SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.  20549

                                  FORM 10-Q

              Quarterly Report Pursuant to Section 13 or 15(d)
                   of the Securities Exchange Act of 1934
                for the Quarterly Period Ended March 31, 2003

                        Commission File Number 1-9608

                           NEWELL RUBBERMAID INC.

           (Exact name of registrant as specified in its charter)

                DELAWARE                                36-3514169
    (State or other jurisdiction of                  (I.R.S. Employer
     incorporation or organization                  Identification No.)

                   Deerfield Corporate Centre One
                    13010 Morris Road, Suite 100
                         Alpharetta, Georgia               30004
                   ------------------------------          -----
              (Address of Principal Executive Offices)   (Zip Code)


   Registrant's telephone number, including area code:  (770) 670-2232

   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, and (2) has been
   subject to such filing requirements for the past 90 days.

                  Yes /x/                       No / /

   Indicate by check mark whether the registrant is an accelerated filer
   (as defined in Rule 12b-2 of the Exchange Act).

                  Yes /x/                       No / /

   Number of shares of common stock outstanding (net of treasury shares)
   as of April 25, 2003:  274.2 million







   PART I.   FINANCIAL INFORMATION

   ITEM 1.   FINANCIAL STATEMENTS

                   NEWELL RUBBERMAID INC. AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF OPERATIONS
               (Unaudited, in millions, except per share data)

   
   
                                                                                   Quarter Ended March 31,
                                                                                    2003            2002
                                                                                    ----            ----
                                                                                            
       Net sales                                                                   $1,736.4       $1,597.0
       Cost of products sold                                                        1,273.0        1,177.9
                                                                                   --------       --------
          GROSS INCOME                                                                463.4          419.1
       Selling, general and administrative expenses                                   322.6          299.2
       Restructuring costs                                                             59.7            9.7
                                                                                   --------       --------
          OPERATING INCOME                                                             81.1          110.2
       Nonoperating expenses:
          Interest expense                                                             32.0           25.1
          Other, net                                                                   25.3            7.9
                                                                                   --------       --------
          Net nonoperating expenses                                                    57.3           33.0
                                                                                   --------       --------
          INCOME BEFORE INCOME TAXES AND
             CUMULATIVE EFFECT OF ACCOUNTING CHANGE                                    23.8           77.2
       Income taxes                                                                     7.8           26.3
                                                                                   --------       --------
          INCOME BEFORE CUMULATIVE
             EFFECT OF ACCOUNTING CHANGE                                              $16.0          $50.9
       Cumulative effect of accounting change                                             -         (514.9)
                                                                                   --------       --------
          NET INCOME (LOSS)                                                           $16.0        ($464.0)
                                                                                   ========       ========
       Weighted average shares outstanding:
          Basic                                                                       273.6          266.8
          Diluted                                                                     274.0          267.5
       Earnings (loss) per share:
          Basic -
             Before cumulative effect of accounting change                            $0.06          $0.19
             Cumulative effect of accounting change                                       -          (1.93)
                                                                                   --------       --------
             Net income (loss) per common share                                       $0.06         ($1.74)
                                                                                   ========       ========
          Diluted -
             Before cumulative effect of accounting change                            $0.06          $0.19
             Cumulative effect of accounting change                                       -          (1.92)
                                                                                   --------       --------
             Net income (loss) per common share                                       $0.06         ($1.73)
                                                                                   ========       ========
       Dividends per share                                                            $0.21          $0.21

     SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED).
   

                                                                2







                   NEWELL RUBBERMAID INC. AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                                (In millions)


                                               March 31,     December 31,
                                                 2003           2002
                                                 ----           ----
                                              (UNAUDITED)

    ASSETS

    CURRENT ASSETS:
       Cash and cash equivalents                  $10.2           $55.1
       Accounts receivable, net                 1,276.4         1,377.7
       Inventories, net                         1,285.4         1,196.2
       Deferred income taxes                      212.8           213.5
       Prepaid expenses and other                 224.3           237.5
                                               --------        --------
          TOTAL CURRENT ASSETS                  3,009.1         3,080.0
    OTHER ASSETS                                  302.8           286.7
    PROPERTY, PLANT AND EQUIPMENT, NET          1,853.2         1,812.8
    DEFERRED INCOME TAXES                           9.8               -
    GOODWILL                                    2,217.7         1,847.3
    OTHER INTANGIBLE ASSETS, NET                  366.1           362.1
                                               --------        --------
          TOTAL ASSETS                         $7,758.7        $7,388.9
                                               ========        ========


















   SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED).


                                      3







                   NEWELL RUBBERMAID INC. AND SUBSIDIARIES
                     CONSOLIDATED BALANCE SHEETS (CONT.)
                (Dollars in millions, except per share data)

                                                 March 31,   December 31,
                                                   2003          2002
                                                   ----          ----
                                                (UNAUDITED)

    LIABILITIES AND STOCKHOLDERS' EQUITY

    CURRENT LIABILITIES:
       Notes payable                                $24.5         $25.2
       Accounts payable                             736.5         686.6
       Accrued compensation                          94.9         153.5
       Other accrued liabilities                  1,037.7       1,165.4
       Income taxes                                 156.5         159.7
       Current portion of long-term debt            227.9         424.0
                                                 --------      --------
       TOTAL CURRENT LIABILITIES                  2,278.0       2,614.4

    LONG-TERM DEBT                                2,377.6       1,856.6
    OTHER NONCURRENT LIABILITIES                    379.8         348.4
    DEFERRED INCOME TAXES                               -           4.7
    MINORITY INTEREST                                 1.5           1.3
    COMPANY-OBLIGATED MANDATORILY
       REDEEMABLE CONVERTIBLE PREFERRED
       SECURITIES OF A SUBSIDIARY TRUST             500.0         500.0

    STOCKHOLDERS' EQUITY:
       Common stock, authorized shares,
       800.0 million at $1.00 par value;            289.9         283.1
       Outstanding shares:
          2003 - 289.9 million
          2002 - 283.1 million
       Treasury stock, at cost;                    (410.2)       (409.9)
       Shares held:
          2003 - 15.7 million
          2002 - 15.7 million
       Additional paid-in capital                   432.9         237.3
       Retained earnings                          2,101.6       2,143.2
       Accumulated other comprehensive loss        (192.4)       (190.2)
                                                 --------      --------
    TOTAL STOCKHOLDERS' EQUITY                    2,221.8       2,063.5
                                                 --------      --------
    TOTAL LIABILITIES AND STOCKHOLDERS'
       EQUITY                                    $7,758.7      $7,388.9
                                                 ========      ========

   SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED).


