available  from $160.0  million to
$150.0 million.  This reduction in capacity was primarily  driven by a reduction
in the need for HB/PS to  advance  funds to its  affiliate,  KCI.  As  discussed
below,  during the second quarter of 2002, KCI entered into a separate financing
arrangement with a third-party financing company such that borrowings from HB/PS
should not be  necessary  in the  near-term.  The HB/PS  Facility  is secured by
substantially  all of HB/PS'  assets,  provides  lower  interest  rates if HB/PS
achieves certain  interest  coverage ratios and allows for interest rates quoted
under a  competitive  bid option.  At  September  30,  2002,  the entire  amount
outstanding under HB/PS' revolving line of credit of $87.3 million is classified
as a current  liability due to the expiration of the facility within the next 12
months,  in May 2003.  HB/PS intends to refinance  this revolving line of credit
prior to its expiration and,  subsequent to September 30, 2002, has entered into
an agreement  with a financial  institution  to do so on a best  efforts  basis.
However,  there can be no assurance that a new line of credit can be obtained on
favorable  terms or at all. At September  30, 2002,  HB/PS had $62.2  million of
unrestricted  availability under this facility. In addition,  HB/PS has separate
uncommitted  facilities  of which $10.1  million was  available at September 30,
2002.






NACCO HOUSEWARES GROUP - continued

LIQUIDITY AND CAPITAL RESOURCES - continued

Effective May 29, 2002, KCI entered into a financing  arrangement  that provides
for a secured,  floating-rate  revolving  line of credit (the  "Facility")  with
availability  up to $15.0  million,  based on a  formula  using  KCI's  eligible
inventory,  as  defined  in the  Facility.  The  Facility  includes  restrictive
covenants that, among other things,  limit capital expenditures and require that
borrowings do not exceed $6.5 million for 30 consecutive days during January and
February.  The Facility also requires KCI to maintain  certain debt and interest
coverage  ratios and maintain a minimum level of tangible net worth,  as defined
in the  Facility.  The term of this  facility  is three  years.  This  financing
replaces KCI's previous source of financing,  which was intercompany  borrowings
from HB/PS or the parent  company.  At September 30, 2002, the borrowing base as
defined in the agreement was $11.4 million.  Borrowings outstanding at September
30, 2002 were $6.3 million at an effective interest rate of LIBOR plus 1.35%, or
3.19%.

With the  exception of the new  financing  arrangement  at KCI,  which is due in
2005, there have been no significant  changes in the total amount of Housewares'
contractual obligations or commercial commitments or the timing of cash flows in
accordance  with those  obligations,  as reported in the Company's  10-K for the
year ended December 31, 2001.

With the  expectation  that the HB/PS  Facility will be refinanced  prior to its
expiration  in May 2003,  Housewares  believes  that funds  available  under its
credit  facilities and operating cash flows are sufficient to finance all of its
operating needs and commitments arising during the foreseeable future.

Housewares' capital structure is presented below:




                                               SEPTEMBER 30    DECEMBER 31
                                                   2002          2001
                                                 --------      --------

                                                         
Total net tangible assets                        $  158.8      $  168.7
Goodwill at cost                                    123.5         123.5
                                                 --------      --------
    Net assets before goodwill amortization         282.3         292.2
Accumulated goodwill amortization                   (39.8)        (39.8)
Advances from NACCO                                   ---          (3.0)
Other debt                                          (98.7)       (103.8)
                                                 --------      --------

Stockholder's equity                             $  143.8      $  145.6
                                                 ========      ========

Debt to total capitalization                         41%           42%




The decline in total net tangible assets of $9.9 million since December 31, 2001
is primarily due to a $5.3 million decrease in cash and cash equivalents, a $3.5
million decrease in long-term accounts  receivable,  an $8.7 million decrease in
property,  plant  and  equipment,  a $6.6  million  increase  in net  derivative
liabilities  due to unfavorable  mark-to-market  adjustments and a $29.5 million
increase in accounts  payable,  partially  offset by a $41.5 million increase in
inventories.  The  decline  in  accounts  receivable  is due  to a $3.6  million
write-down  in the second  quarter of 2002 of  pre-bankruptcy  receivables  from
Kmart.  Increases in inventory and payables are primarily due to the seasonality
of the Housewares business.

Debt and advances from NACCO  declined  primarily as a result of the decrease in
net tangible assets.  The decline in stockholder's  equity at September 30, 2002
compared  with  December  31, 2001 is due to $2.2  million of net income for the
first nine months of 2002 offset by a $4.0 million increase in accumulated other
comprehensive loss relating to an unfavorable mark-to-market of derivatives.




