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, 2002

                        Commission File Number 1-9608


                           NEWELL RUBBERMAID INC.
           (Exact name of registrant as specified in its charter)


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



                          29 East Stephenson Street
                        Freeport, Illinois 61032-0943
                  (Address of principal executive offices)
                                 (Zip Code)

                               (815) 235-4171
            (Registrant's telephone number, including area code)

        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 /  /

        Number of shares of common stock outstanding as of April 29,
   2002:  266,949,498


   PART I.  FINANCIAL INFORMATION

   Item 1.  Financial Statements



                                    NEWELL RUBBERMAID INC. AND SUBSIDIARIES
                                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                (Unaudited, in thousands, except per share data)

                                                                                        Quarter Ended March 31,
                                                                                          2002            2001
                                                                                          ----            ----
                                                                                                
      Net sales                                                                       $1,597,008      $1,610,736
      Cost of products sold                                                            1,177,894       1,218,960
                                                                                       ---------       ---------
         GROSS INCOME                                                                    419,114         391,776
      Selling, general and administrative expenses                                       299,155         264,607

      Restructuring costs                                                                  9,787           9,979
      Goodwill amortization                                                                    -          14,073
                                                                                         -------         -------
         OPERATING INCOME                                                                110,172         103,117
      Nonoperating expenses:
         Interest expense                                                                 25,060          39,321
         Other, net                                                                        7,894           2,809
                                                                                          ------         -------
         Net nonoperating expenses                                                        32,954          42,130
                                                                                          ------         -------
         INCOME BEFORE INCOME TAXES AND
            CUMULATIVE EFFECT OF ACCOUNTING CHANGE                                        77,218          60,987
       Income taxes                                                                       26,254          22,566
                                                                                          ------         -------
         INCOME BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE                            $50,964         $38,421
      Cumulative effect of accounting change                                            (514,949)              -
                                                                                       ---------         -------
         NET INCOME (LOSS)                                                             $(463,985)        $38,421
                                                                                       ==========        =======


      Weighted average shares outstanding:
         Basic                                                                           266,826         266,618
         Diluted                                                                         267,508         266,782

      Earnings (loss) per share:
         Basic--
            Before cumulative effect of accounting change                                  $0.19           $0.14
            Cumulative effect of accounting change                                         (1.93)              -
                                                                                           ------          -----
            Net income (loss) per common share                                            $(1.74)          $0.14
                                                                                          =======          =====
         Diluted--
            Before cumulative effect of accounting change                                  $0.19           $0.14
            Cumulative effect of accounting change                                         (1.92)              -
                                                                                           ------           ----

            Net income (loss) per common share                                            $(1.73)          $0.14
                                                                                          =======          =====

      Dividends per share                                                                  $0.21           $0.21


     See Footnotes to Condensed Consolidated Financial Statements.


                                                                2


                                             NEWELL RUBBERMAID INC. AND SUBSIDIARIES
                                              CONDENSED CONSOLIDATED BALANCE SHEETS
                                                          (In thousands)
                                                                                     March 31,     December 31,
                                                                                        2002           2001
                                                                                        ----           ----
                                                                                    (Unaudited)
       ASSETS
       CURRENT ASSETS:
          Cash and cash equivalents                                                      $10,159         $6,802
          Accounts receivable, net                                                     1,191,346      1,298,177
          Inventories, net                                                             1,147,358      1,113,797
          Deferred income taxes                                                          226,794        238,468
          Prepaid expenses and other                                                     201,203        193,408
                                                                                       ---------      ---------
          TOTAL CURRENT ASSETS                                                         2,776,860      2,850,652
       LONG-TERM INVESTMENTS                                                              80,120         79,492
       OTHER ASSETS                                                                      363,248        329,886
       PROPERTY, PLANT AND EQUIPMENT, NET                                              1,645,410      1,689,152
       GOODWILL, NET                                                                   1,744,630      2,316,940
                                                                                       ---------      ---------
          TOTAL ASSETS                                                                $6,610,268     $7,266,122
                                                                                      ==========     ==========





























                                                                3




                                             NEWELL RUBBERMAID INC. AND SUBSIDIARIES
                                          CONDENSED CONSOLIDATED BALANCE SHEETS (CONT.)
                                                      (Dollars in thousands)

                                                                                      March 31,     December 31,
                                                                                         2002           2001
                                                                                         ----           ----
                                                                                     (Unaudited)
       LIABILITIES AND STOCKHOLDERS' EQUITY
       CURRENT LIABILITIES:
                                                                                                 
          Notes payable                                                                 $29,700        $19,104
          Accounts payable                                                              525,831        501,259
          Accrued compensation                                                           84,505        124,660
          Other accrued liabilities                                                     895,628        936,146
          Income taxes                                                                  121,968        145,183
          Current portion of long-term debt                                             553,000        807,500
                                                                                        -------        -------
          TOTAL CURRENT LIABILITIES                                                   2,210,632      2,533,852
       LONG-TERM DEBT                                                                 1,565,177      1,365,001
       OTHER NONCURRENT LIABILITIES                                                     372,516        359,526
       DEFERRED INCOME TAXES                                                             75,751         73,685
       MINORITY INTEREST                                                                    767            685
       COMPANY-OBLIGATED MANDATORILY REDEEMABLE CONVERTIBLE
          PREFERRED SECURITIES OF A SUBSIDIARY TRUST                                    499,997        499,997
       STOCKHOLDERS' EQUITY:
          Common stock, authorized shares,
             800.0 million at $1.00 par value;                                          282,557        282,376
          Outstanding shares:
             2002   -   282.6 million
             2001   -   282.4 million
          Treasury stock, at cost;                                                     (408,828)      (408,457)
          Shares held:
             2002   -   15.6 million
             2001   -   15.6 million

          Additional paid-in capital                                                    223,964        219,823
          Retained earnings                                                           2,051,182      2,571,255
          Accumulated other comprehensive loss                                         (263,447)      (231,621)
                                                                                      ---------     ----------
       TOTAL STOCKHOLDERS' EQUITY                                                     1,885,428      2,433,376
                                                                                      ---------      ---------
       TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                    $6,610,268     $7,266,122
                                                                                     ==========     ==========


     See Footnotes to Condensed Consolidated Financial Statements.






                                                                4


                                             NEWELL RUBBERMAID INC. AND SUBSIDIARIES
                                         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                    (Unaudited, in thousands)
                                                                                                Quarter Ended March 31,
                                                                                                  2002           2001
                                                                                                  ----           ----
       OPERATING ACTIVITIES:
       Net income (loss)                                                                       ($463,985)       $38,421
       Adjustments to reconcile net income (loss)
          to net cash provided by operating activities:
          Depreciation and amortization                                                           67,991         87,551
          Noncash restructuring charges                                                            3,781          6,691
          Deferred income taxes                                                                   35,609         11,183
          Cumulative effect of accounting change                                                 514,949              -
          Other                                                                                    5,751          1,735
       Changes in current accounts excluding the
          effects of acquisitions:
          Accounts receivable                                                                     95,747         45,893
          Inventories                                                                            (49,964)       (56,123)
          Other current assets                                                                   (12,640)         7,677
          Accounts payable                                                                        28,695         24,516
          Accrued liabilities and other                                                         (103,462)       (43,480)
                                                                                                 -------       --------
       NET CASH PROVIDED BY OPERATING ACTIVITIES                                                 122,472        124,064
                                                                                                 -------        -------
       INVESTING ACTIVITIES:
       Acquisitions, net of cash acquired                                                         11,341        (15,367)
       Expenditures for property, plant and equipment                                            (35,998)       (59,744)
       Disposals of noncurrent assets and other                                                    3,391          4,672
                                                                                                 -------        -------
       NET CASH USED IN INVESTING ACTIVITIES                                                     (21,266)       (70,439)
                                                                                                 --------       --------

