UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10Q

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

                       For Quarter Ended December 31, 2002

                          Commission File No. 001-15401


                            ENERGIZER HOLDINGS, INC.
           -----------------------------------------------------------
             (Exact name of registrant as specified in its charter)

                        MISSOURI               43-1863181
          ------------------------------------------------------------
        (State of Incorporation)     (I.R.S. Employer Identification No.)

            533 MARYVILLE UNIVERSITY DRIVE, ST. LOUIS MISSOURI 63141
          ------------------------------------------------------------
             (Address of principal executive offices)     (Zip Code)

                                 (314) 985-2000
          ------------------------------------------------------------
              (Registrant's telephone number, including area code)


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:  _____
                              ---
Registrant  is  an  accelerated  filer (as defined in Rule 12b-2 of the Exchange
Act).

                         YES:   X     NO:  _____
                              ---

Number  of  shares  of  Energizer  Holdings,  Inc. common stock, $.01 par value,
outstanding  as  of  the  close of business on January 31, 2003:

                                 87,483,543
                          ----------------------------


PART  I  -     FINANCIAL  INFORMATION




                            ENERGIZER HOLDINGS, INC.
                       CONSOLIDATED STATEMENT OF EARNINGS
                                   (CONDENSED)
                        (DOLLARS IN MILLIONS--UNAUDITED)

                                        QUARTER ENDED DECEMBER 31,
                                            2002          2001
                                            ----          ----

                                                     
Net sales . . . . . . . . . . . . . . . . .  $572.4      $567.7

Cost of products sold . . . . . . . . . . .   307.7       305.0
Selling, general and administrative expense    75.6        81.4
Advertising and promotion expense . . . . .    47.2        46.0
Research and development expense. . . . . .     8.8         9.2
Provisions for restructuring. . . . . . . .       -         1.4
Intellectual property rights income . . . .    (6.0)          -
Interest expense. . . . . . . . . . . . . .     4.4         6.2
Other financing items, net. . . . . . . . .    (0.3)        1.3
                                             -------     -------

Earnings before income taxes. . . . . . . .   135.0       117.2

Income taxes. . . . . . . . . . . . . . . .   (48.6)      (46.8)
                                             -------     -------

Net earnings. . . . . . . . . . . . . . . .  $ 86.4      $ 70.4
                                             =======     =======


Basic earnings per share. . . . . . . . . .  $ 0.98      $ 0.77
Diluted earnings per share. . . . . . . . .  $ 0.95      $ 0.76
<FN>

   See accompanying Notes to Condensed Financial Statements





                                   ENERGIZER HOLDINGS, INC.
                                  CONSOLIDATED BALANCE SHEET
                                         (CONDENSED)
                               (DOLLARS IN MILLIONS--UNAUDITED)

                                                          DECEMBER 31,  SEPTEMBER 30, DECEMBER 31,
                                                              2002          2002          2001
                                                               ----          ----          ----
ASSETS

Current  assets
                                                                               
   Cash and cash equivalents                                  $  134.0   $   33.9      $  50.6
   Trade receivables, less allowance for doubtful
       accounts of $7.3, $6.9 and $11.3, respectively            271.3      189.0        256.6
   Inventories
      Raw materials and supplies                                  44.0       44.5         44.3
      Work in process                                             76.8       98.6         76.1
      Finished products                                          175.6      215.9        180.8
                                                              ---------  ---------    ---------
      Total Inventory                                            296.4      359.0        301.2
   Other current assets                                          335.7      306.0        276.5
                                                              ---------  ---------    ---------
      Total current assets                                     1,037.4      887.9        884.9
                                                              ---------  ---------    ---------

Property at cost                                               1,051.5    1,040.3      1,027.2
Accumulated depreciation                                         601.8      584.6        562.8
                                                              ---------  ---------    ---------
                                                                 449.7      455.7        464.4

Other assets                                                     251.2      244.5        239.2
                                                              ---------  ---------    ---------
          Total                                               $1,738.3   $1,588.1     $1,588.5
                                                              =========  =========    =========


LIABILITIES AND SHAREHOLDERS EQUITY

Current liabilities
   Current maturities of long-term debt                       $   15.0   $   15.0      $     -
   Notes payable                                                  75.7       94.6        144.1
   Accounts payable                                               90.2      119.4         81.6
   Other current liabilities                                     418.7      305.6        353.7
                                                              ---------  ---------    ---------
   Total current liabilities                                     599.6      534.6        579.4

Long-term debt                                                   160.0      160.0        175.0

Other liabilities                                                201.7      188.7        170.4

Shareholders equity

   Common stock                                                    1.0        1.0          1.0
   Additional paid in capital                                    790.6      789.8        784.2
   Retained earnings                                             288.3      202.4         87.8
   Treasury stock                                               (192.1)    (176.0)       (85.9)
   Accumulated other comprehensive loss                         (110.8)    (112.4)      (123.4)
                                                              ---------  ---------    ---------
      Total shareholders equity                                  777.0      704.8        663.7
                                                              ---------  ---------    ---------
      Total                                                   $1,738.3   $1,588.1     $1,588.5
                                                              =========  =========    =========
<FN>

                   See accompanying Notes to Condensed Financial Statements






                            ENERGIZER HOLDINGS, INC.
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                                   (CONDENSED)
                        (DOLLARS IN MILLIONS - UNAUDITED)


                                                      QUARTER ENDED DECEMBER 31,
                                                          2002          2001
                                                          ----          ----
CASH  FLOW  FROM  OPERATIONS

                                                                   
   Net earnings. . . . . . . . . . . . . . . . . . . . .  $ 86.4      $ 70.4
   Non-cash items included in income . . . . . . . . . .    17.7        17.0
   Sale of accounts receivable, net. . . . . . . . . . .       -       (36.2)
   Changes in assets and liabilities used in operations.    40.7         2.2
   Other, net. . . . . . . . . . . . . . . . . . . . . .    (1.6)        2.3
                                                          -------     -------
      Net cash flow from operations. . . . . . . . . . .   143.2        55.7