===================================
THE NORTH AMERICAN COAL CORPORATION
===================================


NACoal mines and markets lignite for use primarily as fuel for power  providers.
The lignite is surface mined in North Dakota, Texas,  Louisiana and Mississippi.
Total  coal  reserves  approximate  2.6  billion  tons,  with 1.2  billion  tons
committed to  customers  pursuant to long-term  contracts.  NACoal  operates six
wholly owned  lignite  mines:  The Coteau  Properties  Company  ("Coteau"),  The
Falkirk Mining Company  ("Falkirk"),  The Sabine Mining Company ("Sabine"),  San
Miguel Lignite Mine ("San  Miguel"),  Red River Mining Company ("Red River") and
Mississippi  Lignite  Mining  Company  ("MLMC").  NACoal also provides  dragline
mining  services  ("Florida  dragline  operations")  for a limerock  quarry near
Miami, Florida. The operating results of Coteau, Falkirk and Sabine are included
in "project mining  subsidiaries." The operating results of all other operations
are included in "other mining operations."

NACoal's  subsidiaries,  Coteau,  Falkirk and Sabine, are termed "project mining
subsidiaries"  because  they mine  lignite  for  utility  customers  pursuant to
long-term  contracts  at a price  based on actual  cost  plus an agreed  pre-tax
profit per ton. Due to the  cost-plus  nature of these  contracts,  revenues and
operating profits are affected by increases and decreases in operating costs, as
well as by tons sold. Net income of the project mining subsidiaries, however, is
not  significantly  affected by changes in such operating  costs,  which include
costs of operations,  interest  expense and certain other items.  Because of the
nature of the contracts at these mines and because the operating  results of the
project mining subsidiaries represent a substantial portion of NACoal's revenues
and profits,  operating results are best analyzed in terms of lignite tons sold,
income before taxes and net income.

FINANCIAL REVIEW

Lignite tons sold by NACoal's  operating  lignite  mines were as follows for the
three and nine months ended September 30:




                       THREE MONTHS        NINE MONTHS
                       ------------      --------------
                       2002    2001      2002      2001
                       ----    ----      ----      ----
                                       
Coteau                 3.9      3.8      11.4      11.4
Falkirk                2.2      2.0       5.6       5.5
Sabine                 1.1      1.1       3.1       2.6
San Miguel              .8      1.0       2.4       2.6
MLMC                    .8       .2       2.0        .4
Red River               .1       .2        .4        .7
                       ---      ---      ----      ----
  Total lignite        8.9      8.3      24.9      23.2
                       ===      ===      ====      ====



The Florida  dragline  operations  delivered  2.7 million and 7.9 million  cubic
yards of  limerock  in the three  and nine  months  ended  September  30,  2002,
respectively.  This  compares  with 2.3 million  and 6.3 million  cubic yards of
limerock in the three and nine months ended September 30, 2001, respectively.





THE NORTH AMERICAN COAL CORPORATION - continued

FINANCIAL REVIEW - continued

Revenues,  income  before  taxes,  provision  for taxes and net  income  were as
follows for the three and nine months ended September 30:



                                                           THREE MONTHS               NINE MONTHS
                                                      ---------------------      ----------------------
                                                        2002         2001         2002           2001
                                                      -------      --------      --------      --------
                                                                                   
Revenues
    Project mines                                     $  69.8      $   64.1      $  198.0      $  194.4
    Other mining operations                              19.7          12.7          55.9          35.6
                                                      -------      --------      --------      --------
                                                         89.5          76.8         253.9         230.0
    Liquidated damages payments recorded by MLMC          ---           5.1           3.3          15.3
    Arbitration award received by San Miguel              ---           ---           ---           1.1
    Royalties and other                                    .6            .5           2.3           2.4
                                                      -------      --------      --------      --------
                                                      $  90.1      $   82.4      $  259.5      $  248.8
                                                      =======      ========      ========      ========
Income before taxes
    Project mines                                     $   7.6      $    7.3      $   21.1      $   20.2
    Other mining operations                               2.0           5.9           8.8          18.0
                                                      -------      --------      --------      --------
Total from operating mines                                9.6          13.2          29.9          38.2
Royalties and other expenses, net                        (3.2)         (3.3)         (6.8)         (5.8)
Other operating expenses                                 (1.6)         (1.7)         (5.1)         (4.6)
                                                      -------      --------      --------      --------
                                                          4.8           8.2          18.0          27.8
Provision for taxes                                       1.1           2.1           3.7           7.1
                                                      -------      --------      --------      --------
    Net income                                        $   3.7      $    6.1      $   14.3      $   20.7
                                                      =======      ========      ========      ========