       FINANCING ACTIVITIES:
       Proceeds from issuance of debt                                                            515,076         19,122
       Payments on notes payable and long-term debt                                             (561,102)       (18,659)
       Cash dividends                                                                            (56,028)       (55,994)
       Proceeds from exercised stock options and other                                             3,893            737
                                                                                                 -------        -------
       NET CASH USED IN FINANCING ACTIVITIES                                                     (98,161)       (54,794)
                                                                                                 -------
       Exchange rate effect on cash                                                                  312         (1,483)
                                                                                                 -------         -------
       INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                            3,357         (2,652)

       Cash and cash equivalents at beginning of year                                              6,802         22,525
                                                                                                 -------        -------
       CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                $10,159        $19,873
                                                                                                 =======        =======
       Supplemental cash flow disclosures -
          cash paid during the period for:
             Income taxes, net of refunds                                                         12,983        (40,819)
             Interest, net of amounts capitalized                                                 24,347         52,529

     See Footnotes to Condensed Consolidated Financial Statements.



                                                                5


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

   NOTE 1 - GENERAL INFORMATION

   The condensed financial statements included herein have been prepared
   by the Company, without audit, pursuant to the rules and regulations
   of the Securities and Exchange Commission, and reflect all adjustments
   necessary to present a fair statement of the results for the periods
   reported, subject to normal recurring year-end adjustments, none of
   which is expected to be material. Certain information and footnote
   disclosures normally included in financial statements prepared in
   accordance with generally accepted accounting principles have been
   condensed or omitted pursuant to such rules and regulations, although
   the Company believes that the disclosures are adequate to make the
   information presented not misleading. It is suggested that these
   condensed 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/WearEver
   business segments typically have higher sales in the second half of
   the year due to retail stocking related to the holiday season; the
   Levolor/Hardware business segment 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 Parker/Eldon business segment
   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 typically do not fluctuate
   significantly, unless a significant acquisition is made.

   TRADE NAMES AND GOODWILL:  In June 2001, the Financial Accounting
   Standards Board ("FASB") issued Statement of Financial Accounting
   Standards ("FAS") No. 141, "Business Combinations" and No. 142,
   "Goodwill and Other Intangible Assets" effective for fiscal years
   beginning after December 31, 2001.  Under the new rules, goodwill and
   intangible assets deemed to have indefinite lives will no longer be
   amortized, but will be subject to periodic impairment tests in
   accordance with the statements.  Other intangible assets will continue
   to be amortized over their useful lives.  The statement also requires
   business combinations initiated after June 30, 2001 to be accounted
   for using the purchase method of accounting, and establishes new
   criteria for recording intangible assets separate from goodwill.

   Pursuant to the adoption of FAS No. 142, all amortization expense on
   goodwill and intangible assets with indefinite lives ceased on January
   1, 2002.  The Company anticipates that the application of the
   nonamortization provisions will increase annual net income in 2002 by
   approximately $41.0 million or $0.15 per diluted share.  During 2001
   and the first quarter 2002, the Company performed the required

                                      6


   impairment tests of goodwill and indefinite lived intangible assets as
   of January 1, 2002 and recorded a pre-tax goodwill impairment charge
   of $538.0 million in the first quarter of 2002 (with an after-tax
   charge totaling $514.9 million).  There are no additional impairment
   charges anticipated for 2002.

   The cost of trade names and goodwill represented the excess of cost
   over identifiable net assets of businesses acquired.  Prior to the
   adoption of FAS No. 142, trade names acquired in a business
   combination were not recognized separately from goodwill.  Through the
   year ended December 31, 2001, trade names and goodwill were amortized
   over 40 years and other identifiable intangible assets were amortized
   over 5 to 20 years.  Upon adoption of FAS No. 142, trade names have not
   been "carved-out" from goodwill as they had not been identified and
   measured at fair value in the initial recording of a business
   combination.

   A summary of changes in the Company's trade names and goodwill during
   the quarter at March 31, 2002 is as follows (IN MILLIONS):

    Balance at December 31, 2001               $2,316.9
    Acquisitions and adjustments                  (34.3)
    Impairments -
       Levolor/Hardware segment                  (322.0)
       Parker/Eldon segment                      (126.9)
       Calphalon/WearEver segment                 (89.1)
                                               --------
    Balance at March 31, 2002                  $1,744.6
                                               ========

   The March 31, 2001 year-to-date consolidated results of operations on
   a pro forma basis, restated as though the amortization for trade names
   and goodwill had been discontinued on January 1, 2001 are as follows
   (IN MILLIONS):

                                               As reported   Restated
                                               -----------   --------
    Operating income                              $103.1      $118.6
    Income before taxes                            $61.0       $76.5
    Income taxes                                   $22.6       $27.7
    Net income                                     $38.4       $48.8
    Earnings per share - basic and diluted         $0.14       $0.18









                                      7


   NOTE 2 - ACQUISITIONS AND DIVESTITURES

   ACQUISITIONS:

   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 in which the Company had previously
   held a 49-1/2 percent stake.  The purchase price was $419.0 million,
   which included cash for the majority shareholder's equity and the
   assumption of 100 percent of American Tool's debt.

   The Company also made minor acquisitions in 2002, for $5.3 million in
   cash and no assumption of debt.  The Company made only minor acquisitions
   throughout the year 2001, for $58.1 million in cash ($6.6 million paid
   in the first quarter of 2001) and $0.1 million of assumed debt.

   The first quarter 2002 and the 2001 transactions were all accounted
   for as purchases; therefore, results of operations are included in the
   accompanying Condensed Consolidated Financial Statements since their
   respective acquisition dates.  The transaction costs for the 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 financial statements.  The preliminary purchase price allocations
   for the 2002 acquisitions and the final purchase price allocations for
   the 2001 acquisitions resulted in trade names and goodwill of
   approximately $30.2 million.

   A pro forma calculation is not necessary at this time because the
   effect of the 2002 and 2001 acquisitions was immaterial.

   PENDING DIVESTITURE:

   On June 18, 2001, the Company announced an agreement for the sale of
   Anchor for $322.0 million.  On January 14, 2002, the FTC filed a
   complaint seeking to enjoin the sale of Anchor.  On January 21, 2002,
   the Company signed an amended agreement with the buyer to divest
   Anchor, excluding the foodservice business, for $277.5 million because
   the Federal Trade Commission (the "FTC") believes the sale of Anchor
   to the current buyer could reduce competition in the market for
   glassware in the foodservice industry.   On April 22, 2002 the U. S.
   District Court for the District of Columbia granted the FTC's motion
   for a preliminary injunction.  The Company continues to defend the
   restructured transaction.  Net sales from Anchor (including the
   foodservice business) totaled $46.8 million and $44.4 million for the
   quarters ended March 31, 2002 and 2001, respectively.  Anchor is
   included in the Calphalon/WearEver segment.




                                      8


   NOTE 3 - RESTRUCTURING COSTS

   During 2002 and 2001, the Company recorded 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 low
   cost global provider throughout the Company's product portfolio.  The
   plan's terms include reducing worldwide headcount by approximately
   3,000 people over the three years beginning in 2001, and consolidating
   duplicative manufacturing facilities.  In the first quarter of 2002,
   the Company incurred facility exit costs and employee severance and
   termination benefit costs for approximately 650 employees as described
   in the table below.