                                      4







                   NEWELL RUBBERMAID INC. AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                          (Unaudited, in millions)

   
   
                                                                                  Quarter Ended March 31,
                                                                                    2003           2002
                                                                                    ----           ----
                                                                                             
       OPERATING ACTIVITIES:
       Net income (loss)                                                            $16.0       ($464.0)
       Adjustments to reconcile net income (loss)
          to net cash provided by operating activities:
          Depreciation and amortization                                              65.1          68.0
          Noncash restructuring charges                                              44.6           3.8
          Deferred income taxes                                                     (10.6)         35.6
          Cumulative effect of accounting change                                        -         514.9
          Loss on sale of business                                                   21.2             -
          Other                                                                      17.0           5.8
       Changes in accounts excluding the
          effects of acquisitions:
          Accounts receivable                                                       128.6          95.7
          Inventories                                                               (88.1)        (50.0)
          Other current assets                                                        9.4         (12.6)
          Accounts payable                                                           48.0          28.7
          Accrued liabilities and other                                            (210.7)       (103.4)
                                                                                 --------      --------
       NET CASH PROVIDED BY OPERATING ACTIVITIES                                     40.5         122.5
                                                                                 --------      --------
       INVESTING ACTIVITIES:
       Acquisitions, net of cash acquired                                          (452.3)         11.3
       Expenditures for property, plant and equipment                               (93.2)        (36.0)
       Disposals of noncurrent assets and other                                       7.5           3.4
                                                                                 --------      --------
       NET CASH USED IN INVESTING ACTIVITIES                                       (538.0)        (21.3)
                                                                                 --------      --------
       FINANCING ACTIVITIES:
       Proceeds from issuance of debt                                               619.3         515.1
       Proceeds from issuance of stock                                              200.1             -
       Payments on notes payable and long-term debt                                (312.0)       (561.1)
       Cash dividends                                                               (57.7)        (56.0)
       Proceeds from exercised stock options and other                                2.0           3.8
                                                                                 --------      --------
       NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                          451.7         (98.2)
       Exchange rate effect on cash                                                   0.9           0.4
                                                                                 --------      --------
       (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                             (44.9)          3.4
       Cash and cash equivalents at beginning of year                                55.1           6.8
                                                                                 --------      --------
       CASH AND CASH EQUIVALENTS AT END OF PERIOD                                   $10.2         $10.2
                                                                                 ========      ========

     SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED).
   

                                                                5







                   NEWELL RUBBERMAID INC. AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (Unaudited)

   NOTE 1 - BASIS OF PRESENTATION

   The accompanying unaudited consolidated financial statements of Newell
   Rubbermaid Inc. (collectively with its subsidiaries, the "Company")
   have been prepared pursuant to the rules and regulations of the
   Securities and Exchange Commission, and do not include all the
   information and notes required by generally accepted accounting
   principles for complete financial statements.  In the opinion of
   management, the unaudited consolidated financial statements include
   all adjustments, consisting of only normal recurring accruals,
   considered necessary for a fair presentation of the financial position
   and the results of operations.  It is suggested that these unaudited
   consolidated financial statements be read in conjunction with the
   financial statements and the notes thereto included in the Company's
   latest Annual Report on Form 10-K.

   SEASONAL VARIATIONS:  The Company's product groups are only moderately
   affected by seasonal trends.  The Rubbermaid and Calphalon Home
   business segments typically have higher sales in the second half of
   the year due to retail stocking related to the holiday season; the
   Irwin business segment typically has higher sales in the second and
   third quarters due to an increased level of do-it-yourself projects
   completed in the summer months; and the Sharpie business segment
   typically has higher sales in the second and third quarters due to the
   back-to-school season.  Because these seasonal trends are moderate,
   the Company's consolidated quarterly sales generally do not fluctuate
   significantly.

   RECENT ACCOUNTING PRONOUNCEMENTS:  In June 2002, the Financial
   Accounting Standards Board (FASB) issued Statement of Financial
   Accounting Standard No. 146 (FAS 146), "Accounting for Costs
   Associated with Exit or Disposal Activities."  FAS 146 addresses
   financial accounting and reporting for costs associated with exit or
   disposal activities included in restructurings.  This Statement
   eliminates the definition and requirements for recognition of exit
   costs as defined in EITF Issue 94-3, and requires that liabilities for
   exit activities be recognized when incurred instead of at the exit
   activity commitment date.  Additionally, FAS 146 requires recognition
   of one-time severance benefits that require employees to render future
   service beyond a minimum retention period over the future service
   period. The Company adopted the provisions of FAS 146, effective
   January 1, 2003.  With respect to severance benefits, the Company
   believes the majority of its severance agreements require only a
   minimum or no retention period or are made pursuant to pre-existing
   plans as defined by Statement of Financial Accounting Standard No. 112
   (FAS 112), "Employers' Accounting for Postemployment Benefits."



                                      6







   NOTE 2 - CHANGES IN ACCOUNTING PRINCIPLE

   Effective January 1, 2002, the Company adopted Statement of Financial
   Accounting Standard No. 142 (FAS 142), "Goodwill and Other Intangible
   Assets."  Pursuant to the adoption of FAS 142, the Company performed
   the required impairment tests of goodwill and indefinite lived
   intangible assets and recorded a pre-tax goodwill impairment charge of
   $538.0 million, $514.9 million net of tax, in the first quarter of
   2002.  In determining the goodwill impairment, the Company measured
   the impairment loss as the excess of the carrying amount of goodwill
   (which included the carrying amount of trademarks) over the implied
   fair value of goodwill (which excluded the fair value of identifiable
   trademarks).  The Company conducts annual impairment tests and will
   also test for impairment if events or circumstances occur subsequent
   to the Company's annual impairment tests that would more likely than
   not reduce the fair value of a reporting unit below its carrying
   amount.  There are no impairment charges anticipated for 2003.

   A summary of changes in the Company's goodwill during the three months
   ended March 31, 2003 is as follows (IN MILLIONS):

        Balance at December 31, 2002         $1,847.3
        Acquisitions                            368.5
        Other (primarily foreign exchange)        1.9
                                             --------
        Balance at March 31, 2003            $2,217.7
                                             ========


   NOTE 3 - ACQUISITIONS AND DIVESTITURES

   ACQUISITIONS

   Effective January 1, 2003, the Company completed its acquisition of
   American Saw & Mfg. Co. (Lenox), a leading manufacturer of power tool
   accessories and hand tools marketed under the Lenox brand.  The
   purchase price was approximately $450 million.  This purchase marks
   the continued expansion and enhancement of the Company's product lines
   and customer base in the $12 billion global power tool accessories and
   hand tools market and strengthens the company's platform in the
   professional and fast growing "do-it-yourself" channels.  Lenox had
   2002 net sales of $185.4 million and is included in the Irwin
   operating segment.  The Company is in the process of obtaining third
   party valuations of certain financial positions; thus, the allocation
   of the purchase price is preliminary.