CASH FLOW FROM INVESTING ACTIVITIES
   Property additions. . . . . . . . . . . . . . . . . .    (5.9)       (9.2)
   Proceeds from sale of property. . . . . . . . . . . .     0.5         0.6
   Other, net. . . . . . . . . . . . . . . . . . . . . .       -         0.7
                                                          -------     -------
      Net cash used by investing activities. . . . . . .    (5.4)       (7.9)

CASH FLOW FROM FINANCING ACTIVITIES
   Principal payments on long-term debt (including
      current maturities). . . . . . . . . . . . . . . .       -       (50.0)
   Net increase/(decrease) in notes payable. . . . . . .   (22.5)       36.2
   Treasury stock purchases. . . . . . . . . . . . . . .   (18.0)       (6.3)
   Proceeds from issuance of common stock. . . . . . . .     1.9         0.1
                                                          -------     -------
      Net cash used by financing activities. . . . . . .   (38.6)      (20.0)
                                                          -------     -------

Effect of exchange rate changes on cash. . . . . . . . .     0.9        (0.2)
                                                          -------     -------

Net increase in cash and cash equivalents. . . . . . . .   100.1        27.6

Cash and cash equivalents, beginning of period . . . . .    33.9        23.0
                                                          -------     -------
Cash and cash equivalents, end of period . . . . . . . .  $134.0      $ 50.6
                                                          =======     =======

<FN>

            See accompanying Notes to Condensed Financial Statements


                            ENERGIZER HOLDINGS, INC.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                DECEMBER 31, 2002
                        (DOLLARS IN MILLIONS - UNAUDITED)

NOTE  1  - The accompanying unaudited financial statements have been prepared in
accordance  with  Article  10  of  Regulation  S-X and do not include all of the
information  and  footnotes required by generally accepted accounting principles
for  complete  financial  statements.  In  the  opinion  of  management,  all
adjustments  considered  necessary  for  a fair presentation have been included.
Operating  results for any quarter are not necessarily indicative of the results
for  any other quarter or for the full year.  These statements should be read in
conjunction  with  the  financial  statements  and  notes  thereto for Energizer
Holdings,  Inc.  (Energizer)  for  the  year  ended  September  30,  2002.

NOTE  2  -  Energizer  operations  are  managed  via  four  geographic segments.
Energizer  reports  segment  results  reflecting  all  profit  derived from each
outside  customer  sale in the region in which the customer is located.  Segment
performance  is  evaluated  based  on  operating  profit,  exclusive  of general
corporate  expenses,  research  and  development expenses, and restructuring and
related  charges.  Financial  items,  such  as  interest income and expense, are
managed  on  a  global  basis  at  the  corporate  level.





                          FOR THE QUARTER ENDED DECEMBER 31,
                          ----------------------------------
                                     2002          2001
                                     ----          ----

                                                
NET SALES
     North America . . . . . .     $351.4          $351.9
     Asia Pacific. . . . . . .       86.6            83.0
     Europe. . . . . . . . . .      101.3            95.1
     South & Central America .       33.1            37.7
                                   ------          ------
        Total Net Sales            $572.4          $567.7
                                   ======          ======






                                                 FOR THE QUARTER ENDED DECEMBER 31,
                                                 ----------------------------------
                                                                
                                                             2002     2001
                                                           -------  -------
PROFITABILITY
     North America. . . . . . . . . . . . . . . . . . . .  $112.9   $117.7
     Asia Pacific . . . . . . . . . . . . . . . . . . . .    21.6     21.6
     Europe . . . . . . . . . . . . . . . . . . . . . . .    15.6      8.2
     South and Central America. . . . . . . . . . . . . .     3.6      5.6
                                                           -------  -------
        TOTAL SEGMENT PROFITABILITY . . . . . . . . . . .  $153.7   $153.1

     General corporate and other expenses . . . . . . . .   (11.8)   (15.2)
     Research and development expense . . . . . . . . . .    (8.8)    (9.2)
                                                           -------  -------
        Operating profit before interest, financing items
         and unusual items. . . . . . . . . . . . . . . .   133.1    128.7
     Intellectual property rights income. . . . . . . . .     6.0        -
     Provisions for restructuring and other related costs       -     (4.0)
     Interest and other financial items . . . . . . . . .    (4.1)    (7.5)
                                                           -------  -------
        Total earnings before income taxes. . . . . . . .  $135.0   $117.2
                                                           =======  =======







                               FOR THE QUARTER ENDED DECEMBER 31,
                               ----------------------------------
                                              
                                    2002            2001
                                   ------          ------
NET SALES BY PRODUCT LINE
   Alkaline Batteries . .          $410.4          $420.6
   Carbon Zinc Batteries.            66.3            66.6
   Lighting Products. . .            35.5            32.2
   Miniature Batteries. .            18.7            16.6
   Other. . . . . . . . .            41.5            31.7
                                    ------         ------
          Total Net Sales          $572.4          $567.7
                                   ======          ======



NOTE  3  -  Basic  earnings  per  share is based on the average number of common
shares  outstanding  during  the period.  Diluted earnings per share is based on
the  average number of shares used for the basic earnings per share calculation,
adjusted  for  the  dilutive  effect  of  stock  options  and  restricted  stock
equivalents.

The following table sets forth the computation of basic and diluted earnings per
share  for  the  quarter  ended  December  31,  2002,  and  2001,  respectively.