   Certain expenses incurred in the reorganization of the Company's
   operations are considered to be restructuring expenses.  Pre-tax
   restructuring costs consisted of the following (IN MILLIONS):

    Quarter Ended March 31,                            2002      2001
    -----------------------                            ----      ----
    Facility and other exit costs                      $3.0      $1.5
    Employee severance and termination benefits         6.3       5.9
    Exited contractual commitments                      0.5         -
    Other                                                 -       2.6
                                                       ----     -----
       Recorded as Restructuring Costs                 $9.8     $10.0
    Discontinued Product Lines (in Cost of Sales)       3.6         -
                                                      -----     -----
       Total Costs Related to Restructuring Plans     $13.4     $10.0
                                                      =====     =====

   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.  A summary of the
   Company's restructuring plan reserves is as follows (IN MILLIONS):



                                                             12/31/00                       Costs        12/31/01
                                                              Balance       Provision     Incurred*       Balance
                                                             --------       ---------     ---------      --------
                                                                                             
       Facility and other exit costs                           $11.8          $38.4        $(30.1)         $20.1
       Employee severance and termination benefits               3.3           28.5         (25.6)           6.2
       Exited contractual commitments                            4.6            1.0          (3.7)           1.9
       Other                                                     2.2            2.6          (4.8)             -
                                                               -----          -----        ------          -----
                                                               $21.9          $70.5        $(64.2)         $28.2
                                                               =====          =====        ======          =====






                                                                9







                                                             12/31/01                       Costs        03/31/02
                                                              Balance       Provision     Incurred*       Balance
                                                             --------       ---------     --------       --------
       Facility and other exit costs                           $20.1          $ 6.6        $ (8.7)         $18.0
       Employee severance and termination benefits               6.2            6.3          (7.7)           4.8
       Exited contractual commitments                            1.9            0.5          (0.6)           1.8
                                                               -----          -----        ------          -----
                                                               $28.2          $13.4        $(17.0)         $24.6
                                                               =====          =====        ======          =====


   *    Cash paid for restructuring activities was $11.7 million in the
        first quarter of 2002 and $49.7 million in the full year 2001.

   The facility and other exit cost reserves of $18.0 million at March
   31, 2002 are primarily related to future minimum lease payments on a
   vacated Levolor/Hardware European facility and closure costs related
   to six additional facilities (one at Rubbermaid, one at Parker/Eldon,
   two at Levolor/Hardware and two at Calphalon/WearEver).  Severance
   reserves of $4.8 million at March 31, 2002 are primarily related to
   payments to approximately 25 former Newell executives who are
   receiving severance payments under employment agreements.  As of March
   31, 2002, $1.8 million of reserves remain for restructuring charges
   recorded in 1999 for contractual commitments on abandoned Rubbermaid
   computer software.






























                                     10


   NOTE 4 - 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,
                                                     2002          2001
                                                     ----          ----
    Materials and supplies                          $186.9        $223.2
    Work in process                                  186.6         162.0
    Finished products                                773.9         728.6
                                                   -------       -------
                                                  $1,147.4      $1,113.8
                                                  ========      ========

   NOTE 5 - PROPERTY, PLANT AND EQUIPMENT

   Replacements and improvements are capitalized. Expenditures for
   maintenance and repairs are charged to expense. Depreciation expense
   is calculated to amortize, principally on the straight-line basis, the
   cost of the depreciable assets over their depreciable lives. Maximum
   useful lives determined by the Company are: buildings and improvements
   (20 to 40 years) and machinery and equipment (3 to 12 years).
   Property, plant and equipment consisted of the following (IN
   MILLIONS):

                                                   March 31,   December 31,
                                                     2002          2001
                                                     ----          ----
    Land                                             $58.7         $59.5
    Buildings and improvements                       724.3         732.5
    Machinery and equipment                        2,564.1       2,546.2
                                                  --------      --------
                                                   3,347.1       3,338.2
    Accumulated depreciation                      (1,701.7)     (1,649.0)
                                                  --------      --------
                                                  $1,645.4      $1,689.2
                                                  ========      ========


                                     11





   NOTE 6 - LONG-TERM DEBT

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

                                                   March 31,   December 31,
                                                     2002          2001
                                                     ----          ----
    Medium-term notes                             $1,512.5      $1,012.5
    Commercial paper                                 153.0         707.5
    Preferred debt securities                        450.0         450.0
    Other long-term debt                               2.7           2.5
                                                   -------       -------
         Total debt                                2,118.2       2,172.5
    Current portion of long-term debt               (553.0)       (807.5)
                                                   -------
         Long-term Debt                           $1,565.2      $1,365.0
                                                   =======       =======


   On March 11, 2002 the Company issued $500.0 million of Senior Notes
   with five-year and 10-year maturities.  The $500.0 million Senior
   Notes were priced in two tranches:  $250.0 million in 6.00% Senior
   Notes due 2007 and $250.0 million in 6.75% Senior Notes due 2012.  The
   five-year notes were swapped at a floating rate of six months Libor
   plus a credit spread of 75.55 basis points, resulting in an all in
   rate of 2.98% for the first six months.  The proceeds of this issuance
   were used to pay down commercial paper.  This issuance is reflected in
   the outstanding amount of medium-term notes noted above and the entire
   amount is considered to be long-term debt.


































                                     12


   NOTE 7  - EARNINGS PER SHARE

   The calculation of basic and diluted earnings per share for the
   quarter ended March 31, 2002 and 2001, respectively, is shown below
   (IN MILLIONS, EXCEPT PER SHARE DATA):




                                                                           "In the         Convertible
                                                              Basic         Money"          Preferred
                                                              Method      Options (1)    Securities (2)      Diluted Method
                                                              ------      -----------    --------------      --------------
   2002
   ----
                                                                                                   
   Income before cumulative effect of accounting change        $51.0             -              -                $51.0
   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)


   2001
   ----
   Net income                                                  $38.4             -              -                $38.4
   Weighted average shares outstanding                         266.6           0.2              -                266.8
   Earnings per share                                           $0.14                                             $0.14



   (1)  The weighted average shares outstanding for 2002 and 2001 exclude
        the dilutive effect of approximately 2.3 million and 8.0 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 2002
        and 2001, 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 $4.4 million and $4.2 million in 2002 and 2001,
        respectively, and weighted average shares outstanding would have
        increased by 9.9 million shares in both periods.











                                     13



   NOTE 8 - 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):




                                             After-Tax       Foreign       After-tax       After-tax      Accumulated
                                             Unrealized     Currency      Derivatives       Minimum          Other
                                                Gain       Translation      Hedging         Pension      Comprehensive
                                               (Loss)         Loss         Gain (Loss)      Liability         Loss
                                             ----------    -----------    ------------     ---------     -------------
                                                                                             
   Balance at December 31, 2000                $(1.1)        $(171.8)        $    -          $   -          $(172.9)
   Current year change                           1.1           (41.3)         (14.0)          (4.5)           (58.7)
                                               -----         -------         ------          -----          -------
   Balance at December 31, 2001                    -          (213.1)         (14.0)          (4.5)          (231.6)
   Current year change                             -           (33.5)           1.7              -            (31.8)
                                               -----         -------         ------          -----          -------
   Balance at March 31, 2002                   $   -         $(246.6)        $(12.3)         $(4.5)         $(263.4)
                                               =====         =======         ======          =====          =======


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



                                                                     March 31,        December 31,
                                                                       2002               2002
                                                                     ---------        -----------
                                                                                  