   On April 30, 2002, the Company completed the purchase of American Tool
   Companies, Inc. (American Tool), a leading manufacturer of hand tools
   and power tool accessories.  The Company had previously held a 49.5%
   stake in American Tool, which had been accounted for under the equity
   method prior to acquisition.  The purchase price was $467.0 million,


                                      7







   which included $197 million for the majority 50.5% ownership stake,
   the repayment of $243 million in American Tool debt and $27 million of
   transaction costs.

   The 2003 and 2002 transactions were accounted for as purchases;
   therefore, results of operations are included in the accompanying
   Consolidated Financial Statements since their respective acquisition
   dates.  The acquisition costs for the 2003 and 2002 acquisitions were
   allocated on a preliminary basis to the fair market value of the
   assets acquired and liabilities assumed.  The Company's final
   integration plans may include exit costs for certain plants and
   product lines and employee termination costs.  The final adjustments
   to the purchase price allocations are not expected to be material to
   the Consolidated Financial Statements.

   The Company continues to formulate integration plans for Lenox and
   other acquisitions.  In 2003, integration plans for acquired
   businesses resulted in integration plan liabilities of $3.8 million
   for facility and other exit costs, $3.2 million for employee severance
   and termination benefits and $0.5 million for other pre-acquisition
   contingencies.  The purchase prices for the 2003 and 2002 acquisitions
   have been allocated on a preliminary basis to the fair market value of
   the assets acquired and liabilities assumed.

   The unaudited consolidated results of operations on a pro forma basis,
   as though the 2003 and 2002 acquisitions of Lenox and American Tool,
   respectively, had been completed on January 1, 2002, are as follows
   for the quarter ended March 31, (IN MILLIONS, EXCEPT PER SHARE
   AMOUNTS):

                                                  2003        2002
                                                  ----        ----
   Net sales                                    $1,736.4    $1,746.8
   Income before accounting change                 $16.0       $55.5
   Basic earnings per share before accounting
     change                                         $0.06       $0.21
   Net income (loss)                               $16.0     ($459.4)
   Basic earnings (loss) per share                  $0.06      ($1.72)

   DIVESTITURES

   On March 27, 2003, the Company completed the sale of its Cosmolab
   business, a division of the Sharpie segment, for approximately $13.0
   million.  The Cosmolab business had annual net sales of approximately
   $50 million.  The Company used the proceeds from the sale to reduce
   its commercial paper borrowings.  The Company recorded a pre-tax loss
   on the sale of $21.2 million in the first quarter of 2003 as a
   component of Other, net in the Consolidated Statement of Operations.





                                      8







   NOTE 4 - RESTRUCTURING COSTS

   The Company continues to record restructuring charges associated with
   the Company's strategic restructuring plan announced on May 3, 2001.
   Through this restructuring plan, management intends to streamline the
   Company's supply chain to enable it to be the best cost global
   provider throughout the Company's product portfolio.  The plan
   includes reducing worldwide headcount and consolidating duplicate
   manufacturing facilities over a three-year period beginning in 2001.
   In the first three months of 2003, the Company incurred facility exit
   costs and employee severance and termination benefit costs for
   approximately 2,500 employees, as described in the table below.  Under
   the 2001 restructuring plan, 62 facilities have been exited and
   headcount has been reduced by 7,300 employees.

   Pre-tax restructuring costs consisted of the following for the quarter
   ended March 31, (IN MILLIONS):

                                                      2003       2002
                                                      ----       ----
   Facility and other exit costs                     $31.8        $3.0
   Employee severance and termination benefits        26.7         6.3
   Exited contractual commitments                      1.2         0.4
                                                     -----        ----
      Total Restructuring Costs                      $59.7        $9.7
                                                     =====        ====

   Restructuring provisions were determined based on estimates prepared
   at the time the restructuring actions were approved by management, and
   also include amounts recognized as incurred.  Cash paid for
   restructuring activities was $20.6 million and $11.7 million in the
   first three months of 2003 and 2002, respectively.  A summary of the
   Company's restructuring plan reserves is as follows (IN MILLIONS):

   
   

                                                       12/31/01                          Costs         3/31/02
                                                       Balance         Provision       Incurred        Balance
                                                       --------        ---------       --------        -------
                                                                                           
      Facility and other exit costs                      $20.1            $3.0           ($5.1)          $18.0
      Employee severance and termination benefits          6.2             6.3            (7.7)            4.8
      Exited contractual commitments                       1.9             0.4            (0.6)            1.7
                                                         -----            ----            ----           -----
         Total Restructuring Costs                       $28.2            $9.7          ($13.4)          $24.5
                                                         =====            ====           =====           =====









                                                                9







                                                       12/31/02                          Costs         3/31/03
                                                       Balance         Provision       Incurred        Balance
                                                       --------        ---------       --------        -------
      Facility and other exit costs                      $36.1            $31.8         ($37.0)           $30.9
      Employee severance and termination benefits         41.1             26.7          (15.5)            52.3
      Exited contractual commitments                       2.1              1.2           (0.1)             3.2
                                                         -----            -----          -----            -----
         Total Restructuring Costs                       $79.3            $59.7         ($52.6)           $86.4
                                                         =====            =====          =====            =====
   

   The facility and other exit cost reserves of $30.9 million at March
   31, 2003 are primarily related to future minimum lease payments on
   vacated facilities and closure costs related to 55 facilities and
   administrative offices.

   In the first quarter of 2003, the Company announced its intention to
   close one of its manufacturing facilities in the Calphalon Home
   operating segment by the end of 2003.  As a result of this decision,
   the Company evaluated its long-lived assets, primarily property, plant
   and equipment, for impairment and recorded a non-cash restructuring
   charge of $29.0 million.  The amount of the impairment was determined
   using a discounted cash flow analysis.

   Severance reserves of $52.3 million at March 31, 2003 are primarily
   related to the employees of the exited facilities.

   NOTE 5 - INVENTORIES

   Inventories are stated at the lower of cost or market value.  The
   components of inventories, net of LIFO reserve, were as follows (IN
   MILLIONS):

                                         March 31,  December 31,
                                           2003         2002
                                           ----         ----
       Materials and supplies              $312.5       $308.8
       Work in process                      203.2        174.9
       Finished products                    769.7        712.5
                                         --------     --------
                                         $1,285.4     $1,196.2
                                         ========     ========











                                     10







   NOTE 6 - LONG-TERM DEBT AND EQUITY

   The following is a summary of long-term debt (IN MILLIONS):

                                           March 31,  December 31,
                                             2003         2002
                                             ----         ----
       Medium-term notes                   $1,396.4      $1,680.9
       Commercial paper                       749.9         140.0
       Preferred debt securities              450.0         450.0
       Other long-term debt                     9.2           9.7
                                           --------      --------
          Total debt                        2,605.5       2,280.6
                                           --------      --------
       Current portion of long-term debt     (227.9)       (424.0)
                                           --------      --------
          Long-term Debt                   $2,377.6      $1,856.6
                                           ========      ========


   On February 24, 2003, the Company terminated certain interest rate
   swap agreements prior to their scheduled maturities and received cash
   of $21.0 million.  Of this amount, $17.3 million represents the fair
   value of the swaps that were terminated and the remainder represents
   interest receivable on the swaps.  The cash received relating to the
   fair value of the swaps was included as an operating activity in the
   Consolidated Statement of Cash Flows.  As of March 31, 2003, the
   unamortized gain of $16.9 million on the terminated interest rate
   swaps is accounted for as long-term debt (of which $4.4 million is
   classified as current).  The unamortized gain will be amortized as a
   reduction to interest expense over the remaining term of the
   underlying debt.