                                                          Quarter Ended
                                                           December 31,
                                                           ------------
                                                            2002   2001
                                                            ----   ----
                                                             
Numerator:
    Net earnings for basic and dilutive earnings per share  $86.4  $70.4

Denominator:
    Weighted-average shares for basic earnings per share .   88.5   91.7

    Effect of dilutive securities:
          Stock options. . . . . . . . . . . . . . . . . .    1.9    0.1
          Restricted stock equivalents . . . . . . . . . .    0.6    0.6
                                                            -----  -----
            Total dilutive securities. . . . . . . . . . .    2.5    0.7
                                                            -----  -----

   Weighted-average shares for diluted earnings per share.   91.0   92.4
                                                            =====  =====

Basic earnings per share . . . . . . . . . . . . . . . . .  $0.98  $0.77

Diluted earnings per share . . . . . . . . . . . . . . . .  $0.95  $0.76




NOTE  4 - Energizer applies Accounting Principles Board (APB) No. 25 and related
interpretations  in accounting for its stock-based compensation.  Charges to net
earnings  for  stock-based  compensation  under  APB 25 were $.6 for each of the
quarters  ended  December  31,  2002  and  2001.  Had  cost  for  stock-based
compensation been determined based on the fair value method set forth under SFAS
123, charges to net earnings would have been an additional $1.5 and $2.3 for the
quarters  ended  December  31,  2002  and 2001, respectively.  Pro forma amounts
shown  below  are  for disclosure purposes only and may not be representative of
future  calculations.





                                                       
                                    December 31, 2002   December 31, 2001
                                    ------------------  ------------------
Net earnings/(loss):
    As reported. . . . . . . . .      .  $  86.4           $  70.4
    Pro forma. . . . . . . . . . .       $  84.9           $  68.1

Basic earnings/(loss) per share:
    As reported. . . . . . . . . .       $  0.98           $  0.77
    Pro forma. . . . . . . . . . .       $  0.96           $  0.74

Diluted earnings/(loss) per share:
    As reported. . . . . . . . . .       $  0.95           $  0.76
    Pro forma. . . . . . . . . . .       $  0.93           $  0.74



NOTE  5  -  In  the quarter ended December 31, 2002 Energizer recorded income of
$6.0  pre-tax,  or  $3.7  after-tax,  related  to  the licensing of intellectual
property  rights.

NOTE  6  -  As  part  of  restructuring plans announced in the fourth quarter of
fiscal 2001, Energizer ceased production and terminated substantially all of its
employees  at  its  Mexican carbon zinc production facility in the quarter ended
December  31,  2001.  Energizer  also  continued  execution  of other previously
announced  restructuring  actions.  Energizer  recorded  provisions  for
restructuring  of  $1.4  pre-tax,  as  well  as  related  costs  for accelerated
deprecation  and  inventory  obsolescence of $2.6 pre-tax, which was recorded in
cost of products sold in the first quarter of fiscal 2002.  Total provisions for
restructuring  and  related  costs  were $4.0 pre-tax, or $2.9 after-tax, in the
first  quarter ended December 31, 2001.  As of December 31, 2002, all activities
associated  with  2001  restructuring  plans  had been completed, except for the
disposition  of  certain  assets  held  for  disposal.

As  of  December 31, 2002, 19 of a total of 64 employees have been terminated in
connection  with  the  2002  Plan,  with  9  terminated  in the current quarter.

Activities impacting the restructuring reserve during the quarter ended December
31,  2002,  which  are recorded in other current liabilities on the Consolidated
Balance  Sheet  are  presented  in  the  following  table:




                      Beginning                         Ending
                      Balance   Provision   Activity    Balance
                      --------  ----------  ----------  --------
                                            
Termination benefits  $    6.3  $     -    $    (1.4)  $    4.9
Other cash costs . .       1.0        -         (0.4)       0.6
                      --------  ----------  ----------  --------
Total. . . . . . . .  $    7.3  $     -    $    (1.8)  $    5.5
                      ========  ==========  ==========  ========


NOTE  7  -  The  components  of total comprehensive income for the quarter ended
December  31,  2002  and  2001,  respectively, are shown in the following table:





                                           For the quarter ended December 31,
                                                          
                                                       2002    2001
                                                      ------  ------
Net earnings . . . . . . . . . . . . . . . . . . . . .$86.4   $70.4
Other comprehensive income items:
- - Foreign currency translation adjustments . . . . .    7.5    (7.7)
- - Minimum pension liability adjustment,
   net of taxes of $1.8 in fiscal 2003 and
   $.3 in fiscal 2002                                  (5.9)   (0.3)
                                                      ------  ------
Total comprehensive income . . . . . . . . . . . . .  $88.0   $62.4
                                                      ======  ======



NOTE  8  -  Energizer  participates  in  an ongoing Asset Securitization Program
(Program)  which  results  in attractive short-term rates and provides financing
diversification.  Under  the  structure  of  the  Program,  Energizer  sells
substantially  all  of  its  U.S.  accounts  receivable  to  its  wholly  owned,
bankruptcy  remote subsidiary, Energizer Receivables Funding Corporation (EFRC).
ERFC  then sells such accounts receivables to an outside party for a fraction of
face value and retains a subordinated interest for the remaining value, less the
financing  cost.

Under accounting rules prescribed by SFAS No. 140, "Accounting for Transfers and
Servicing of Financial Assets and Extinguishment of Liabilities", ERFC meets the
definition  of  a  Special  Purpose  Entity  (SPE)  and  the  sales  of accounts
receivable  from  Energizer  to  ERFC must be recorded as an "off balance sheet"
sales  transaction.  As a result of such accounting, ERFC's retained interest in
accounts  receivable  is  classified in Other Current Assets on the Consolidated
Balance  Sheet  (see Note 10).  The following table details the balances related
to  the  Program:





                                                                                                
                                                      December 31, 2002   September 30, 2002   December 31, 2001
                                                      ------------------  -------------------  ------------------

Total outstanding accounts receivable sold to SPE. . .  $    195.8          $    164.6           $    221.9

Cash received by SPE from sale of receivables to
a third party                                                 -                    -                   50.0

Subordinated retained interest . . . . . . . .               195.8               164.6                171.9

Energizer's investment in SPE. . . . . . . . .               195.8               164.6                171.9