   Net income (loss)                                                  $(464.0)          $264.6
   Foreign currency translation loss                                    (33.5)           (41.3)
   After-tax derivatives hedging gain (loss)                              1.7            (14.0)
   After-tax minimum pension loss                                         -               (4.5)
   After-tax unrealized gain on securities                                -                1.1
                                                                       ------           ------
                                                                      $(495.8)          $205.9
                                                                      =======           ======









                                                               14



     NOTE 9 - INDUSTRY SEGMENTS

     In the first quarter of 2002, the Company announced the realignment
     of its operating 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 key account strategy.  The four
     operating segments have been named for leading worldwide brands
     in the Company's product portfolio.  The realignment streamlines
     what had previously been five operating segments.  Last year's
     amounts have been reclassified to conform with the 2002 presenta-
     tion.  The Company's segment results are as follows (IN MILLIONS):



                                                                             2002               2001
                                                                             ----               ----
      Net Sales (1) (2) - Quarter Ended March 31,
      -------------------------------------------
                                                                                           
      Rubbermaid                                                              $621.8             $642.5
      Parker/Eldon                                                             380.3              360.9
      Levolor/Hardware                                                         331.1              331.0
      Calphalon/WearEver                                                       263.8              276.3
                                                                               -----              -----
                                                                            $1,597.0           $1,610.7
                                                                            ========           ========

      Operating Income (3) - Quarter Ended March 31,
      ----------------------------------------------

      Rubbermaid                                                               $55.1              $57.9
      Parker/Eldon                                                              32.8               32.2
      Levolor/Hardware                                                          22.4               22.3
      Calphalon/WearEver                                                        20.8               22.1
      Corporate (4)                                                             (7.5)             (21.4)
                                                                                ----               ----
                                                                               123.6              113.1
      Restructuring Costs (5)                                                  (13.4)             (10.0)
                                                                                ----               ----
                                                                              $110.2             $103.1
                                                                               -----              -----

      Identifiable Assets - At March 31 and December 31,
      --------------------------------------------------
      Rubbermaid                                                            $1,513.0           $1,551.3
      Parker/Eldon                                                           1,132.2            1,216.8
      Levolor/Hardware                                                         808.7              790.8
      Calphalon/WearEver                                                       746.4              787.4
      Corporate (6)                                                          2,410.0            2,919.8
                                                                             -------            -------
                                                                            $6,610.3           $7,266.1
                                                                             =======            =======

      Capital Expenditures - Quarter Ended March 31,
      ----------------------------------------------
      Rubbermaid                                                               $13.5              $25.0
      Parker/Eldon                                                               8.9               11.7
      Levolor/Hardware                                                           6.4                8.0
      Calphalon/WearEver                                                         5.0               12.2
      Corporate                                                                  2.2                2.8
                                                                               -----              -----
                                                                               $36.0              $59.7
                                                                               =====              =====



                                                               15



      Depreciation and Amortization - Quarter Ended  March 31,
      --------------------------------------------------------
      Rubbermaid                                                               $30.4              $30.9
      Parker/Eldon                                                              15.0               14.6
      Levolor/Hardware                                                           7.2                9.9
      Calphalon/WearEver                                                        10.7               12.1
      Corporate                                                                  4.7               20.1
                                                                               -----              -----
                                                                               $68.0              $87.6
                                                                               =====              =====


































                                                               16




     GEOGRAPHIC AREA INFORMATION

                                                                         2002             2001
                                                                         ----             ----
     Net Sales - Quarter Ended March 31,
     -----------------------------------
                                                                                  
     United States                                                     $1,174.2         $1,161.1
     Canada                                                                63.7             66.0
                                                                        -------          -------
       North America                                                    1,237.9          1,227.1
     Europe                                                               292.2            306.5
     Central and South America (7)                                         47.9             59.9
     All other                                                             19.0             17.2
                                                                        -------          -------
                                                                       $1,597.0         $1,610.7
                                                                        =======          =======


     Operating Income - Quarter Ended March 31,
     ------------------------------------------
     United States                                                        $92.5            $73.0
     Canada                                                                 4.3              9.6
                                                                           ----             ----
       North America                                                       96.8             82.6
     Europe                                                                 6.9             15.5
     Central and South America                                              2.8              3.6
     All other                                                              3.7              1.4
                                                                           ----             ----
                                                                         $110.2           $103.1
                                                                          =====            =====

     Identifiable Assets (7) - At March 31 and December 31,
     ------------------------------------------------------
     United States                                                     $4,486.3         $5,067.8
     Canada                                                               103.0            118.0
                                                                        -------          -------
       North America                                                    4,589.3          5,185.8
     Europe                                                             1,686.9          1,737.0
     Central and South America                                            280.3            295.7
     All other                                                             53.8             47.6
                                                                        -------          -------
                                                                       $6,610.3         $7,266.1
                                                                        =======          =======


   (1)  Sales to Wal-Mart Stores, Inc. and subsidiaries amounted to
        approximately 16% of consolidated net sales in 2002 and 15% in
        the first quarter of 2001. Sales to no other customer exceeded
        10% of consolidated net sales for either period.
   (2)  All intercompany transactions have been eliminated.


                                     17







   (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 and goodwill amortization is considered a
        corporate expense and not allocated to business segments.
   (4)  Corporate operating expenses consist primarily of administrative
        costs that cannot be allocated to a particular segment.
   (5)  Restructuring costs are recorded as both Restructuring Costs and
        as part of Cost of Products Sold in the Condensed Consolidated
        Statements of Income (refer to Footnote 3 for additional detail.)
   (6)  Corporate assets primarily include trade names and goodwill,
        equity investments and deferred tax assets.
   (7)  This category includes Argentina, Brazil, Colombia, Mexico and
        Venezuela.
   (8)  Transfers of finished goods between geographic areas are not
        significant.




































                                     18


   NOTE 10 - ACCOUNTING PRONOUNCEMENTS

   At the beginning of 2001, the Company adopted FAS No. 133, "Accounting
   for Derivative Instruments and Hedging Activities."  This statement
   requires companies to record derivatives on the balance sheet as
   assets or liabilities, measured at fair value.  Any changes in fair
   value of these instruments are recorded in the income statement or
   other comprehensive income.  The impact of adopting FAS No. 133 on
   January 1, 2001 resulted in a cumulative after-tax gain of
   approximately $13.0 million, recorded in accumulated other
   comprehensive income.  The cumulative effect of adopting FAS No. 133
   did not materially impact the results of operations.

   In August 2001, the FASB issued FAS No. 144, "Accounting for
   Impairment or Disposal of Long-Lived Assets."  This statement
   established a single accounting model for long-lived assets to be
   disposed of by sale and provides additional implementation guidance
   for assets to be held and used and assets to be disposed of other than
   by sale.  The statement supersedes FAS No. 121, "Accounting for the
   Impairment of Long-Lived Assets and for Long-Lived Assets to Be
   Disposed Of" and amends the accounting and reporting provisions of
   Accounting Principles Board ("APB") Opinion No. 30 related to the
   disposal of a segment of a business.  The statement is effective for
   fiscal years beginning after December 15, 2001.  As of March 31, 2002,
   the Company's Anchor Hocking Glass business has not been reflected as
   a discontinued operation pending the results of an administrative
   hearing, and further discussions with the potential buyer and the FTC
   as disclosed further in Footnote 2.