   On January 10, 2003, the Company completed the sale of 6.67 million
   shares of its common stock at a public offering price of $30.10 per
   share pursuant to a shelf registration statement filed with the
   Securities and Exchange Commission.  Total proceeds from the sale were
   approximately $200.8 million, resulting in net proceeds to the
   Company, before expenses, of $200.1 million.  The proceeds were used
   to reduce the Company's commercial paper borrowings.

   NOTE 7 - FAIR VALUE OF STOCK OPTIONS

   The Company's stock option plans are accounted for under Accounting
   Principles Board Opinion No. 25. As a result, the Company grants fixed
   stock options under which no compensation cost is recognized. Had
   compensation cost for the plans been determined consistent with
   Statement of Financial Accounting Standard No. 123 (FAS 123),
   "Accounting for Stock Based Compensation," the Company's net income
   and earnings per share would have been reduced to the following pro



                                     11







   forma amounts for the quarter ended March 31, (IN MILLIONS, EXCEPT PER
   SHARE DATA):

                                         2003      2002
                                         ----      ----
   Net income (loss):
   As reported                          $16.0     ($464.0)
   Fair value option expense             (3.7)       (4.1)
                                        -----      ------
   Pro forma                            $12.3     ($468.1)

   Basic earnings (loss) per share:
   As reported                          $0.06      ($1.74)
   Pro forma                             0.04       (1.75)

   Diluted earnings (loss) per share:
   As reported                          $0.06      ($1.73)
   Pro forma                             0.04       (1.75)


   Because the FAS 123 method of accounting has not been applied to
   options granted prior to January 1, 1995, the resulting pro forma
   compensation cost may not be representative of that to be expected in
   future years.

   NOTE 8 - EARNINGS PER SHARE

   The calculation of basic and diluted earnings per share for the
   quarter ended March 31, 2003 and 2002, respectively, is shown below
   (IN MILLIONS, EXCEPT PER SHARE DATA):

   
   

                                                                        "In the            Convertible
                                                          Basic          Money"             Preferred            Diluted
                                                         Method        Options(1)         Securities(2)          Method
                                                         ------        ----------         -------------          -------
                                                                                                     
      2003
      ----
      Net income                                          $16.0               -                 -                  $16.0
      Weighted average shares outstanding                 273.6               0.4               -                  274.0
      Income per share                                     $0.06                                                    $0.06

      2002
      ----
      Income before cumulative effect of
         accounting change                                $50.9               -                 -                  $50.9
      Weighted average shares outstanding                 266.8               0.7               -                  267.5
      Earnings per share                                   $0.19                                                    $0.19

      Net loss                                          ($464.0)              -                 -                ($464.0)
      Weighted average shares outstanding                 266.8               0.7               -                  267.5
      Loss per share                                      ($1.74)                                                  ($1.73)



                                                               12







     (1)      The weighted average shares outstanding for 2003 and 2002 exclude the dilutive effect of approximately 5.6
              million and 2.3 million stock options, respectively, because such options had an exercise price in excess of
              the average market value of the Company's common stock during the respective periods.
     (2)      The convertible preferred securities are anti-dilutive in 2003 and 2002, and therefore have been excluded
              from diluted earnings per share.  Had the convertible preferred shares been included in the diluted earnings
              per share calculation, net income would be increased by $4.2 million and $4.4 million in 2003 and 2002,
              respectively, and weighted average shares outstanding would have increased by 9.9 million shares in both
              periods.
   

   NOTE 9 - ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

   Accumulated other comprehensive income (loss) encompasses net after-
   tax unrealized gains or losses on securities available for sale,
   foreign currency translation adjustments, net losses on derivative
   instruments and net minimum pension liability adjustments and is
   recorded within stockholders' equity.  The following table displays
   the components of accumulated other comprehensive income or loss (IN
   MILLIONS):

   
   

                                                Foreign            After-tax          After-tax           Accumulated
                                               Currency           Derivatives          Minimum               Other
                                              Translation           Hedging            Pension           Comprehensive
                                                 Loss                Gain             Liability              Loss
                                                 ----                ----             ---------              ----
                                                                                             
      Balance at December 31, 2002             ($115.1)               $0.4             ($75.5)             ($190.2)
      Current year change                         (8.6)                6.4                  -                 (2.2)
                                               -------                ----             ------               ------
      Balance at March 31, 2003                ($123.7)               $6.8             ($75.5)             ($192.4)
                                                ======                ====              =====               ======
   

   Total comprehensive income (loss) amounted to the following (IN
   MILLIONS):

                                              March 31,        March 31,
                                                2003             2002
                                                ----             ----
   Net income (loss)                            $16.0          ($464.0)
   Foreign currency translation loss             (8.6)           (33.5)
   After-tax derivatives hedging gain             6.4              1.7
                                                -----           ------
                                                $13.8          ($495.8)
                                                =====           ======


   NOTE 10 - INDUSTRY SEGMENT INFORMATION

   The Company manages its business in four operating segments that
   have been named for leading worldwide brands in the Company's product
   portfolio.  In the first quarter of 2003, the Company realigned its
   Eldon and Panex divisions out of its Sharpie and Calphalon Home
   operating segments, respectively, and into its Rubbermaid operating
   segment (prior years' segment data has been reclassified to conform to


                                     13







   the current segment structure).  This realignment reflects the
   Company's focus on building large consumer brands, promoting
   organizational integration and operating efficiencies and aligning the
   businesses with the Company's strategic account management strategy.
   The Company's segment results are as follows (IN MILLIONS):

   
   
                                                                                      2003                    2002
                                                                                      ----                    ----
                                                                                                        