Effective tax rate                                       22.9%         25.6%         20.6%         25.5%




Third Quarter of 2002 Compared with Third Quarter of 2001

Revenues for the third quarter of 2002 increased to $90.1  million,  an increase
of 9 percent from $82.4 million in the third quarter of 2001. Increased revenues
in the third  quarter  of 2002 as  compared  with the third  quarter  of 2001 is
primarily  due to an  increase in tons sold at MLMC due to the  commencement  of
commercial  operations of the customer's  power plant in 2002 and an increase in
pass-through  costs  billed  to  the  project  mining  subsidiaries'  customers,
partially  offset by the  absence of  liquidated  damages  payments,  which were
received  by MLMC in the third  quarter  of 2001 due to the delay of  commercial
operations  of the  customer's  power  plant,  and a slight  decrease in tonnage
volume at Red River.

Income before taxes  decreased to $4.8 million in the third quarter of 2002 from
$8.2 million in the third quarter of 2001. This decrease is primarily due to (i)
increased operating costs at MLMC due to the significant  increase in production
and  delivery  of lignite to the  customer  during the third  quarter of 2002 as
compared  with  operating  costs  incurred  when  receiving  liquidated  damages
payments  in the third  quarter  of 2001 and (ii)  lower  tonnage  volume at Red
River,  partially  offset by a decrease in interest expense due to lower average
borrowings outstanding and a decrease in interest rates. Net income in the third
quarter of 2002 decreased to $3.7 million from $6.1 million in the third quarter
of 2001 as a result of these factors.






THE NORTH AMERICAN COAL CORPORATION - continued

FINANCIAL REVIEW - continued


First Nine Months of 2002 Compared with First Nine Months of 2001

Revenues  for the first nine  months of 2002  increased  to $259.5  million,  an
increase  of 4 percent  from  $248.8  million in the first nine  months of 2001.
Increased  revenues in the first nine months of 2002 as compared  with the first
nine months of 2001 is primarily  due to an increase in tons sold at MLMC due to
the commencement of commercial  operations of the customer's power plant in 2002
and  increased  tons  sold at  Sabine,  partially  offset by (i) a  decrease  in
liquidated damages payments which were received by MLMC in the first nine months
of 2001 due to the delay of commercial operations of the customer's power plant,
(ii) a  decrease  in  tonnage  volume  at Red  River  and  (iii) a  decrease  in
pass-through costs billed to the project mining subsidiaries' customers.

Income before taxes decreased to $18.0 million for the first nine months of 2002
from $27.8 million for the first nine months of 2001. This decrease is primarily
due to (i) increased  operating  costs at MLMC primarily due to the  significant
increase in production and delivery of lignite to the customer  during the first
nine months of 2002 as compared with  operating  costs  incurred when  receiving
liquidated  damages  payments  during the first nine months of 2001,  (ii) lower
tonnage volume at Red River and (iii) increased  interest expense  primarily due
to the capitalization of interest costs during the first quarter of 2001 as part
of the  development  of the initial  mining area at MLMC.  These  decreases were
partially offset by a $1.4 million gain on the sale of undeveloped  Eastern coal
reserves  in the second  quarter  of 2002 that were not  aligned  with  NACoal's
development strategies.

Net income in the first nine  months of 2002  decreased  to $14.3  million  from
$20.7  million  in the first nine  months of 2001 as a result of these  factors,
partially  offset by a decrease in the effective  tax rate.  The decrease in the
effective  tax rate for the first nine months of 2002 as compared with the first
nine  months of 2001 is  primarily  due to a greater  proportion  of income from
operations eligible to record a benefit from percentage depletion.


LIQUIDITY AND CAPITAL RESOURCES

Expenditures  for property,  plant and equipment  were $28.2 million  during the
first nine months of 2002.  NACoal  estimates that its capital  expenditures for
the remainder of 2002 will be $16.5 million,  of which $11.5 million  relates to
the   development,   establishment   and   improvement  of  the  project  mining
subsidiaries' mines and are financed or guaranteed by the utility customers. The
remaining $5.0 million of capital  expenditures  for 2002  primarily  relates to
continued  capital  expenditures  at MLMC  and  will be  funded  primarily  from
internally generated funds and short-term borrowings.