   In August 2001, the Emerging Issues Task Force ("EITF") issued EITF
   No. 01-09 "Accounting for Consideration Given by Vendor to a Customer
   or a Reseller of Vendor's Products" which codified and reconciled the
   Task Force's consensuses in EITF 00-14 "Accounting for Certain Sales
   Incentives", EITF 00-22 "Accounting for Points and Certain Other Time
   Based Sales Incentives or Volume Based Sales Incentive Offers, and
   Offers of Free Products or Services to Be Delivered in the Future",
   and EITF 00-25 "Vendor Income Statement Characterization of
   Consideration Paid to a Reseller of the Vendor's Products".  These
   EITFs prescribe guidance regarding the timing of recognition and
   income statement classification of costs incurred for certain sales
   incentive programs to resellers and end consumers.  EITF No. 01-09 did
   not impact results of operations because the Company recognizes sales
   incentives upon recognition of revenue and classifies them as
   reductions of gross revenue and recognizes free goods as a cost of
   goods sold when shipped, both in accordance with the prescribed rules.

   Refer to Footnote 1 for discussion of FAS No. 141, "Business
   Combinations" and FAS No. 142, "Goodwill and Other Intangible Assets".





                                     19


   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 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.






































                                     20


   PART I.

   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 Income as a percentage of net sales.



                                                       Three Months Ended
                                                            March 31,
                                                            ---------
                                                        2002         2001
                                                        ----         ----
                                                              
   Net sales                                           100.0%       100.0%
   Cost of products sold                                73.8         75.7
                                                       -----        -----
   GROSS INCOME                                         26.2         24.3
   Selling, general and
      administrative expenses                           18.7         16.4
   Restructuring costs                                   0.6          0.6
   Trade names and goodwill
      amortization and other                               -          0.9
                                                       -----        -----
   OPERATING INCOME                                      6.9          6.4

   Nonoperating expenses:
         Interest expense                                1.6          2.4
         Other, net                                      0.5          0.2
                                                       -----        -----
   Net nonoperating expenses                             2.1          2.6
   INCOME BEFORE INCOME TAXES AND
      CUMULATIVE EFFECT OF ACCOUNTING CHANGE             4.8          3.8
   Income taxes                                          1.6          1.4
                                                       -----        -----
   NET INCOME BEFORE CUMULATIVE
      EFFECT OF ACCOUNTING CHANGE                        3.2          2.4
   Cumulative effect of accounting change              (32.3)         0.0
                                                       -----        -----
   NET INCOME                                          (29.1)%        2.4%












                                     21


                   Three Months Ended March 31, 2002 Vs.
                      Three Months Ended March 31, 2001
                   ---------------------------------------

   Net sales for the three months ended March 31, 2002 ("first quarter")
   were $1,597.0 million, representing a decrease of $13.7 million, or
   0.9%, from $1,610.7 million in the comparable quarter of 2001.  Growth
   in sales was more than offset by negative currency exchange impacts
   and pricing deterioration resulting from competitive pressures.  Sales
   by business segment for the first quarter were as follows, in
   millions:
                                                  Percentage
                                                  Increase/
                                2002      2001     Decrease
                                ----      ----     --------
    Rubbermaid                 $621.8    $642.5      (3.2)%
    Parker/Eldon (1)            380.3     360.9       5.4
    Levolor/Hardware            331.1     331.0       0.0
    Calphalon/WearEver          263.8     276.3      (4.5)
                                -----     -----
         Total               $1,597.0  $1,610.7      (0.9)%
                              =======   =======

   Primary reasons for changes:

   (1)  Internal sales growth.

   *    Internal sales growth/decline is defined by the Company as
        growth/decline from its core businesses, which include continuing
        businesses owned more than one year and minor acquisitions.

   Gross income as a percentage of net sales in the first quarter of 2002
   was 26.2%, or $419.1 million, versus 24.3%, or $391.8 million, in the
   comparable quarter of 2001.  Excluding $6.7 million ($4.4 million after
   taxes) of items relating to recent acquisitions and product line exits,
   gross income for the first quarter of 2002 was $425.8 million, or 26.7%
   of net sales.  In the comparable period of 2001, excluding $3.1 million
   ($2.0 million after taxes) of items relating to recent acquisition and
   product line exits, gross income was $394.9 million, or 24.5% of net
   sales.  The improvement in gross income is primarily due to the
   implementation of productivity initiatives throughout the Company and
   the positive impact of a change in product mix.

   Selling, general and administrative expenses ("SG&A") in the first
   quarter of 2002 were 18.7% of net sales, or $299.2 million, versus
   16.4%, or $264.6 million, in the comparable quarter of 2001.


                                     22


   Excluding $3.3 million ($2.2 million after taxes) of items relating to
   recent acquisitions, SG&A in the first quarter of 2002 was $295.9 million,
   or 18.5% of net sales.  In the comparable period of 2001, excluding $1.1
   million ($0.7 million after taxes) of items relating to recent
   acquisitions, SG&A was $263.5 million or 16.4% of net sales.  SG&A
   increased primarily as a result of increased investment in new product
   development and planned marketing initiatives, including the Company's
   Key Account and Phoenix Programs, supporting the Company's brand portfolio
   and key account strategy.

   In April 2001, the Company introduced the Key Account Program,
   establishing sales organizations specifically for Wal*Mart, The Home
   Depot and Lowe's.  As part of this program, the company established
   President-level positions to more effectively manage the relationships
   with these accounts.  The program allows the Company to present these
   customers with "one face" to enhance the Company's response time and
   understanding of the customer's needs, to support the best possible
   relationship.

   In July 2001, the Company introduced its Phoenix Program.  This
   initiative is an action-oriented field sales force consisting of
   approximately 500 recent university graduates.  The team works in the
   field, primarily within our Key Account structure, performing product
   demonstrations, merchandising product, interacting with the end-user,
   and maintaining an ongoing relationship with store personnel.  This
   initiative allows the Company to enhance product placement and
   minimize stock outages and, together with the Key Account Program, to
   maximize shelf space potential.  Impact from this initiative is
   expected to drive revenue growth through shelf space gains.

   During 2001 the Company announced a three-year restructuring plan
   intended to streamline the Company's supply chain to enhance the
   Company's position as a low cost supplier to major mass merchandisers.
   The plan consists of reducing worldwide headcount and consolidating
   duplicate manufacturing and distribution facilities.  In the first
   quarter of 2002, the Company recorded a pre-tax restructuring charge
   of $9.8 million ($6.5 million after taxes).  This charge included $6.3
   million of severance costs and $3.5 million of facility exit costs. In
   the first quarter of 2001, the Company recorded a pre-tax
   restructuring charge of $10.0 million ($6.3 million after taxes).
   This charge included $1.5 million of facility exit costs, $5.9 million
   of severance costs and $2.6 million of other transaction costs.

   In the first quarter of 2002 the Company adopted the provisions of FAS
   No. 142 "Goodwill and Other Intangible Assets".  In accordance with
   this standard, goodwill will no longer be amortized but will be
   subject to annual assessment for impairment by applying a fair-value-
   based test.  Goodwill amortization in the first quarter of 2001 was
   0.9% of net sales or $14.1 million.  The Company anticipates that the
   application of the nonamortization provisions of FAS 142 will increase
   annual net income in 2002 and subsequent years by approximately $41.0
   million, after tax, or $0.15 per share.  See footnote 1 to the
   condensed consolidated financial statements for a review of this
   provision.

                                     23


   Operating income in the first quarter of 2002 was 6.9% of net sales,
   or $110.2 million, versus operating income of 6.4% or $103.1 million,
   in the comparable quarter of 2001.  Excluding restructuring costs and
   other items in 2001 and 2002, operating income in the first quarter of
   2002 was 8.1% of net sales, or $130.0 million, versus 7.3% of net sales,
   or $117.3 million, in the first quarter of 2001. The increase in
   operating margins was primarily due to the implementation of a
   productivity initiative throughout the Company.