      Net Sales (1) - Quarter Ended March 31,
      --------------------------------------
      Rubbermaid                                                                      $718.0                  $710.1
      Sharpie                                                                          294.4                   301.9
      Irwin                                                                            482.1                   331.1
      Calphalon Home                                                                   241.9                   253.9
                                                                                    --------                --------
                                                                                    $1,736.4                $1,597.0
                                                                                    ========                ========
      Operating Income (2) - Quarter Ended March 31,
      ---------------------------------------------
      Rubbermaid                                                                       $67.4                   $61.0
      Sharpie                                                                           29.8                    25.8
      Irwin                                                                             39.6                    20.0
      Calphalon Home                                                                    11.2                    20.6
      Corporate (3)                                                                     (7.2)                   (7.5)
                                                                                      ------                 -------
                                                                                       140.8                   119.9
      Restructuring Costs                                                              (59.7)                   (9.7)
                                                                                      ------                 -------
                                                                                       $81.1                  $110.2
                                                                                      ======                 =======
      Identifiable Assets - At March 31 and December 31,
      -------------------------------------------------
      Rubbermaid                                                                    $1,884.3                $1,847.2
      Sharpie                                                                          912.3                   991.5
      Irwin                                                                          1,334.6                 1,226.4
      Calphalon Home                                                                   662.2                   709.8
      Corporate (4)                                                                  2,965.3                 2,614.0
                                                                                    --------                --------
                                                                                    $7,758.7                $7,388.9
                                                                                    ========                ========













                                                               14







      GEOGRAPHIC AREA INFORMATION                                                     2003                    2002
                                                                                      ----                    ----
      Net Sales - Quarter Ended March 31,
      ----------------------------------
      United States                                                                 $1,235.2                $1,174.2
      Canada                                                                            74.4                    63.7
                                                                                    --------                --------
        North America                                                                1,309.6                 1,237.9
      Europe                                                                           346.9                   292.2
      Central and South America                                                         49.4                    47.9
      All other                                                                         30.5                    19.0
                                                                                    --------                --------
                                                                                    $1,736.4                $1,597.0
                                                                                    ========                ========
      Operating Income - Quarter Ended March 31,
      -----------------------------------------
      United States                                                                    $72.0                   $92.5
      Canada                                                                            10.0                     4.3
                                                                                    --------                --------
        North America                                                                   82.0                    96.8
      Europe                                                                            (6.2)                    6.9
      Central and South America                                                          2.1                     2.8
      All other                                                                          3.2                     3.7
                                                                                    --------                --------
                                                                                       $81.1                  $110.2
                                                                                    ========                ========
      Identifiable Assets (5) - At March 31 and December 31,
      -----------------------------------------------------
      United States                                                                 $5,557.0                $5,151.0
      Canada                                                                           110.4                   115.7
                                                                                    --------                --------
        North America                                                                5,667.4                 5,266.7
      Europe                                                                         1,772.6                 1,802.0
      Central and South America                                                        219.8                   224.4
      All other                                                                         98.9                    95.8
                                                                                    --------                --------
                                                                                    $7,758.7                $7,388.9
                                                                                    ========                ========

     (1)      All intercompany transactions have been eliminated.  Sales to Wal*Mart Stores, Inc. and subsidiaries amounted
              to approximately 15% and 16% of consolidated net sales in the first quarter of 2003 and 2002, respectively.
              Sales to no other customer exceeded 10% of consolidated net sales for either period.
     (2)      Operating income is net sales less cost of products sold and selling, general and administrative expenses.
              Certain headquarters expenses of an operational nature are allocated to business segments and geographic
              areas primarily on a net sales basis. Trade names amortization is considered a corporate expense and not
              allocated to business segments.
     (3)      Corporate operating expenses consist primarily of administrative costs that cannot be allocated to a
              particular segment.
     (4)      Corporate assets primarily include trade names and goodwill, equity investments and deferred tax assets.
     (5)      Transfers of finished goods between geographic areas are not significant.
   


                                                               15







   NOTE 11 - CONTINGENCIES

   The Company is involved in legal proceedings in the ordinary course of
   its business.  These proceedings include claims for damages arising
   out of use of the Company's products, allegations of infringement of
   intellectual property, commercial disputes and employment related
   matters, as well as environmental matters.  Some of the legal
   proceedings include claims for punitive as well as compensatory
   damages, and a few proceedings purport to be class actions.

   Although management of the Company cannot predict the ultimate outcome
   of these legal proceedings with certainty, it believes that the
   ultimate resolution of the Company's legal proceedings, including any
   amounts it may be required to pay in excess of amounts reserved, will
   not have a material effect on the Company's financial statements.

   In the normal course of business and as part of its acquisition and
   divestiture strategy, the Company may provide certain representation
   and indemnifications related to legal, environmental, product
   liability, tax or other types of issues.  Based on the nature of these
   representations and indemnifications, it is not possible to predict
   the maximum potential payments under all of these agreements due to
   the conditional nature of the Company's obligations and the unique
   facts and circumstances involved in each particular agreement.
   Historically, payments made by the Company under these agreements did
   not have a material effect on the Company's business, financial
   condition or results of operation.

   As of March 31, 2003, the Company has identified and quantified
   exposures under these representations and indemnifications of
   approximately $44.0 million, which expire in 2006.  As of March 31,
   2003, no amounts have been recorded on the balance sheet related to
   these indemnifications, as the risk of loss is considered remote.

   NOTE 12 - SUBSEQUENT EVENTS

   A $1.0 billion universal shelf registration statement became effective
   in April 2003 under which debt and equity securities may be issued.
   No debt or equity securities have been issued under this shelf
   registration statement.














                                     16







   PART I.   FINANCIAL INFORMATION

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

   Results of Operations
   ---------------------

   The following table sets forth for the periods indicated items from
   the Consolidated Statements of Operations as a percentage of net sales
   for the three months ended March 31:

                                                      2003         2002
                                                      ----         ----
   Net sales                                         100.0%       100.0%
   Cost of products sold                              73.3         73.8
                                                     -----        -----
   GROSS INCOME                                       26.7         26.2
   Selling, general and
     administrative expenses                          18.6         18.7
   Restructuring costs                                 3.4          0.6
                                                     -----        -----
   OPERATING INCOME                                    4.7          6.9
   Nonoperating expenses:
      Interest expense                                 1.8          1.6
      Other, net                                       1.5          0.5
                                                     -----        -----
   Net nonoperating expenses                           3.3          2.1
   INCOME BEFORE INCOME TAXES
         AND CUMULATIVE EFFECT OF
         ACCOUNTING CHANGE                             1.4          4.8
   Income taxes                                        0.5          1.6
                                                     -----        -----
   NET INCOME BEFORE CUMULATIVE
      EFFECT OF ACCOUNTING CHANGE                      0.9          3.2
   Cumulative effect of accounting change                -        (32.3)
                                                     -----        -----
   NET INCOME / (LOSS)                                 0.9%       (29.1)%
                                                     =====        =====


                    Three Months Ended March 31, 2003 vs.
                      Three Months Ended March 31, 2002
                    -------------------------------------

   Net sales for the three months ended March 31, 2003 (first quarter)
   were $1,736.4 million, representing an increase of $139.4 million, or
   8.7%, from $1,597.0 million in the comparable quarter of 2002.  The
   increase resulted from sales contributions from American Tool
   Companies, Inc. (American Tool) (acquired April 2002) of $105.4


                                     17







   million and American Saw & Mfg. Co. (Lenox) (acquired January 2003) of
   $47.6 million.