If  the  Program  was  structured  as a borrowing secured by accounts receivable
rather  than  sales  of  accounts  receivable,  Energizer's  balance sheet would
reflect  additional  accounts  receivable, notes payable and lower other current
assets  as  follows:





                                                                
                                December 31, 2002   September 30, 2002   December 31, 2001
                                ------------------  -------------------  ------------------

Additional accounts receivable     $   195.8            $   164.6            $   221.9

Additional notes payable . . .             -                    -                 50.0

Lower other current assets . .         195.8                164.6                171.9


NOTE 9- Energizer has certain guarantees that are required to be disclosed under
FASB  Interpretation No. 45.  Energizer has arranged for letters of credit to be
supplied  by  financial institutions to meet regulatory requirements for certain
workers  compensation  and  environmental  obligations.  Total letters of credit
posted  were $1.7 million at December 31, 2002 and such letters expire annually,
however will likely be renewed upon expiration in support of Energizer's ongoing
operations.

Energizer  guaranteed  loans  for certain common stock purchases made by certain
executive  officers  and other key executives of Energizer.  With respect to the
executive  officers, these guarantees were amended in June of 2002 to apply only
to  the  outstanding  loan  balances  as  of  June 30, 2002.  The aggregate loan
balances  guaranteed  total  approximately  $2.4.  The  maximum  term  of  each
individual loan guarantee is 3 years, and Energizer may offset any losses it may
incur  under  an individual loan guarantee against any amounts owed by it to the
individual  officer  or  executive.

Energizer  also  has  certain  guarantees  for the purchase of goods used in the
production  of  its  product with terms ranging from 4 to 8 years with a maximum
amount  of  potential  future  payments  of  approximately  $2.5.

NOTE  10-  Other  Current  Assets  consist  of  the  following:





                                                                    
                              December 31, 2002   September 30, 2002   December 31, 2001
                              ------------------  -------------------  ------------------
Investment in SPE. . . . . .  $            195.8  $             164.6  $            171.9
Miscellaneous receivables. .                22.2                 21.3                24.4
Deferred income tax benefits                58.3                 56.6                44.8
Prepaid expenses . . . . . .                59.4                 63.5                35.0
Other current assets . . . .                   -                    -                 0.4
                              ------------------  -------------------  ------------------
                              $            335.7  $             306.0  $            276.5
                              ==================  ===================  ==================


NOTE  11-  Other  Assets  consist  of  the  following:





                                                                   
                                   December 31, 2002   September 30, 2002   December 31, 2001
                                   ------------------  -------------------  ------------------
Goodwill. . . . . . . . . . . . .  $             37.6  $              37.4  $             37.5
Other intangible assets . . . . .                74.6                 73.9                73.0
Pension asset . . . . . . . . . .               119.4                117.9               108.9
Other assets and deferred charges                19.6                 15.3                19.8
                                   ------------------  -------------------  ------------------
                                   $            251.2  $             244.5  $            239.2
                                   ==================  ===================  ==================


NOTE  12-  Other  Liabilities  consist  of  the  following:





                                                                   
                                   December 31, 2002   September 30, 2002   December 31, 2001
                                   ------------------  -------------------  ------------------
Postretirement benefits liability  $             90.5  $              90.3  $             92.0
Other non-current liabilities . .               111.2                 98.4                78.4
                                   ------------------  -------------------  ------------------
                                   $            201.7  $             188.7  $            170.4
                                   ==================  ===================  ==================



NOTE 13- In May 2002, Energizer's Board of Directors approved a plan authorizing
the  repurchase  of up to 5 million shares of Energizer's common stock.  643,200
shares  were  purchased in the current quarter.  Additionally, as of the date of
this  filing,  558,100  shares  had been purchased following the quarter end and
3,799,000  shares  remain  available under the current repurchase authorization.

NOTE  14-  On  January  20,  2003,  Energizer  reached a definitive agreement to
purchase  Schick-Wilkinson Sword from Pfizer, Inc. for $930.0. Energizer expects
to  close  the  acquisition  in  the  first half of calendar 2003. Energizer has
arranged  for  a  $550.0,  364-day  bridge  loan  which, together with currently
existing  available  credit  facilities  and  cash,  will  be  used  to fund the
acquisition. Energizer intends to refinance the bridge loan, as well as a $225.0
short-term  debt  facility  into  longer  term  financing.

NOTE  15-The  Financial  Accounting  Standards Board (FASB) issued SFAS No. 143,
"Accounting  for  Asset  Retirement  Obligations."  SFAS 143 addresses financial
accounting  and  reporting  for  obligations  associated  with the retirement of
tangible  long-lived assets and the associated asset retirement costs. Energizer
adopted SFAS 143 as of the current quarter, which did not have a material effect
on  its  financial  statements.

The  FASB  issued  SFAS  No.  144, "Accounting for the Impairment or Disposal of
Long-Lived Assets," which provides guidance on the accounting for the impairment
or  disposal  of long-lived assets. Energizer adopted SFAS 144 as of the current
quarter,  which  did  not  have  a  material effect on its financial statements.

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 145
updates,  clarifies and simplifies existing accounting pronouncements. Energizer
adopted SFAS 145 as of the current quarter, which did not have a material effect
on  its  financial  statements.

The  FASB  issued  SFAS  No.  146, "Accounting for Exit or Disposal Activities."
SFAS  146  provides  direction  for accounting and disclosure regarding specific
costs  related  to  an  exit  or  disposal activity.  These include, but are not
limited  to  costs to terminate a contract that is not a capital lease, costs to
consolidate  facilities  or relocate employees, and certain termination benefits
provided  to  employees  that  are involuntarily terminated under the terms of a
one-time  benefit  arrangement.  Energizer  adopted  SFAS  146 as of the current
quarter,  which  did not have a material effect on its financial statements, but
it  may change the period in which future restructuring provisions are recorded.