   Net nonoperating expenses in the first quarter of 2002 were 2.1% of
   net sales, or $33.0 million, versus net nonoperating expenses of 2.6%,
   or $42.1 million, in the comparable quarter of 2001.  Net nonoperating
   expenses decreased primarily as a result of a reduction in interest
   expense related to declining interest rates in the first quarter of
   2002 in comparison to the same period of 2001.

   The effective tax rate was 34% in the first quarter of 2002 versus 37%
   in the first quarter of 2001.  This lower rate reflects the benefit of
   the accounting change relating to goodwill amortization for financial
   reporting purposes, the full year impact of 2001 tax rate initiatives
   and continued projected foreign losses.

   Net income before cumulative effect of accounting change for the first
   quarter of 2002 was $51.0 million, compared to net income of $38.4
   million in the first quarter of 2001. Diluted earnings per share based
   on net income before cumulative effect of accounting change were $0.19
   in the first quarter of 2002 compared to $0.14 in the first quarter of
   2001.  Excluding 2002 restructuring costs and other pre-tax items of
   of $19.8 million ($13.0 million after taxes) and 2001 restructuring
   costs and other pre-tax items of $14.2 million ($9.0 million after taxes),
   net income before cumulative effect of accounting change increased $16.6
   million or 35.0% to $64.0 million in the first quarter of 2002 from $47.4
   million in 2001.  Diluted earnings per share, calculated on the same
   basis, increased 33.3% to $0.24 in the first quarter of 2002 from $0.18
   in the first quarter of 2001.  The increase in net income and earnings
   per share was primarily due to the implementation of the company's
   productivity, collaboration and streamlining initiatives and the initial
   results of key strategic investments necessary to generate future growth.

   During the first quarter of 2002, the Company performed the required
   impairment tests of goodwill and indefinite lived intangible assets as
   of January 1, 2002, which resulted in an impairment charge of $514.9
   million, net of tax.

   The net loss for the first quarter of 2002 was $464.0 million,
   compared to net income of $38.4 million in the first quarter of 2001.
   Diluted earnings per share based on net income were $(1.73) in the
   first quarter of 2002 compared to $0.14 in the first quarter of 2001.
   These declines were due to the goodwill impairment charge described
   above.





                                     24


   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, 2002 was $122.5 million compared to $124.1 million for
   the comparable period of 2001.  The Company generated free cash flow
   (defined by the Company as cash provided by operating activities less
   capital expenditures and dividends) of $30.4 million for the first
   quarter of 2002 compared to $8.3 million for the first quarter of
   2001.  The increase in free cash flow is primarily due to a managed
   reduction in capital expenditures and an emphasis on changes in
   working capital.

   The Company has short-term foreign and domestic uncommitted lines of
   credit with various banks, which are available for short-term
   financing.  Borrowings under the Company's uncommitted lines of credit
   are subject to discretion of the lender.  The Company's uncommitted
   lines of credit do not have a material impact on the Company's
   liquidity.  Borrowings under the Company's uncommitted lines of credit
   at March 31, 2002 totaled $29.7 million.

   The Company has a revolving credit agreement of $1,300.0 million that
   will terminate in August 2002.  The Company intends to extend the
   revolving credit agreement beyond 2002.  At March 31, 2002, there were
   no borrowings under the $1,300.0 million revolving credit agreement.

   In lieu of borrowings under the Company's revolving credit agreement,
   the Company may issue up to $1,300.0 million of commercial paper.  The
   Company's revolving credit agreement provides the committed backup
   liquidity required to issue commercial paper.  Accordingly, commercial
   paper may only be issued up to the amount available for borrowing
   under the Company's revolving credit agreement.  At March 31, 2002,
   $153.0 million (principal amount) of commercial paper was outstanding.
   Because the backup revolving credit agreement expires in August 2002,
   the entire $153.0 million is classified as current portion of long-
   term debt.  The Company plans to extend maturities by replacing a
   portion of current debt with longer-term debt facilities.  By
   extending maturities, the Company can reduce its reliance on the
   current commercial paper program.

   The revolving credit agreement permits the Company to borrow funds on
   a variety of interest rate terms.  This agreement requires, among
   other things, that the Company maintain a certain Total Indebtedness
   to Total Capital Ratio, as defined in the agreement.  As of March 31,
   2002, the Company was in compliance with this agreement.


                                     25


   The Company had outstanding at March 31, 2002 a total of $1,512.5
   million (principal amount) of medium-term notes.  The maturities on
   these notes range from 3 to 30 years at an average interest rate of
   5.5%.  Of the outstanding amount of medium-term notes, $400.0 million
   is classified as current portion of long-term debt and the remainder
   of $1,112.5 million is classified as long-term debt. A universal shelf
   registration statement became effective in July 1999.  As of March 31,
   2002, the Company's debt and equity securities were fully issued under
   the shelf.

   On March 11, 2002 the Company issued $500.0 million of Senior Notes
   with five-year and 10-year maturities.  The $500.0 million Senior
   Notes were priced in two tranches: $250.0 million in 6.00% Senior
   Notes due 2007 and $250.0 million in 6.75% Senior Notes due 2012.  The
   five-year notes were swapped at a floating rate of six months Libor plus
   a credit spread of 75.55 basis points, resulting in an all in rate of
   2.98% for the first six months.  The proceeds of this issuance were
   used to pay down commercial paper.  This issuance is reflected in the
   outstanding amount of medium-term notes noted above and the entire
   amount is considered to be long-term debt.

   On September 18, 2001, the Company entered into an agreement with a
   financial institution creating a financing entity which is
   consolidated in the Company's financial statements.  Under the
   agreement, the Company regularly enters into transactions with the
   financing entity to sell an undivided interest in the Company's
   receivables.  In the quarter ended September 30, 2001, the financing
   entity issued $450.0 million in preferred debt securities to a
   financial institution.  Those preferred debt securities must be
   retired or redeemed before the Company can have access to the
   financing entity's receivables.  The receivables and the corresponding
   $450.0 million preferred debt issued by the subsidiary to the
   financial institution are recorded on the consolidated accounts of the
   Company. The proceeds of this debt were used to pay down commercial
   paper.  Because this debt matures in 2008, the entire amount is
   considered to be long-term debt.  The provisions of the debt agreement
   allow the entire outstanding debt to be called upon certain events
   including the Company's long-term senior unsecured debt rating falling
   below Baa2 (Moody's) or BBB (Standard & Poors') and certain levels of
   accounts receivable write-offs.  As of March 31, 2002, the Company was
   in compliance with the agreement.












                                     26


   Uses:
   ----

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

   Cash provided by acquisitions was $11.3 million for the first three
   months of 2002.  In comparison, cash used for acquisitions and
   deferred payments on prior acquisitions was $15.4 million in the first
   three months 2001. In the first three months of 2002, the Company
   received proceeds of approximately $17.5 million related to the
   Gillette transaction.   In the first three months of 2001, the Company
   made minor acquisitions for cash purchase prices totaling $6.6
   million.  All of these acquisitions were accounted for as purchases
   and were paid for with proceeds obtained from the issuance of
   commercial paper.

   In the first three months of 2002, the Company made payments on
   long-term debt, net of proceeds, of $46.0 million compared to net
   additional borrowings of $0.4 million in the year ago period. The
   Company's ability to pay down additional debt was due primarily to
   increased focus on working capital management (primarily inventory
   and accounts payable) and current year cash earnings.