   Gross income as a percentage of net sales in the first quarter of 2003
   was 26.7%, or $463.4 million, versus 26.2%, or $419.1 million, in the
   comparable quarter of 2002.  The improvement in gross income is
   primarily related to the Company's productivity initiative, higher
   margins from the Company's new products and the acquisition of Lenox
   which generates higher gross income than the Company's average,
   partially offset by increased prices for certain raw materials and
   unfavorable product mix at certain businesses.

   Selling, general and administrative expenses (SG&A) in the first
   quarter of 2003 were 18.6% of net sales, or $322.6 million, versus
   18.7%, or $299.2 million, in the comparable quarter of 2002.  The
   increase in SG&A is primarily the result of the American Tool and
   Lenox acquisitions and planned investments in marketing initiatives,
   including the Company's Strategic Account Management Program and
   Phoenix Program, supporting the Company's brand portfolio and
   strategic account strategy.

   The Company recorded pre-tax strategic restructuring charges of $59.7
   million ($40.3 million after taxes) and $9.7 million ($6.4 million
   after tax) in the first quarter of 2003 and 2002, respectively.  The
   2003 first quarter pre-tax charge included $31.8 million of facility
   and other exit costs, $26.7 million of employee severance and
   termination benefits, and $1.2 million in other restructuring costs.
   The 2002 first quarter pre-tax charge included $3.4 million of
   facility and other exit costs and $6.3 million of employee severance
   and termination benefits.  See Note 4 to the Consolidated Financial
   Statements (Unaudited) for further information on the strategic
   restructuring plan.

   Operating income in the first quarter of 2003 was 4.7% of net sales,
   or $81.1 million, versus operating income of 6.9% or $110.2 million,
   in the comparable quarter of 2002.  Operating income includes
   restructuring charges of $59.7 million ($40.3 million after taxes) and
   $9.7 million ($6.4 million after taxes) in the first quarter of 2003
   and 2002, respectively.  The decrease in operating margins is
   primarily the result of restructuring charges to streamline the
   Company's supply chain.

   Net nonoperating expenses in the first quarter of 2003 were 3.3% of
   net sales, or $57.3 million, versus of 2.1%, or $33.0 million, in the
   comparable quarter of 2002.  The increase in expenses is primarily
   related to the $21.2 million non-cash pre-tax loss recognized on the
   sale of the Cosmolab business in March 2003.  See Note 3 to the
   Consolidated Financial Statements (Unaudited) for additional details.

   The effective tax rate was 32.5% in the first quarter of 2003 versus
   34.0% in the first quarter of 2002.  This lower rate reflects the
   benefit of the full year impact of 2002 tax rate initiatives.

                                     18







   Net income before cumulative effect of accounting change for the first
   quarter of 2003 was $16.0 million, compared to $50.9 million in the
   first quarter of 2002. Diluted earnings per share before cumulative
   effect of accounting change were $0.06 in the first quarter of 2003
   compared to $0.19 in the first quarter of 2002.  The decrease in net
   income and earnings per share before cumulative effect of accounting
   change was primarily due to increased restructuring charges to
   streamline the Company's supply chain and the loss recognized on the
   sale of the Cosmolab business.

   Net income for the first quarter of 2003 was $16.0 million, compared
   to net loss of $464.0 million in the first quarter of 2002. Diluted
   earnings per share based on net income (loss) were $0.06 in the first
   quarter of 2003 compared to ($1.73) in the first quarter of 2002.  The
   difference in net income and diluted earnings per share is primarily
   the result of the $538.0 million, $514.9 million net of tax,
   cumulative effect of an accounting change adjustment related to the
   Company's adoption of FAS 142 as discussed in Note 2 to the
   Consolidated Financial Statements (Unaudited).

   BUSINESS SEGMENT OPERATING RESULTS:

   Net Sales in the four segments in which the Company operates were as
   follows for the quarter ended March 31, (IN MILLIONS):

                                           2003       2002     % Change
                                           ----       ----     --------
   Rubbermaid                              $718.0     $710.1       1.1%
   Sharpie                                  294.4      301.9      (2.5)%
   Irwin                                    482.1      331.1      45.6%
   Calphalon Home                           241.9      253.9      (4.7)%
                                         --------   --------      ----
         Total Net Sales (1)             $1,736.4   $1,597.0       8.7%
                                         ========   ========      ====

   Operating Income by segment were as follows for the quarter ended
   March 31, (IN MILLIONS):

                                           2003       2002     % Change
                                           ----       ----     --------
   Rubbermaid                              $67.4       $61.0     10.4%
   Sharpie                                  29.8        25.8     15.5%
   Irwin                                    39.6        20.0     98.0%
   Calphalon Home                           11.2        20.6    (45.6)%
                                           -----      ------    -----
                                           148.0       127.4     16.2%
   Corporate Costs (2)                      (7.2)       (7.5)
   Restructuring Costs                     (59.7)       (9.7)
                                           -----      ------
         Total Operating Income (3)        $81.1      $110.2
                                           =====      ======

                                     19







   (1)   All intercompany transactions have been eliminated.  Sales to
         Wal*Mart Stores, Inc. and subsidiaries amounted to
         approximately 15% and 16% of consolidated net sales in the
         first quarter of 2003 and 2002, respectively. Sales to no other
         customer exceeded 10% of consolidated net sales for either
         period.
   (2)   Corporate operating expenses consist primarily of
         administrative costs that cannot be allocated to a particular
         segment.
   (3)   Operating income is net sales less cost of products sold and
         selling, general and administrative expenses. Certain
         headquarters expenses of an operational nature are allocated to
         business segments and geographic areas primarily on a net sales
         basis. Trade names amortization is considered a corporate
         expense and not allocated to business segments.

   RUBBERMAID

   Net sales for the first quarter of 2003 were $718.0 million, an
   increase of $7.9 million, or 1.1%, from $710.1 million in the first
   quarter of 2002.  The 1.1% sales growth was primarily due to 4.0%
   sales growth at the Rubbermaid Home Products division, partially
   offset by a 2.7% sales decline at Graco.  The decline at Graco was
   primarily due to an increase in competitive pressures.  The primary
   reasons for the overall sales increase were sales gains at strategic
   accounts and new product introductions, such as the Rubbermaid
   TakeAlongs{R} and Stain Shield{TM}, partially offset by product price
   reductions.

   Operating income for the first quarter of 2003 was $67.4 million, an
   increase of $6.4 million, or 10.4%, from $61.0 million in the first
   quarter of 2002.  The increase is primarily related to productivity
   improvements and streamlining initiatives.

   SHARPIE

   Net sales for the first quarter of 2003 were $294.4 million, a
   decrease of $7.5 million, or 2.5%, from $301.9 million in the first
   quarter of 2002.  The 2.5% sales decline was caused by a 5.5% sales
   decline at Sanford North America.