NACoal's  non-project-mine  financing  needs are provided by a revolving line of
credit of up to $60.0 million and a remaining  term loan of $100.0  million (the
"NACoal Facility").  The NACoal Facility requires annual term loan repayments of
$15.0  million,  with a final term loan  repayment  of $55.0  million in October
2005.  The revolving  credit  facility of $60.0  million is available  until the
facility's expiration in October 2005. The NACoal Facility has performance-based
pricing which sets interest rates based upon achieving various levels of Debt to
EBITDA  ratios,  as defined  therein.  At September  30, 2002,  NACoal had $53.2
million of its revolving credit facility available.

Since  December 31, 2001,  there have been no  significant  changes in the total
amount of NACoal's  contractual  obligations or commercial  commitments,  or the
timing of cash flows in accordance  with those  obligations,  as reported in the
Company's 10-K for the year ended December 31, 2001.

The financing of the project mining  subsidiaries,  which is either  provided or
guaranteed by the utility customers,  includes long-term equipment leases, notes
payable and non-interest-bearing advances from customers. The obligations of the
project mining  subsidiaries do not affect the short-term or long-term liquidity
of NACoal and are without recourse to NACCO or NACoal.  These arrangements allow
the project mining  subsidiaries  to pay dividends to NACoal in amounts based on
their earnings.





THE NORTH AMERICAN COAL CORPORATION - continued

LIQUIDITY AND CAPITAL RESOURCES - continued


NACoal  believes  that funds  available  under its  revolving  credit  facility,
operating cash flows and financing provided by the project mining  subsidiaries'
customers are  sufficient to finance all of its term loan  principal  repayments
and its operating needs and commitments arising during the foreseeable future.

NACoal's  capital  structure,  excluding  the project  mining  subsidiaries,  is
presented below:




                                             SEPTEMBER 30    DECEMBER 31
                                                 2002          2001
                                               --------      --------
                                                       
Investment in project mining subsidiaries      $    4.9      $    4.9
Other net tangible assets                          98.2         127.6
Coal supply agreements, net                        83.6          85.2
                                               --------      --------
    Net tangible assets                           186.7         217.7

Advances from NACCO                               (20.1)        (12.3)

Debt                                             (106.9)       (156.5)
                                               --------      --------
Stockholder's equity                           $   59.7      $   48.9
                                               ========      ========

Debt to total capitalization                       68%           78%



The decrease in other net tangible assets and debt is primarily due to the first
quarter 2002  refinancing of a lease covering  several large pieces of equipment
at MLMC which was  previously  classified as a capital lease and, as a result of
the refinancing, now qualifies as an operating lease. The total lease obligation
and the  timing of  payments  did not change  significantly  as a result of this
refinancing. The increase in stockholder's equity is due to $14.3 million of net
income for the first nine months of 2002  partially  offset by dividends paid to
NACCO and an increase in  accumulated  other  comprehensive  loss relating to an
unfavorable mark-to-market of derivatives.









===============
NACCO AND OTHER
===============

FINANCIAL REVIEW

NACCO and Other includes the parent company operations and Bellaire  Corporation
("Bellaire"),  a  non-operating  subsidiary of NACCO.  Although  Bellaire has no
significant ongoing operations,  it does have significant  long-term liabilities
related  to  closed  mines,  primarily  from  former  eastern  U.S.  underground
coal-mining  activities.  On average,  annual after-tax cash outflows related to
Bellaire's obligations are approximately $2.5 million.

In 2000, the Company recognized an extraordinary  gain of $29.9 million,  net of
$16.1  million  in  taxes,  related  to  an  estimated  decrease  in  Bellaire's
obligation to the United Mine Workers of America Combined Benefit Fund ("UMWA").
This obligation was initially  recognized by Bellaire as an extraordinary charge
in 1992 to accrue  for the  estimated  costs  resulting  from the Coal  Industry
Retiree  Health Benefit Act of 1992 ("Coal Act").  See additional  discussion in
the  Company's  Form 10-K for the  fiscal  year ended  December  31,  2001.  The
decrease to the Company's  estimate of the UMWA  obligation in 2000 was made, in
part,  because of a U.S.  District  Court's  ruling  that was upheld by the U.S.
Court of Appeals  for the Sixth  Circuit in 2000  which  invalidated  the Social
Security  Administration's  ("SSA") assignment of certain retired coal miners to
Bellaire.  This ruling reduced the Company's estimate of the total beneficiaries
assigned to Bellaire as part of the Coal Act.  Subsequent  to December 31, 2001,
the Company learned that the U.S.  Supreme Court decided to review circuit court
rulings  whose  decisions  in this  matter  were in  conflict.  The U.S Court of
Appeals for the Sixth Circuit ruled that the SSA assignments were invalid; while
the U.S Court of Appeals for the Fourth  Circuit ruled that the SSA  assignments
were valid.  On October 8, 2002 the US Supreme  Court  reviewed  this case.  The
Company expects a decision in late 2002 or early 2003. If the U.S. Supreme Court
decides  that the SSA  assignments  are valid,  the Company  will be required to
revise its estimate of its obligation  under the Coal Act which may result in an
unfavorable adjustment to the Consolidated  Financial Statement,  which could be
material.