   Cash used for restructuring activities was $11.7 million and $5.3
   million in the first three months of 2002 and 2001, respectively.
   Such cash payments represent primarily employee termination benefits
   and other merger expenses.

   Capital expenditures were $36.0 million and $59.7 million in the first
   three months of 2002 and 2001, respectively.  The decrease in capital
   expenditures is primarily due to a Company wide effort to effectively
   manage and reduce these expenditures.  Aggregate dividends paid were
   $56.0 million during both the first three months of 2002 and 2001.

   Retained earnings decreased in the first three months of 2002 by
   $520.1 million.  Retained earnings decreased in the first three months
   of 2001 by $17.6 million.  The difference between the first quarter of
   2001 and 2002 was primarily due the goodwill impairment charge in 2002
   of $514.9 million, net of tax.

   Working capital at March 31, 2002 was $566.2 million compared to
   $316.8 million at December 31, 2001.  The current ratio at March 31,
   2002 was 1.26:1 compared to 1.13:1 at December 31, 2001.

   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 .42:1 at March 31, 2002
   and .43:1 at December 31, 2001.


                                     27


   On April 30, 2002 the Company acquired American Tool Companies, Inc.,
   a leading manufacturer of hand tools and power tool accessories, in
   which Newell Rubbermaid already held a 49.5% stake. The purchase price
   of $419.0 million includes cash for the majority shareholder's equity
   and the assumption of 100% of American Tool's debt.  With fiscal 2001
   revenue of $443.6 million and manufacturing and distribution
   facilities around the world, the American Tool deal marks a
   significant expansion and enhancement of the company's product lines
   and customer base, launching it squarely into the estimated $10
   billion-plus global market for hand tools and power tool accessories.
   This acquisition was paid for with proceeds obtained from the issuance
   of commercial paper.

   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.

                       Legal and Environmental Matters
                       -------------------------------

   The Company is subject to legal proceedings and claims, including
   various environmental matters, in the ordinary course of its business.
   Such legal proceedings are more fully described in footnote 15 to the
   Company's consolidated financial statements for the year ended
   December 31, 2001. 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 have to pay in excess of
   amounts reserved, will not have a material effect on the Company's
   consolidated financial statements.

   INTERNATIONAL OPERATIONS

   The Company's business in the United States is growing at a faster
   pace than its non-U.S. business. For the quarters ended March 31, 2002
   and 2001, the Company's non-U.S. business accounted for approximately
   26.5% and 27.9% of net sales, respectively. Growth of both U.S. and
   non-U.S. businesses is shown below:

   Quarter Ended March 31,             2002          2001       % Change
   (In millions)

   Net sales:
   - U.S.                            $1,174.2      $1,161.1       1.1%
   - Non-U.S.                           422.8         449.6      (6.0)%
                                     --------      --------
                                     $1,597.0      $1,610.7      (0.9)%
                                     ========      ========




                                     28


   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 interest rate exposure, primarily
   in the United States. The Company manages interest rate exposure
   through its conservative debt ratio target and its mix of fixed and
   floating rate debt. Interest rate exposure was reduced significantly
   in 1997 from the issuance of $500 million 5.25% Company-Obligated
   Mandatorily Redeemable Convertible Preferred Securities of a
   Subsidiary Trust, the proceeds of which reduced commercial paper.
   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.

   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 income.

   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

                                     29


   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, 2002 as they represent hypothetical not realized losses.

                          March 31,
                             2002      Time Period   Confidence Level
                          ---------    -----------   ----------------
    (In millions)
       Interest rates        $15.3        1 day             95%
       Foreign exchange       $0.2        1 day             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, since actual results may differ
   significantly depending upon activity in the global financial markets.

   EURO CURRENCY CONVERSION

   On January 1, 1999, the "Euro" became the common legal currency for 11
   of the 15 member countries of the European Union.  On that date, the
   participating countries fixed conversion rates between their existing
   sovereign currencies ("legacy currencies") and the Euro. On January 4,
   1999, the Euro began trading on currency exchanges and became
   available for non-cash transactions, if the parties elected to use it.
   On January 1, 2001, another country (Greece) also adopted the Euro,
   fixing the conversion rate against their legacy currency.  The legacy
   currencies remained legal tender through December 31, 2001. On January
   1, 2002, participating countries introduced Euro-denominated bills and
   coins, and effective July 1, 2002, legacy currencies will no longer be
   legal tender.

   After the dual currency phase, all businesses in participating
   countries must conduct all transactions in the Euro and must convert
   their financial records and reports to be Euro-based. The Company has
   completed this conversion process and believes its information
   systems are Euro compliant.  As a result of the Euro conversion, the
   Company experienced no adverse impact to its business or financial
   condition on a consolidated basis.




                                     30


   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
   not limited to, such matters as sales, income, earnings per share,
   return on equity, capital expenditures, dividends, capital structure,
   free cash flow, debt to capitalization ratios, interest rates,
   internal growth rates, the Euro conversion process and related risks,
   impact of changes in accounting standards, legal proceedings and
   claims (including environmental matters), future economic performance,
   management's plans, goals and objectives for future operations and
   growth or the assumptions relating to any of the forward-looking
   information. The Company cautions that forward-looking statements are
   not guarantees since 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 of this Report.


































                                     31


   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 II.  OTHER INFORMATION

   ITEM 1.  LEGAL PROCEEDINGS

   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 matters, as
   well as the environmental matters described below.  Some of the legal
   proceedings include claims for punitive as well as compensatory
   damages, and a few proceedings purport to be class actions.

   As of March 31, 2002, the Company was involved in various matters
   concerning federal and state environmental laws and regulations,
   including matters in which the Company has been identified by the U.S.
   Environmental Protection Agency and certain state environmental
   agencies as a potentially responsible party ("PRP") at contaminated
   sites under the Federal Comprehensive Environmental Response,
   Compensation and Liability Act ("CERCLA") and equivalent state laws.

   In assessing its environmental response costs, the Company has
   considered several factors, including: the extent of the Company's
   volumetric contribution at each site relative to that of other PRPs;
   the kind of waste; the terms of existing cost sharing and other
   applicable agreements; the financial ability of other PRPs to share in
   the payment of requisite costs; the Company's prior experience with
   similar sites; environmental studies and cost estimates available to
   the Company; the effects of inflation on cost estimates; and the
   extent to which the Company's and other parties' status as PRPs is
   disputed.

   The Company's estimate of environmental response costs associated with
   these matters as of March 31, 2002 ranged between $12.3 million and
   $16.2 million. As of March 31, 2002, the Company had a reserve equal
   to $13.9 million for such environmental response costs in the
   aggregate. No insurance recovery was taken into account in determining
   the Company's cost estimates or reserve, nor do the Company's cost
   estimates or reserve reflect any discounting for present value
   purposes, except with respect to two long-term (30 year) operations
   and maintenance CERCLA matters which are estimated at present value.

   Because of the uncertainties associated with environmental
   investigations and response activities, the possibility that the

                                     32


   Company could be identified as a PRP at sites identified in the future
   that require the incurrence of environmental response costs and the
   possibility of additional sites as a result of businesses acquired,
   actual costs to be incurred by the Company may vary from the Company's
   estimates.

   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.










































                                     33


   ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

        (a)  Exhibits:

        (b)  12.  Statement of Computation of Ratio of Earnings to Fixed
                  Charges

             99.  Safe Harbor Statement

        (b)  Reports on Form 8-K:

                  Registrant filed a Report on Form 8-K dated March 11,
             2002, reporting the entering into of an Underwriting
             Agreement with respect to the offering and sale of $500.0
             million of unsecured and unsubordinated notes.