   Operating income for the first quarter of 2003 was $29.8 million, an
   increase of $4.0 million, or 15.5%, from $25.8 million in the first
   quarter of 2002.  The increase is primarily related to mix management
   and increased margin from new products, partially offset by continued
   investments in divisional growth initiatives.

   IRWIN

   Net sales for the first quarter of 2003 were $482.1 million, an
   increase of $151.0 million, or 45.6%, from $331.1 million in the first
   quarter of 2002.  The increase in net sales for the first quarter of

                                     20







   2003 was primarily due to $105.4 million and $47.6 million in sales
   from the American Tool and Lenox acquisitions, respectively.

   Operating income for the first quarter of 2003 was $39.6 million, an
   increase of $19.6 million, or 98.0%, from $20.0 million in the first
   quarter of 2002.  The increase in operating income was primarily due
   to $11.7 million of operating income from the Lenox acquisition, $4.9
   million of operating income from the American Tool acquisition and
   cost savings from productivity initiatives.

   CALPHALON HOME

   Net sales for the first quarter of 2003 were $241.9 million, a
   decrease of $12.0 million, or 4.7%, from $253.9 million in the first
   quarter of 2002.  The decrease in sales was primarily attributable to
   the Burnes picture frame business, which lost sales primarily due to a
   planned exit from certain high risk customers, partially offset by an
   8.3% sales increase at the Calphalon division.

   Operating income for the first quarter of 2003 was $11.2 million, a
   decrease of $9.4 million, or 45.6%, from $20.6 million in the first
   quarter of 2002.  The decrease in operating income was due primarily
   to lower sales at Burnes and unfavorable product mix.

   Liquidity and Capital Resources
   -------------------------------

   Sources:

   The Company's primary sources of liquidity and capital resources
   include cash provided from operations and use of available borrowing
   facilities.

   Cash provided from operating activities in the first three months
   ended March 31, 2003 was $40.5 million compared to $122.5 million for
   the comparable period of 2002.  The decrease in cash provided from
   operating activities was due primarily to increased cash restructuring
   charges and inventory levels.   The increased inventory levels were
   the result of increased safety stock related to restructuring programs
   and new product launches and lower than expected sales at the
   Company's Burnes picture frame division.

   In the first three months of 2003, the Company received proceeds from
   the issuance of debt of $619.3 million compared to $515.1 million in
   the year ago period.

   On January 10, 2003, the Company completed the sale of 6.67 million
   shares of its common stock at a public offering price of $30.10 per
   share pursuant to a shelf registration statement filed with the
   Securities and Exchange Commission.  Total proceeds from the sale were

                                     21







   approximately $200.8 million, resulting in net proceeds to the
   Company, before expenses, of $200.1 million.  The proceeds were used
   to reduce the Company's commercial paper borrowings.

   The Company has a $1.0 billion universal shelf registration statement
   that became effective in April 2003 under which debt and equity
   securities may be issued.  No debt or equity securities have been
   issued under this shelf registration statement.

   Uses:

   The Company's primary uses of liquidity and capital resources include
   acquisitions, dividend payments and capital expenditures.

   Cash used for acquisitions was $452.3 million for the first three
   months of 2003 and is related primarily to the acquisition of Lenox,
   which was funded through the issuance of commercial paper.  In the
   first three months of 2002, the Company received net proceeds of
   approximately $11.3 million related to post-acquisition settlements on
   prior transactions.

   On March 27, 2003, the Company completed the sale of its Cosmolab
   business, a division of the Sharpie segment.  The Company received
   cash proceeds of $7.5 million related to the Cosmolab transaction.
   The Company used the proceeds from the sale to reduce its commercial
   paper borrowings.

   In the first three months of 2003, the Company made payments on long-
   term debt, net of proceeds, of $312.0 million compared to $561.1
   million in the year ago period.

   On January 10, 2003, the Company received proceeds from the issuance
   of stock of $200.1 million.  The proceeds received were used to reduce
   the Company's commercial paper borrowings.  Refer to Note 6 in the
   Consolidated Financial Statements (Unaudited) for further information.

   Cash used for restructuring activities was $20.6 million and $11.7
   million in the first three months of 2003 and 2002, respectively.
   Such cash payments represent primarily employee termination benefits.

   Capital expenditures were $93.2 million and $36.0 million in the first
   three months of 2003 and 2002, respectively.  The increase in capital
   expenditures is primarily due to the Company's increased investment in
   new product development and productivity initiatives.

   Aggregate dividends paid were $57.7 million and $56.0 million during
   the first three months of 2003 and 2002, respectively.

   Retained earnings decreased in the first three months of 2003 by $41.6
   million.  The reduction in retained earnings is due to cash dividends
   paid on common stock, partially offset by current year earnings.



                                     22







   Working capital at March 31, 2003 was $731.1 million compared to
   $465.6 million at December 31, 2002.  The current ratio at March 31,
   2003 was 1.32:1 compared to 1.18:1 at December 31, 2002.  The increase
   in working capital and the current ratio is due to the American Tool
   and Lenox acquisitions, and a reduction in the current portion of
   long-term debt.

   Total debt to total capitalization (total debt is net of cash and cash
   equivalents, and total capitalization includes total debt, company-
   obligated mandatorily redeemable convertible preferred securities of a
   subsidiary trust and stockholders' equity) was .49:1 at March 31, 2003
   and .47:1 at December 31, 2002.

   The Company believes that cash provided from operations and available
   borrowing facilities will continue to provide adequate support for the
   cash needs of existing businesses; however, certain events, such as
   significant acquisitions, could require additional external financing.

   Market Risk
   -----------

   The Company's market risk is impacted by changes in interest rates,
   foreign currency exchange rates, and certain commodity prices.
   Pursuant to the Company's policies, natural hedging techniques and
   derivative financial instruments may be utilized to reduce the impact
   of adverse changes in market prices. The Company does not hold or
   issue derivative instruments for trading purposes.

   The Company's primary market risk is foreign exchange and interest
   rate exposure.

   The Company manages interest rate exposure through its conservative
   debt ratio target and its mix of fixed and floating rate debt.
   Interest rate swaps may be used to adjust interest rate exposures when
   appropriate based on market conditions, and, for qualifying hedges,
   the interest differential of swaps is included in interest expense.

   The Company's foreign exchange risk management policy emphasizes
   hedging anticipated intercompany and third party commercial
   transaction exposures of one-year duration or less. The Company
   focuses on natural hedging techniques of the following form:

         *   offsetting or netting of like foreign currency flows,
         *   structuring foreign subsidiary balance sheets with
             appropriate levels of debt to reduce subsidiary net
             investments and subsidiary cash flows subject to conversion
             risk,
         *   converting excess foreign currency deposits into U.S.
             dollars or the relevant functional currency and
         *   avoidance of risk by denominating contracts in the
             appropriate functional currency.