The results of  operations  at NACCO and Other were as follows for the three and
nine months ended September 30:




                         THREE MONTHS            NINE MONTHS
                       -----------------     -----------------
                        2002       2001       2002       2001
                       ------     ------     ------     ------
                                            
Revenues               $  ---     $  ---     $   .1     $   .1
Operating loss         $ (1.0)    $ (2.4)    $ (2.8)    $ (8.5)
Other income, net      $   .6     $  2.1     $  1.9     $  6.6
Net income (loss)      $   .5     $ (1.3)    $ (1.7)    $ (3.2)



The decrease in operating loss and other income, net in the three and nine month
periods of 2002 as compared  with the same periods of 2001 is primarily due to a
change in the classification of certain of NACCO's fees charged to the operating
segments.  In 2002,  $1.9 million and $5.5 million for the three and nine months
ended  September  30,  2002,  respectively,  of income from fees  charged to the
operating  segments is included in operating  loss,  but was classified in other
income, net in the same periods of 2001.

LIQUIDITY AND CAPITAL RESOURCES

Although  NACCO's   subsidiaries   have  entered  into   substantial   borrowing
agreements, NACCO has not guaranteed the long-term debt or any borrowings of its
subsidiaries.  The borrowing agreements at NMHG, Housewares and NACoal allow for
the payment to NACCO of dividends  and  advances  under  certain  circumstances.
Dividends,  advances and management fees from its  subsidiaries  are the primary
sources of cash for NACCO.

The Company believes that funds available under credit  facilities,  anticipated
funds to be generated from operations and the utility  customers' funding of the
project  mining  subsidiaries  are  sufficient  to finance all of its  scheduled
principal  repayments,  operating  needs  and  commitments  arising  during  the
foreseeable future.





NACCO AND OTHER - continued

FINANCIAL REVIEW - continued

NACCO's consolidated capital structure is presented below:




                                                             SEPTEMBER 30     DECEMBER 31
                                                                 2002            2001
                                                              ----------      ----------
                                                                        
Total net tangible assets                                     $    621.4      $    676.2
Coal supply agreements and other intangibles, net                   85.7            85.2
Goodwill at cost                                                   610.0           614.7
                                                              ----------      ----------
    Net assets before goodwill amortization                      1,317.1         1,376.1
Accumulated goodwill amortization                                 (183.1)         (186.8)
Total debt, excluding current and long-term portion of
   obligations of project mining subsidiaries                     (542.0)         (614.7)
Closed mine obligations (Bellaire), including the
   United Mine Worker retirees' medical fund, net-of-tax           (41.8)          (41.9)
Minority interest                                                   (2.5)           (3.4)
                                                              ----------      ----------

Stockholders' equity                                          $    547.7      $    529.3
                                                              ==========      ==========

Debt to total capitalization                                        50%             54%




EFFECTS OF FOREIGN CURRENCY

NMHG  and  Housewares  operate   internationally  and  enter  into  transactions
denominated in foreign currencies.  As such, the Company's financial results are
subject to the variability that arises from exchange rate movements. The effects
of foreign currency fluctuations on revenues, operating income and net income at
NMHG and Housewares are addressed in the discussion of operating results, above.
See also Item 3,  "Quantitative and Qualitative  Disclosures About Market Risk,"
in this Form 10-Q.


OUTLOOK


NMHG Wholesale

NMHG Wholesale expects improved operating results in the fourth quarter of 2002,
compared with the fourth  quarter of 2001,  due to  anticipated  increased  lift
truck shipments and lower operating expenses as a result of previously initiated
cost  reduction  programs,   including   restructuring   programs,   procurement
initiatives  and other  strategic  programs.  NMHG  Wholesale  also  expects  to
continue  incurring  increased  interest  expense and  amortization  of deferred
financing fees as a result of the May 2002 refinancing of NMHG's debt.

NMHG Retail

NMHG Retail  expects to continue its programs to improve the  performance of its
wholly  owned  dealerships  as part  of its  objective  for  reaching  at  least
break-even results.





OUTLOOK - continued

Housewares

HB/PS anticipates that ongoing programs to reduce  manufacturing  overhead costs
and improve manufacturing efficiency,  product quality and customer service will
continue  to have a positive  impact on  results in the fourth  quarter of 2002.
HB/PS is cautiously  optimistic  that markets for consumer goods will improve in
the fourth quarter of 2002 compared with the fourth  quarter of 2001.  Shipments
in the fourth quarter of 2002 at both HB/PS and KCI could possibly be reduced by
delays due to congestion at West Coast ports.