                  Registrant filed a Report on Form 8-K dated April 1,
             2002 and a Report on Form 8-K/A dated April 3, 2002,
             reporting a change in the Company's certifying accountant.


































                                     34


                                 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: May 13, 2002                /s/ William T. Alldredge
                                      ----------------------------------
                                      William T. Alldredge
                                      President - Corporate Development
                                        and Chief Financial Officer


    Date: May 13, 2002                /s/ Brett E. Gries
                                      ----------------------------------
                                      Brett E. Gries
                                      Vice President - Accounting &
                                        Audit

































                                     35



                                                               EXHIBIT 12
                                                               ----------


                   NEWELL RUBBERMAID INC. AND SUBSIDIARIES
                         STATEMENT OF COMPUTATION OF
                     RATIO OF EARNINGS TO FIXED CHARGES


                                                     Quarter Ended March 31,
                                                        2002         2001
                                                        ----         ----
                                                      (In thousands, except
                                                           ratio data)
   Earnings available to fixed charges:

      Income before income taxes and
         cumulative effect of accounting change        $77,218      $60,987
      Fixed charges:

         Interest expense                               25,060       39,321
         Portion of rent determined to
           be interest (1)                               9,648        8,941
         Minority interest in income of
           subsidiary trust                              6,685        6,677
         Equity earnings                                  (904)      (2,306)
                                                      --------     --------
                                                      $117,707     $113,620
                                                      ========     ========
   Fixed charges:

      Interest expense                                 $25,060      $39,321
      Portion of rent determined to
        be interest (1)                                  9,648        8,941
      Minority interest in income of
        subsidiary trust                                 6,685        6,677
                                                        ------        -----
                                                       $41,393      $54,939
                                                       =======      =======
   Ratio of earnings to fixed charges                     2.84         2.84
                                                          ====         ====

   (1)  A standard ratio of 33% was applied to gross rent expense to
        approximate the interest portion of short-term and long-term
        leases.

                                                               EXHIBIT 99
                                                               ----------


   NEWELL RUBBERMAID INC. SAFE HARBOR STATEMENT
   --------------------------------------------

   The Company has made statements in its Annual Report on Form 10-K for
   the year ended December 31, 2001, as well as in its Quarterly Report
   on Form 10-Q for the quarter ended March 31, 2002, and the documents
   incorporated by reference therein that constitute forward-looking
   statements, as defined by the Private Securities Litigation Reform Act
   of 1995. These statements are subject to risks and uncertainties.  The
   statements relate to, and other forward-looking statements that may be
   made by the Company may relate to, information or assumptions about
   sales, income, earnings per share, return on equity, return on
   invested capital, capital expenditures, working capital, dividends,
   capital structure, free cash flow, debt to capitalization ratios,
   interest rates, internal growth rates, Euro conversion risks, 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.  These statements
   generally are accompanied by words such as "intend," "anticipate,"
   "believe," "estimate," "project," "target," "expect," "should" or
   similar statements.  You should understand that forward-looking
   statements are not guarantees since there are inherent difficulties in
   predicting future results.  Actual results could differ materially
   from those expressed or implied in the forward-looking statements.
   The factors that are discussed below, as well as the matters that are
   set forth generally in the 2001 Form 10-K, the 1st Quarter 2002 Form
   10-Q and the documents incorporated by reference therein could cause
   actual results to differ.  Some of these factors are described as
   criteria for success.  Our failure to achieve, or limited success in
   achieving, these objectives could result in actual results differing
   materially from those expressed or implied in the forward-looking
   statements.  In addition, there can be no assurance that we have
   correctly identified and assessed all of the factors affecting the
   Company or that the publicly available and other information we
   receive with respect to these factors is complete or correct.

   Retail Economy
   --------------

   Our business depends on the strength of the retail economies in
   various parts of the world, primarily in North America and to a lesser
   extent Europe, Central and South America and Asia.

   These retail economies are affected primarily by such factors as
   consumer demand and the condition of the consumer products retail
   industry, which, in turn, are affected by general economic conditions
   and events such as the terrorist attacks of September 11, 2001.  In
   recent years, the consumer products retail industry in the U.S. and,
   increasingly, elsewhere has been characterized by intense competition



   and consolidation among both product suppliers and retailers.  Because
   such competition, particularly in weak retail economies, can cause
   retailers to struggle or fail, the Company must continuously monitor,
   and adapt to changes in, the creditworthiness of its customers.

   Nature of the Marketplace
   -------------------------

   We compete with numerous other manufacturers and distributors of
   consumer products, many of which are large and well-established.  Our
   principal customers are large mass merchandisers, such as discount
   stores, home centers, warehouse clubs and office superstores.  The
   rapid growth of these large mass merchandisers, together with changes
   in consumer shopping patterns, have contributed to the formation of
   dominant multi-category retailers, many of which have strong
   bargaining power with suppliers.  This environment significantly
   limits our ability to recover cost increases through selling prices.
   Other trends among retailers are to foster high levels of competition
   among suppliers, to demand that manufacturers supply innovative new
   products and to require suppliers to maintain or reduce product prices
   and deliver products with shorter lead times.  Another trend is for
   retailers to import products directly from foreign sources.

   The combination of these market influences has created an intensely
   competitive environment in which our principal customers continuously
   evaluate which product suppliers to use, resulting in pricing
   pressures and the need for strong end-user brands, the continuing
   introduction of innovative new products and constant improvements in
   customer service.

   New Product Development
   -----------------------

   Our long-term success in this competitive retail environment depends
   on our consistent ability to develop innovative new products that
   create consumer demand for our products.  Although many of our
   businesses have had notable success in developing new products, we
   need to improve our new product development capability.  There are
   numerous uncertainties inherent in successfully developing and
   introducing innovative new products on a consistent basis.

   Marketing
   ---------

   Our competitive success also depends increasingly on our ability to
   develop, maintain and strengthen our end-user brands so that our
   retailer customers will need our products to meet consumer demand.
   Our success also requires increased focus on serving our largest
   customers through key account management efforts.  We will need to
   continue to devote substantial marketing resources to achieving these
   objectives.


                                      2


   Productivity and Streamlining
   -----------------------------

   Our success also depends on our ability to improve productivity and
   streamline operations to control and reduce costs.  We need to do this
   while maintaining consistently high customer service levels and making
   substantial investments in new product development and in marketing
   our end-user brands.  Our objective is to become our retailer
   customers' low-cost provider and global supplier of choice.  To do
   this, we will need continuously to improve our manufacturing
   efficiencies and develop sources of supply on a world-wide basis.

   Acquisition Integration
   -----------------------

   The acquisition of companies that sell name-brand, staple consumer
   product lines to volume purchasers has historically been one of the
   foundations of our growth strategy.  Over time, our ability to
   continue to make sufficient strategic acquisitions at reasonable
   prices and to integrate the acquired businesses successfully,
   obtaining anticipated cost savings and operating income improvements
   within a reasonable period of time, will be important factors in our
   future growth.

   Foreign Operations
   ------------------

   Foreign operations, especially in Europe (which is a focus of our
   international growth) but also in Asia, Central and South America and
   Canada, are increasingly important to our business.  Foreign
   operations can be affected by factors such as currency devaluation,
   other currency fluctuations and the Euro currency conversion, tariffs,
   nationalization, exchange controls, interest rates, limitations on
   foreign investment in local business and other political, economic and
   regulatory risks and difficulties.











                                      3