The  FASB  issued  SFAS  No.  148,  "Accounting  for  Stock-Based Compensation -
Transition  and  Disclosure,  an  amendment  of  FAS  123."  SFAS  148  provides
alternative methods of transition for a voluntary change to the fair value based
method of accounting for stock-based compensation.  In addition, SFAS 148 amends
the  disclosure  requirements of SFAS 123 to require certain disclosures in both
annual  and  interim  financial  statements  about  the method of accounting for
stock-based  compensation and the effect on reported results.  Energizer applies
ABP  25  at  this  time  and has early adopted the disclosure provisions of this
statement  in  the  current  quarter,  as  found  in  Note  4  above.

The  FASB  issued  Interpretation  No.  45 (FIN 45), "Guarantor's Accounting and
Disclosure  Requirements  for  Guarantees,  Including  Indirect  Guarantees  of
Indebtedness  of  Others."  FIN  45  clarifies  the  disclosures  about  certain
guarantees  to  be  made  by  a  guarantor  in  its interim and annual financial
statements.  Also,  FIN 45 clarifies that a guarantor is required to recognized,
at  the  inception  of certain guarantees, a liability for the fair value of the
obligation  undertaken  in  issuing  the  guarantee,  but  does  not prescribe a
specific  approach  for  subsequently  measuring  the  liability  over its life.
Recognition  provisions of FIN 45 are to be applied prospectively for guarantees
issued  or  modified  after  December 31, 2002.  The disclosure requirements are
effective  for  financial  statements ending after December 15, 2002.  Energizer
adopted  FIN  45 as the current quarter, as found in Note 9 above, which did not
have  a  material  effect  on  its  financial  statements.


                            ENERGIZER HOLDINGS, INC.
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL INFORMATION
                              (DOLLARS IN MILLIONS)


HIGHLIGHTS  /  OPERATING  RESULTS
     Net  earnings  for  the three months ended December 31, 2002 were $86.4, or
$.98  per  basic share and $.95 per diluted share compared to $70.4, or $.77 per
basic  share  and  $.76  per  diluted share for the same quarter last year.  The
current  quarter  includes  intellectual  property  rights  income  of  $3.7
after-taxes,  or  $.04  per  share.  Included  in the prior quarter earnings are
restructuring  provisions  and  related  costs  of $2.9 after taxes, or $.03 per
share.

     Net sales for the quarter ended December 31, 2002 increased $4.7, or 1%, as
increases  in  Europe  and  Asia  were partially offset by declines in South and
Central  America.  See  the  following  section for comments on sales changes by
segment.

     Gross  margin for the quarter ended December 31, 2002 increased $2.0, or 1%
as  improvements  in  Europe,  partially offset by declines in South and Central
America  and  North  America.  Gross margin percentage was 46.2% for the current
quarter  compared  to  46.3% in the first quarter last year. Energizer undertook
restructuring  actions in the fourth quarter of fiscal 2001 which, combined with
favorable  material  costs  and  capacity  utilization,  resulted in substantial
product  cost  savings  over  the  last  five quarters. As of December 31, 2002,
Energizer has recognized the full product cost benefit of restructuring actions.
Future  product  cost  rate  improvements  will  depend  upon  increasing  plant
utilization  or  identifying  additional  material  or  other  cost  savings.

     Selling,  general  and administrative expenses decreased $5.8, or 7% in the
quarter  ended  December  31,  2002, mainly due to declines in general corporate
expenses.  Selling,  general  and  administrative expenses as a percent of sales
were  13.2%  in  the current quarter compared to 14.3% in the same period a year
ago.

     Advertising  and  promotion  expense  increased  $1.2, or 3% in the quarter
ended  December  31, 2002, primarily in North America. Advertising and promotion
as  a  percent  of sales was 8.2% in the current quarter compared to 8.1% in the
same  period  a  year  ago.


SEGMENT  RESULTS
     Energizer  Holdings,  Inc.  (Energizer)  operations  are  managed  via four
geographic  segments.  Energizer  reports  segment results reflecting all profit
derived  from  each outside customer sale in the region in which the customer is
located.  Energizer's  operations  are managed via four major geographic areas -
North  America  (the  United States, Canada and Caribbean), Asia Pacific, Europe
and  South  and Central America (including Mexico).  This structure is the basis
for  the  Company's reportable operating segment information, as included in the
tables  in  Note  2 to the Condensed Financial Statements for the quarters ended
December  31,  2002  and  2001.

North  America
     Net  sales for North America were $351.4 for the quarter ended December 31,
2002,  down  slightly  compared  to the same quarter last year as lower alkaline
volume  was  nearly offset by increases in other products.  Alkaline unit volume
for  the  quarter  declined 5% while photo lithium units increased 49% and other
product  lines  increased  at  lesser  rates.

     In  the  U.S.,  retail  alkaline  category  unit sales grew an estimated 2%
compared  to the same quarter last year, while category value sales declined 4%,
reflecting  continued  promotional  discounting  by  retailers.  Consumption  of
Energizer's  alkaline  products  decreased  an  estimated  2% in units and 8% in
value.  Energizer  estimates  its  share  of  the  alkaline  battery  market  at
approximately  31%  for  the  quarter,  a  loss of approximately one share point
compared to the same quarter last year. Energizer believes that retail inventory
levels  at  December  31,  2002,  were  generally  at  seasonally normal levels.


     Gross  margin for the quarter declined $2.6 as the impact of lower alkaline
volume  was  partially  offset  by other products' margin contribution and lower
product  costs.  Segment  profit  declined $4.8 on lower gross margin and higher
advertising  and  promotion  expense.

Asia  Pacific
     Net  sales  for  Asia Pacific were $86.6 for the quarter ended December 31,
2002,  an  increase  of  $3.6, or 4% due to higher volume and favorable currency
translation  rates,  partially  offset  by  unfavorable pricing and product mix.
Alkaline  volume  to  retail  channels  increased  6%  while  carbon zinc volume
declined  2%.