NACoal

NACoal  anticipates  that coal  deliveries  in the  fourth  quarter of 2002 will
increase,  compared with the fourth quarter of 2001,  although wet conditions at
several mines and some customers' power plant outages that extended into October
2002 could mitigate the amount of the increase.  Increased customer requirements
at MLMC in the fourth  quarter are  expected to result in improved  lignite coal
deliveries  compared with the fourth  quarter of 2001.  Red River is expected to
deliver  fewer  tons  in the  fourth  quarter  of  2002  due to  lower  customer
requirements.

NACCO Consolidated - Pension Cost

Based on  actuarial  calculations  performed  in  accordance  with SFAS No.  87,
"Employers'  Accounting for Pensions," as of September 30, 2002, the measurement
date for the Company's  pension  plans,  the Company  expects an increase in its
pension  expense for 2003,  as compared  with 2002,  of $4.2  million,  of which
approximately  $1.8  million is expected to be  reimbursed  by NACoal's  project
mining  subsidiaries'  customers.  In addition,  the Company  will  recognize an
additional minimum pension liability adjustment in the fourth quarter of 2002 to
reflect  the amount  that the  pension  plans'  accumulated  benefit  obligation
exceeds the plans'  assets in excess of amounts  previously  accrued for pension
costs.  A large portion of this minimum  pension  liability  adjustment  will be
reflected as a reduction to  stockholders'  equity as a component of accumulated
other comprehensive income (loss).

The  statements  contained in this Form 10-Q that are not  historical  facts are
"forward-looking statements" within the meaning of Section 27A of the Securities
Act of 1933 and  Section  21E of the  Securities  Exchange  Act of  1934.  These
forward-looking  statements are made subject to certain risks and  uncertainties
which could cause actual results to differ  materially  from those  presented in
these  forward-looking  statements.  Readers  are  cautioned  not to place undue
reliance  on  these  forward-looking   statements.  The  Company  undertakes  no
obligation to publicly revise these forward-looking statements to reflect events
or circumstances that arise after the date hereof.  Such risks and uncertainties
with respect to each subsidiary's operations include, without limitation:

NMHG:  (1) changes in demand for lift trucks and related  aftermarket  parts and
service on a worldwide basis, especially in the U.S. where the company derives a
majority of its sales,  (2) changes in sales  prices,  (3) delays in delivery or
changes in costs of raw materials or sourced  products and labor,  (4) delays in
manufacturing and delivery schedules, (5) exchange rate fluctuations, changes in
foreign import tariffs and monetary policies and other changes in the regulatory
climate in the foreign  countries in which NMHG operates  and/or sells products,
(6)  product  liability  or other  litigation,  warranty  claims or  returns  of
products,  (7) delays in or increased costs of restructuring  programs,  (8) the
effectiveness of the cost reduction programs implemented globally, including the
successful  implementation of procurement  initiatives,  (9) acquisitions and/or
dispositions  of dealerships by NMHG,  (10) costs related to the  integration of
acquisitions,  (11)  the  impact  of the  introduction  of the  euro,  including
increased  competition,  foreign currency  exchange  movements and/or changes in
operating  costs and (12) the  uncertain  impact on the economy or the  public's
confidence in general from terrorist  activities  and the consequent  climate of
war.

Housewares:  (1) changes in the sales prices,  product mix or levels of consumer
purchases of  kitchenware  and small electric  appliances,  (2) bankruptcy of or
loss of  major  retail  customers  or  suppliers,  (3)  changes  in costs of raw
materials or sourced products,  (4) delays in delivery or the  unavailability of
raw materials or key component parts, including delays due to congestion at West
Coast  ports,  (5) exchange  rate  fluctuations,  changes in the foreign  import
tariffs and monetary policies and other changes in the regulatory climate in the
foreign  countries  in which HB/PS buys,  operates  and/or sells  products,  (6)
product liability,  regulatory  actions or other litigation,  warranty claims or
returns of products,  (7) increased  competition,  (8) customer  acceptance  of,
changes in costs of, or delays in the development of new




products,  including  the  GE-branded  products  sold to  Wal*Mart  and new home
environment  products,  (9) weather conditions or other events that would affect
the number of customers visiting KCI stores and (10) the uncertain impact on the
economy or the public's confidence in general from terrorist  activities and the
consequent climate of war.