                                     23







   In addition, the Company utilizes forward contracts and purchased
   options to hedge commercial and intercompany transactions. Gains and
   losses related to qualifying hedges of commercial transactions are
   deferred and included in the basis of the underlying transactions.
   Derivatives used to hedge intercompany transactions are marked to
   market with the corresponding gains or losses included in the
   consolidated statements of operations.

   Due to the diversity of its product lines, the Company does not have
   material sensitivity to any one commodity. The Company manages
   commodity price exposures primarily through the duration and terms of
   its vendor contracts.

   The amounts shown below represent the estimated potential economic
   loss that the Company could incur from adverse changes in either
   interest rates or foreign exchange rates using the value-at-risk
   estimation model.  The value-at-risk model uses historical foreign
   exchange rates and interest rates to estimate the volatility and
   correlation of these rates in future periods.  It estimates a loss in
   fair market value using statistical modeling techniques and including
   substantially all market risk exposures (specifically excluding
   equity-method investments).  The fair value losses shown in the table
   below have no impact on results of operations or financial condition
   at March 31, 2003 as they represent hypothetical not realized losses.
   The following table indicates the calculated amounts for each of the
   quarters ended March 31, (IN MILLIONS):

                        2003   March 31,   2002    March 31, Confidence
       Market Risk     Average    2003    Average    2002       Level
       -----------     -------  --------  -------  --------   ---------
   Interest rates      $21.8      $21.8   $18.2     $15.3         95%
   Foreign exchange     $1.7       $1.7    $0.3      $0.2         95%

   The 95% confidence interval signifies the Company's degree of
   confidence that actual losses would not exceed the estimated losses
   shown above.  The amounts shown here disregard the possibility that
   interest rates and foreign currency exchange rates could move in the
   Company's favor.  The value-at-risk model assumes that all movements
   in these rates will be adverse.  Actual experience has shown that
   gains and losses tend to offset each other over time, and it is highly
   unlikely that the Company could experience losses such as these over
   an extended period of time.  These amounts should not be considered
   projections of future losses, because actual results may differ
   significantly depending upon activity in the global financial markets.


   FORWARD LOOKING STATEMENTS

   Forward-looking statements in this Report are made in reliance upon
   the safe harbor provisions of the Private Securities Litigation Reform
   Act of 1995. Such forward-looking statements may relate to, but are


                                     24







   not limited to, such matters as sales, income, earnings per share,
   return on equity, return on invested capital, capital expenditures,
   working capital, dividends, capital structure, debt to capitalization
   ratios, interest rates, internal growth rates, impact of changes in
   accounting standards, pending legal proceedings and claims (including
   environmental matters), future economic performance, operating income
   improvements, synergies, management's plans, goals and objectives for
   future operations and growth or the assumptions relating to any of the
   forward-looking statements. The Company cautions that forward-looking
   statements are not guarantees because there are inherent difficulties
   in predicting future results. Actual results could differ materially
   from those expressed or implied in the forward-looking statements.
   Factors that could cause actual results to differ include, but are not
   limited to, those matters set forth in this Report and Exhibit 99.1 of
   this Report.






































                                     25







   PART I.   FINANCIAL INFORMATION

   ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

   The information required by this item is incorporated herein by
   reference to the section entitled "Market Risk" in the Company's
   Management's Discussion and Analysis of Results of Operations and
   Financial Condition (Part I, Item 2).

   PART I.   FINANCIAL INFORMATION

   ITEM 4.   CONTROLS AND PROCEDURES

   (a)   Within 90 days prior to the date of this report, the Company
         carried out an evaluation - under the supervision and with the
         participation of the Company's management, including the Chief
         Executive Officer and the Chief Financial Officer - of the
         effectiveness of the design and operation of the Company's
         disclosure controls and procedures pursuant to Exchange Act
         Rule 13a-15.  Based on that evaluation, the Company's Chief
         Executive Officer and the Chief Financial Officer have
         concluded that the Company's disclosure controls and procedures
         are effective.

   (b)   There have been no significant changes in the Company's
         internal controls or in other factors that could affect these
         controls subsequent to the date of the evaluation described in
         the preceding paragraph.

   PART II.  OTHER INFORMATION

   ITEM 1.   LEGAL PROCEEDINGS

   Information required under this Item is contained above in the Part I.
   Financial Information, Item 1 and is incorporated herein by reference.

   ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

         (a)      Exhibits:

                  12.       Statement of Computation of Ratio of Earnings
                            to Fixed Charges

                  99.1.     Safe Harbor Statement

                  99.2.     Certification of Chief Executive Officer
                            Pursuant to 18 U.S.C. Section 1350, as
                            Adopted Pursuant to Section 906 of the
                            Sarbanes-Oxley Act of 2002

                  99.3.     Certification of Chief Financial Officer
                            Pursuant to 18 U.S.C. Section 1350, as

                                     26







                            Adopted Pursuant to Section 906 of the
                            Sarbanes-Oxley Act of 2002

         (b)      The following reports on Form 8-K were filed by the
                  Registrant during the quarter ended March 31, 2003:

                       Report on Form 8-K, dated January 8, 2003,
                       reporting the entering into of an Underwriting
                       Agreement with respect to the offering and sale of
                       6,670,000 shares of the Company's common stock.

                       Report on Form 8-K, dated January 10, 2003, that
                       included the filing of a legal opinion with
                       respect to the Company's Registration Statement on
                       Form S-3 (No. 333-88050).

                       Report on Form 8-K, dated January 22, 2003, that
                       included a press release announcing the
                       appointment of Dr. Thomas E. Clarke to the
                       Company's Board of Directors.

                       Report on Form 8-K, dated March 25, 2003, that
                       included the Company's Summary Annual Report for
                       the year ended December 31, 2002.





























                                     27







                                 SIGNATURES
                                 ----------

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


                                 NEWELL RUBBERMAID INC.
                                 Registrant

   Date:  April 30, 2003         /s/ William T. Alldredge
                                 -------------------------------------
                                 William T. Alldredge
                                 President - Corporate Development and
                                   Chief Financial Officer


   Date:  April 30, 2003         /s/ J. Patrick Robinson
                                 -------------------------------------
                                 J. Patrick Robinson
                                 Vice President - Corporate Controller
                                   and Chief Accounting Officer






























                                     28







                                CERTIFICATION

   I, Joseph Galli, Jr., certify that:

   1.    I have reviewed this quarterly report on Form 1O-Q of Newell
         Rubbermaid 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

                                     29







         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:  April 30, 2003


                                                /s/ Joseph Galli, Jr.
                                                -------------------------
                                                Joseph Galli, Jr.
                                                Chief Executive Officer
































                                     30







                                CERTIFICATION

   I, William T. Alldredge, certify that:

   1.    I have reviewed this quarterly report on Form 1O-Q of Newell
         Rubbermaid 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

                                     31







         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:  April 30, 2003


                                           /s/ William T. Alldredge
                                           ------------------------------
                                           William T. Alldredge
                                           Chief Financial Officer

































                                     32