     Segment  profit was flat for the quarter as unfavorable pricing and product
mix  was offset by higher volume, lower overhead spending and favorable currency
impacts.


Europe
     Net  sales  for Europe were $101.3 for the quarter ended December 31, 2002,
an  increase  of  $6.2,  or 7%.  Favorable currency impacts of $8.2 and improved
pricing  and product mix were partially offset by lower carbon zinc unit volume.

     Segment  results  improved  $7.4  for  the  current  quarter,  primarily on
favorable  currency  impacts  of  $4.1  and  higher  prices.

South  and  Central  America

     Net  sales for South and Central America for the quarter ended December 31,
2002  were  $33.1, a decrease of $4.6, or 12% on unfavorable currency impacts of
$11.3,  partially  offset  by  pricing  actions.

     Segment  profit decreased $2.0, or 36% for the quarter due to lower volumes
in  higher  margin  markets,  while  unfavorable currency impacts were offset by
higher  prices.

OTHER  COSTS  AND  EXPENSES

General  Corporate  and  Other  Expenses
     Corporate  and other expenses decreased $3.4 to $11.8 for the quarter ended
December 31, 2002 reflecting lower compensation costs related to incentive plans
and  stock  price,  partially  offset  by  lower  pension  income.

Research  and  Development  Expenses
     Research  and  development  expenses  decreased $0.4, or 4% for the quarter
ended December 31, 2002, representing 1.5% and 1.6% of sales for the current and
prior  year  quarters,  respectively.

Restructuring  Activity
     As  part  of  the  restructuring  plans  announced in the fourth quarter of
fiscal  2001,  Energizer  recorded  provisions  for restructuring of $1.4 before
taxes,  as  well  as  related  costs  for accelerated depreciation and inventory
obsolescence  of $2.6 before taxes in the quarter ended December 31, 2001, which
were  reflected  in  cost  of  products  sold.

     Activities  impacting  the  restructuring  reserve during the quarter ended
December 31, 2002 are presented in Note 6 to the Condensed Financial Statements.

Intellectual  Property  Rights  Income
     In  the  quarter  ended December 31, 2002 Energizer recorded income of $6.0
pre-tax,  or  $3.7  after-tax, related to the licensing of intellectual property
rights.

Interest  Expense  and  Other  Financing  Costs
     Interest  expense  decreased  $1.8 for the quarter ended December 31, 2002,
reflecting  lower  average  borrowings.  Other financing costs declined $1.6 for
the quarter on lower exchange losses and lower discounts on the sale of accounts
receivable  under  a  financing  arrangement.

Income  Taxes
     Income  taxes, which include federal, state and foreign taxes, were 36% for
the  quarter  ended  December  31, 2002, compared to a tax rate of 39.9% for the
same  period  last  year.  The  improvement  in the tax rate is primarily due to
improved  foreign  operating  results.


FINANCIAL  CONDITION
     Cash  flow  from  operations  was $143.2 for the quarter ended December 31,
2002  compared  to  $55.7  of  cash  flow from operations for the same period in
fiscal  2002.  The  increase  in  cash flow from operations was primarily due to
changes  in  working  capital  items,  and  higher  cash  earnings.  Capital
expenditures  totaled  $5.9 and $9.2 for the quarter ended December 31, 2002 and
2001, respectively.  Energizer purchased 643,200 shares of treasury stock in the
quarter  ended  December  31,  2002 for $18.0.  In addition, Energizer purchased
558,100  for  $16.2  in  January  2003.

     Working  capital  was  $437.8  at  December  31, 2002 compared to $353.3 at
September  30,  2002  due  to  higher cash balances and seasonal increases.  The
increase  compared  to working capital of $305.5 at December 31, 2001, primarily
reflected  increased  cash  and  lower short-term borrowings.  Energizer's total
debt  decreased from $319.1 at December 31, 2001 to $269.6 at September 30, 2002
to  $250.7  at  December  31,  2002  as  some  of the excess cash generated from
operations  was  used  to  pay  down  debt.

     On  January  20, 2003, Energizer reached a definitive agreement to purchase
Schick-Wilkinson  Sword  (SWS) from Pfizer, Inc. for $930.0.  It is expected the
acquisition  will  close  in  the  first  half  of calendar 2003.  Energizer has
arranged  for  a  $550.0,  364-day  bridge  loan  which, together with currently
existing  available  credit  facilities  and  cash,  will  be  used  to fund the
acquisition.  Because  anticipated  cash  flows  over  the  next  year  will  be
insufficient  to  repay  the  new  364  day facility when due, Energizer will be
required  to  refinance the bridge loan into longer term financing, or else risk
default  on  the  bridge  loan  and consequent cross defaults on other borrowing
facilities.  Energizer  anticipates  that  it  will  be  able  to  obtain  such
refinancing  and  refinance  at  reasonable  interest rates.  However, Energizer
cannot guarantee that refinancing will be achieved at rates it currently expects
if  unfavorable  general  economic  or Energizer specific factors occur prior to
commitments  for  refinancing.

     Energizer's  borrowing facilities require it to maintain a debt to earnings
before  interest, taxes, depreciation and amortization (EBITDA) ratio of no more
than  3.0 to 1.0.  As of December 31, 2002, such ratio is 0.7 to 1.0.  Energizer
anticipates  that  immediately  following the SWS acquisition, the ratio will be
approximately  2.3  to  1.0.  Thereafter,  this  ratio will vary based on actual
earnings  levels  and  operating  cash  generation  and needs.  This ratio could
increase  if  EBITDA  earnings levels decrease or if cash flow needs are greater
than  anticipated,  which  could  result  in  a breach of the ratio covenant and
consequent  default  on  its  existing  facilities.

     Assuming  successful  refinancing  of  the  financing  facilities discussed
above,  Energizer  believes  that  following  the  acquisition,  cash flows from
operating  activities  and periodic borrowings under available credit facilities
will  be  adequate to meet short-term and long-term liquidity requirements prior
to  the  maturity  of Energizer's credit facilities, and that it will be able to
maintain  all  of  it's borrowing covenants, including the debt to EBITDA ratio,
although  no  guarantee  can  be  given  in  this  regard.