NACoal:  (1) weather  conditions and other events that would change the level of
customers'  fuel  requirements,  (2) weather or  equipment  problems  that could
affect  lignite  deliveries to customers,  (3) changes in  maintenance,  fuel or
other similar costs,  (4) costs to pursue  international  opportunities  and (5)
changes in the U.S.  economy or in the power  industry  that would affect demand
for NACoal's reserves.


       Item 3. Quantitative and Qualitative Disclosures About Market Risk

See pages 40, F-10, F-11 and F-20 of the Company's Form 10-K for the fiscal year
ended December 31, 2001, for a discussion of its derivative hedging policies and
use of financial instruments.

Interest  Rate  Risk:  On  May  9,  2002,  NMHG  refinanced  a  majority  of its
floating-rate  debt  financing  with the  issuance  of bonds at a fixed  rate of
interest,  thereby  reducing the Company's  exposure from its debt  financing to
changes in the market rate of interest.  As a result of this refinancing  during
2002,  NMHG  terminated all of its interest rate swap  agreements.  The combined
notional  amount and fair  market  value of the  interest  rate swap  agreements
terminated was $285.0 million and a payable of $11.5 million,  respectively,  on
the  respective  dates of  termination.  Therefore,  at September 30, 2002,  the
market risk  exposure from changes in fair market value with respect to interest
rate swap agreements held by the Company has decreased as compared with December
31, 2001, due to the  termination of these  interest rate swap  agreements.  See
also  discussion in Note 5 to the  Unaudited  Condensed  Consolidated  Financial
Statements in this Form 10-Q.

For purposes of specific risk analysis, the Company uses sensitivity analysis to
measure the potential loss in fair value of financial  instruments  sensitive to
changes in  interest  rates.  Assuming a  hypothetical  10 percent  decrease  in
interest  rates,  the fair market  value of interest  rate  sensitive  financial
instruments  outstanding  at December  31,  2001,  which  primarily  represented
interest rate swap  agreements,  would have declined by $4.1 million as compared
with their fair market value at December 31, 2001. The effect of terminating the
interest  rate swap  agreements  reduces  this  exposure by  approximately  $1.6
million, such that a 10 percent decrease in interest rates would reduce the fair
market value by $2.5 million as compared  with the fair market value at December
31, 2001.

There have been no other material changes in the Company's market risk exposures
since December 31, 2001.


                         Item 4. Controls and Procedures

Evaluation  of  disclosure  controls  and  procedures:  We  maintain  a  set  of
disclosure controls and procedures designed to ensure that information  required
to be  disclosed  by the Company in reports  that it files or submits  under the
Securities Exchange Act of 1934 is recorded, processed,  summarized and reported
within the time periods  specified in Securities and Exchange  Commission  rules
and forms.  Within  the 90-day  period  prior to the filing of this  report,  an
evaluation was carried out under the supervision and with the  participation  of
the Company's  management,  including the  Principal  Executive  Officer and the
Principal Financial Officer, of the effectiveness of our disclosure controls and
procedures.  Based on that  evaluation,  these  officers have concluded that the
Company's disclosure controls and procedures are effective.

Changes in internal controls:  Subsequent to the date of their evaluation, there
have been no significant  changes in the Company's internal controls or in other
factors that could significantly affect these controls, including any corrective
action with regard to significant deficiencies and material weaknesses.





                                     Part II
                                OTHER INFORMATION
Item 1          Legal Proceedings
                None

Item 2          Changes in Securities and Use of Proceeds
                None

Item 3          Defaults Upon Senior Securities
                None

Item 4          Submission of Matters to a Vote of Security Holders
                None

Item 5          Other Information
                None

Item 6          Exhibits and Reports on Form 8-K
                (a)   Exhibits.  None
                (b)   Reports on Form 8-K.
                           Current Report on Form 8-K filed with the
                           Commission on August 14, 2002 (Item 9)






                                    Signature





Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.




                                                 NACCO Industries, Inc.
                                          --------------------------------------
                                                      (Registrant)



Date         November 13, 2002                  /s/ Kenneth C. Schilling
       ------------------------------    ---------------------------------------

                                                    Kenneth C. Schilling
                                               Vice President and Controller
                                              (Authorized Officer and Principal
                                              Financial and Accounting Officer)







                                 Certifications


I, Alfred M. Rankin, Jr., certify that:

1.    I have reviewed this quarterly report on Form 10-Q of NACCO Industries,
      Inc.;

2.    Based on my knowledge, this quarterly report does not contain
      any untrue statement of a material fact or omit to state a
      material fact necessary to make the statements made, in light of
      the circumstances under which such statements were made, not
      misleading with respect to the period covered by this quarterly
      report;