Special  Purpose  Entity
     Energizer  generates  accounts  receivable  from  its customers through its
ordinary  course of business.  Substantially all accounts receivable in the U.S.
are routinely sold to Energizer Receivables Funding Corporation (the SPE), which
is  a  wholly  owned, bankruptcy remote subsidiary of Energizer.  The SPE's only
business  activities  relate  to  acquiring and selling interests in Energizer's
receivables,  which  transactions are used as an additional source of liquidity.
The  SPE  sells  an  undivided  percentage ownership interest in each individual
receivable  to  an  unrelated party (the Conduit) and uses the cash collected on
these  receivables  to  purchase  additional  receivables  from  Energizer.

     The  trade  receivables  sale  facility  represents  "off-balance  sheet
financing,"  since  the  Conduit's  ownership  interest  in  the  SPE's accounts
receivable  results  in  assets  being  removed  from Energizer's balance sheet,
rather  than  resulting  in  a  liability  to  the  Conduit. Upon the facility's
termination,  the Conduit would be entitled to all cash collections on the SPE's
accounts  receivable  until  its  purchased  interest  was  repaid.

     The  terms  of  the  agreements  governing  this  facility  qualify  trade
receivables  sale  transactions  for  "sale  treatment" under generally accepted
accounting  principles.  As such, Energizer is required to account for the SPE's
transactions  with  the  Conduit  as  a  sale  of accounts receivable instead of
reflecting  the  Conduit's  net  investment  as short-term debt with a pledge of
accounts  receivable  as  collateral.  Absent this "sale treatment," Energizer's
balance  sheet  would reflect additional accounts receivable and short-term debt
and  lower  other  current  assets.  See  further  discussion  in  Note  8.


RECENTLY  ISSUED  ACCOUNTING  STANDARDS
     See  discussion  in  Note  15  to  the  Condensed  Financial  Statements.

FORWARD-LOOKING  STATEMENTS
     Statements  in  this  document  that  are  not  historical,  particularly
statements  regarding  Energizer's  ability  to  refinance  existing  debt  at
reasonable  interest rates, Energizer's compliance with debt covenants regarding
its  debt  to  EBITDA  ratio,  and  its  continuing  ability  to  meet liquidity
requirements  may be considered forward-looking statements within the meaning of
the  Private  Securities  Litigation  Reform  Act  of  1995.  Energizer cautions
readers  not  to  place  undue reliance on any forward-looking statements, which
speak  only  as  of  the  date  made.

     Energizer advises readers that various risks and uncertainties could affect
its  financial performance and could cause Energizer's actual results for future
periods  to  differ materially from those anticipated or projected. In the event
that  interest  rates  rise significantly in the near term, Energizer may not be
able  to  refinance  its  existing  debt  at  reasonable  rates.  Its ability to
refinance,  as  well  as  the  interest rate(s) it can obtain, may be negatively
impacted  by  political  events  or  general  economic  decline,  by  currently
unanticipated  declines  in  Energizer's  cash  flows  or liquidity, or by other
events  with  significant  negative  impact  on its operating results, including
retailer decisions on inventory levels, the success of cost-containment efforts,
unforeseen  increases  or  decreases in Energizer's cost structures, competitive
pressure,  adverse  governmental  regulation  and  currency  rates. Inability to
refinance Energizer's new 364-day bridge loan could, if cash flows over the next
year  are  insufficient  for debt service and repayment, cause a default on such
loan  and  consequent  cross-default  on  Energizer's  other  debt  facilities.
Energizer's  debt  to  EBITDA  ratio  could increase beyond acceptable levels if
EBITDA  earnings  levels  decrease  or  if  cash  flow  needs  are  greater than
anticipated,  resulting in a breach of the ratio covenant and consequent default
on  its  existing  debt  facilities.  Unforeseen  fluctuations  in  levels  of
Energizer's  operating  cash flows, or inability to maintain compliance with its
debt  covenants  could  also  limit Energizer's ability to meet future operating
expenses  and  liquidity requirements, fund capital expenditures, or service its
debt  as  it  becomes  due.  Additional  risks  and  uncertainties include those
detailed  from  time  to time in Energizer's publicly filed documents, including
Energizer's  Registration  Statement  on Form 10, its Annual Report on Form 10-K
for the Year ended September 30, 2002, and its Current Reports on Form 8-K dated
April  25,  2000,  January  21,  2003  and  January  27,  2003.

Item  3.     Quantitative  and  Qualitative  Disclosures  About  Market  Risk.

     Energizer's  primary market risk exposures relate to potential loss arising
from  adverse  changes  in  interest  rates, foreign currency exchange rates and
stock  price.  As  of  December 31, 2002, there have been no material changes in
such  risk  exposures,  or  in the manner in which those risks are managed, from
that  described  in  Energizer's  Annual  Report  on Form 10K for the year ended
September  30,  2002.

Item  4.     Controls  and  Procedures.

     J.  Patrick  Mulcahy,  Energizer's  Chief  Executive Officer, and Daniel J.
Sescleifer,  its Executive Vice President and Chief Financial Officer, evaluated
Energizer's disclosure controls and procedures within 90 days of the filing date
of  this  Quarterly  Report  on Form 10-Q, and determined that such controls and
procedures  were  effective  and sufficient to ensure compliance with applicable
laws  and  regulations regarding appropriate disclosure in the Quarterly Report,
and  that  there  were  no  material weaknesses in those disclosure controls and
procedures.  They  have also indicated that there were no significant changes in
internal  controls  or  other  factors  that could significantly affect internal
controls  subsequent  to  the date of their most recent evaluation of disclosure
controls  and  procedures,  including  any  corrective  actions  with  regard to
significant  deficiencies  and  material  weaknesses.