3.    Based on my knowledge, the financial statements, and other
      financial information included in this quarterly report, fairly
      present in all material respects the financial condition, results
      of operations and cash flows of the registrant as of, and for, the
      periods presented in this quarterly report;

4.    The registrant's other certifying officers and I are
      responsible for establishing and maintaining disclosure controls
      and procedures (as defined in Exchange Act Rules 13a-14 and
      15d-14) for the registrant and we have:
                a)    designed such disclosure controls and procedures to
                      ensure that material information relating to the
                      registrant, including its consolidated subsidiaries, is
                      made known to us by others within those entities,
                      particularly during the period in which this quarterly
                      report is being prepared;
                b)    evaluated the effectiveness of the registrant's disclosure
                      controls and procedures as of a date within 90 days prior
                      to the filing date of this quarterly report (the
                      "Evaluation Date"); and
                c)    presented in this quarterly report our conclusions
                      about the effectiveness of the disclosure controls and
                      procedures based on our evaluation as of the Evaluation
                      Date;

5.    The registrant's other certifying officers and I have
      disclosed, based on our most recent evaluation, to the
      registrant's auditors and the audit committee of registrant's
      board of directors (or persons performing the equivalent
      function):
                a)    all significant deficiencies in the design or
                      operation of internal controls which could adversely
                      affect the registrant's ability to record, process,
                      summarize and report financial data and have identified
                      for the registrant's auditors any material weaknesses in
                      internal controls; and
                b)    any fraud, whether or not material, that involves
                      management or other employees who have a significant role
                      in the registrant's internal controls; and

6.     The registrant's other certifying officers and I have
       indicated in this quarterly report whether or not there were
       significant changes in internal controls or in other factors that
       could significantly affect internal controls subsequent to the
       date of our most recent evaluation, including any corrective
       actions with regard to significant deficiencies and material
       weaknesses.


Date:      November 13, 2002                     /s/ Alfred M. Rankin, Jr.
       -------------------------                 ------------------------------
                                                      Alfred M. Rankin, Jr.
                                                  Chairman, President and Chief
                                                        Executive Officer
                                                   (Principal Executive Officer)







I, Kenneth C. Schilling, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of NACCO Industries,
       Inc.;

2.     Based on my knowledge, this quarterly report does not contain
       any untrue statement of a material fact or omit to state a
       material fact necessary to make the statements made, in light of
       the circumstances under which such statements were made, not
       misleading with respect to the period covered by this quarterly
       report;

3.     Based on my knowledge, the financial statements, and other
       financial information included in this quarterly report, fairly
       present in all material respects the financial condition, results
       of operations and cash flows of the registrant as of, and for, the
       periods presented in this quarterly report;

4.     The registrant's other certifying officers and I are
       responsible for establishing and maintaining disclosure controls
       and procedures (as defined in Exchange Act Rules 13a-14 and
       15d-14) for the registrant and we have:
                a.    designed such disclosure controls and procedures to
                      ensure that material information relating to the
                      registrant, including its consolidated subsidiaries, is
                      made known to us by others within those entities,
                      particularly during the period in which this quarterly
                      report is being prepared;
                b.    evaluated the effectiveness of the registrant's disclosure
                      controls and procedures as of a date within 90 days prior
                      to the filing date of this quarterly report (the
                      "Evaluation Date"); and
                c.    presented in this quarterly report our conclusions about
                      the effectiveness of the disclosure controls and
                      procedures based on our evaluation as of the Evaluation
                      Date;

5.     The registrant's other certifying officers and I have
       disclosed, based on our most recent evaluation, to the
       registrant's auditors and the audit committee of registrant's
       board of directors (or persons performing the equivalent
       function):
                a.    all significant deficiencies in the design or
                      operation of internal controls which could adversely
                      affect the registrant's ability to record, process,
                      summarize and report financial data and have identified
                      for the registrant's auditors any material weaknesses in
                      internal controls; and
                b.    any fraud, whether or not material, that involves
                      management or other employees who have a significant role
                      in the registrant's internal controls; and

6.      The registrant's other certifying officers and I have
        indicated in this quarterly report whether or not there were
        significant changes in internal controls or in other factors that
        could significantly affect internal controls subsequent to the
        date of our most recent evaluation, including any corrective
        actions with regard to significant deficiencies and material
        weaknesses.


Date:      November 13, 2002                        /s/ Kenneth C. Schilling
        -------------------------               --------------------------------
                                                        Kenneth C. Schilling
                                                   Vice President and Controller
                                                  (Principal Financial Officer)