PART  II  -  OTHER  INFORMATION
             ------------------

There  is  no  information  required to be reported under any items except those
indicated  below.

Item  2  -  Changes  in  Securities  and  Use  of  Proceeds

     On January 27, 2003, the Board of Directors of Energizer amended the Bylaws
of  Energizer  to  provide that the Board of Directors shall consist of at least
six,  and  not  more  than fifteen, members, as fixed by resolution of the Board
adopted  from time to time. Prior to the amendment, the Bylaws had provided that
the  Board  would  consist  of  at least six, and not more than ten, members, as
fixed  by  Board  resolution  adopted  from  time  to  time.

Item  4  --  Submission  of  Matter  to  a  Vote  of  Security  Holders

     Energizer  held its Annual Meeting of Shareholders on January 27, 2003, for
the  purpose  of electing four directors to serve three-year terms ending at the
Annual Meeting held in 2006, and one director to serve a one-year term ending at
the Annual Meeting held in 2004 (in order to equalize the number of directors in
each  class).

     The  number  of  votes cast, and the number of shares voting for or against
each  candidate and the number of votes cast for the other matters submitted for
approval,  as  well  as  the  number  of abstentions with respect thereto, is as
follows:

                                     VOTES          VOTES
                                      FOR         WITHHELD

           H. Fisk Johnson         65,979,294     14,867,450
           William P. Stiritz      71,389,236      9,457,508
           J. Patrick Mulcahy      71,867,855      8,978,889
           Pamela M. Nicholson     71,764,229      9,082,515
           W. Patrick McGinnis     71,655,445      9,191,299


Notwithstanding  the  above  election  results,  immediately prior to the Annual
Meeting  of  Shareholders  held  on  January  27, 2003, H. Fisk Johnson verbally
tendered  his  resignation  from  the  Board  of  Directors  of  Energizer, and
therefor  will  not  commence  the  term  for  which  he  was  elected.v

Item  5-Other  Information

     On January 27, 2003, Energizer issued a press release announcing that its
Board  of  Directors,  at  a  meeting on that date, appointed John Roberts as a
member of the Board, to serve until the 2004 Annual Meeting of Shareholders. Mr.
Roberts retired in 1998, after 35 years of service, from Arthur Andersen LLP, at
which  time  he  was  serving  as  managing  partner of the Mid-South Region. He
currently  serves  on  the  Board of Directors of Union Planters Corporation and
Accurate  Communications  Corporation,  and  is also Executive Director of Civic
Progress,  a  civic organization of business and political leaders in St. Louis.

Item  6-Exhibits  and  Reports  on  Form  8-K

(a)     The  following  exhibits (listed by numbers corresponding to the Exhibit
Table  of  Item  601  in  Regulation  S-K)  are  filed  with  this  report.

3(ii)     By-Laws  of  Energizer  Holdings,  Inc.,  as  amended January 27, 2003
10(i)     Form  of  Non-Qualified  Stock  Option  dated  January  27,  2003*
10(iii)   Form  of  2000  Restricted  Stock  Equivalent  Award Agreement dated
          January  27,  2003*
10(iv)    Form  of  Indemnification  Agreement  dated  January  27,  2003*
10(v)     Form  of  Employment  Agreement  and  General  Release  with corporate
          officer*
10(vi)    Stock  and Asset Purchase Agreement between Pfizer Inc. and Energizer
          Holdings,  Inc.
10(vii)   364-Day  Bridge Term Loan Credit Agreement among Energizer Holdings,
          Inc., various lenders, Bank One, N.A. as Administrative Agent, and
          Bank of America,  N.A.  as  Syndication  Agent.
99.1      Certification  of  Chief  Executive  Officer
99.2      Certification of Executive Vice President and Chief Financial Officer

*Denotes  a  management  contract  or  compensatory  plan  or  arrangement.

(b)  On  December  20,  2002,  Energizer  filed  a Current Report on Form 8-K
incorporating  its  press release of the same date relating to earnings guidance
for  the  first  quarter  of  fiscal  2003.
     On  January  21,  2003,  Energizer  filed  a  Current Report on Form 8-K
incorporating  its  press  release of the same date relating to its agreement to
acquire  the  Schick-Wilkinson  Sword  business  of  Pfizer,  Inc.
     On  January  27,  2003,  Energizer  filed  a  Current Report on Form 8-K
incorporating its press release of the same date relating to its actual earnings
for  the  first  quarter  of  fiscal  2003.




                                   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.

                                ENERGIZER  HOLDINGS,  INC.
                                -----------------------------------------
                                Registrant



                                By:/s/ Daniel J. Sescleifer
                                   Daniel  J.  Sescleifer
                                   Executive  Vice  President  and
                                   Chief  Financial  Officer
Date:  February 11,  2003


CERTIFICATION  OF  CHIEF  EXECUTIVE  OFFICER
- --------------------------------------------
I,  J.  Patrick  Mulcahy,  certify  that:
1.  I  have  reviewed  this quarterly report on Form 10-Q of Energizer Holdings,
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  officer  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  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  annual  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 annual
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 officer 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
functions):
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  officer  and  I have indicated in this
quarterly  report whether 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:  February  11,  2003

/s/ J. Patrick Mulcahy
J.  Patrick  Mulcahy
Chief  Executive  Officer


CERTIFICATION  OF  EXECUTIVE  VICE  PRESIDENT  AND  CHIEF  FINANCIAL  OFFICER
- -----------------------------------------------------------------------------
I,  Daniel  Sescleifer,  certify  that:
1.  I  have  reviewed  this quarterly report on Form 10-Q of Energizer Holdings,
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  officer  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  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 officer 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
functions):
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  officer  and  I have indicated in this
quarterly  report whether 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:  February  11,  2003

/s/ Daniel J. Sescleifer
- --------------------------------
Daniel  J.  Sescleifer
Executive  Vice  President  and  Chief  Financial  Officer