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 June 30, 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 of              (I.R.S. Employer
   incorporation or organization)               Identification No.)


                          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 (net of treasury shares)
   as of July 24, 2002:  267,171,518.












                                      1







   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 June 30,      Six Months Ended June 30,
                                                                   2002           2001           2002           2001
                                                                   ----           ----           ----           ----
                                                                                                  
      Net sales                                                 $1,894,990     $1,724,653    $3,491,998       $3,335,389
      Cost of products sold                                      1,374,404      1,271,118     2,552,298        2,490,078
                                                                ----------     ----------    ----------       ----------
         GROSS INCOME                                              520,586        453,535       939,700          845,311

      Selling, general and administrative expenses                 330,039        278,459       629,194          543,066
      Restructuring costs                                            8,852          7,695        18,639           17,674
      Goodwill amortization                                           -            14,182          -              28,255
                                                                ----------     ----------    ----------       ----------
         OPERATING INCOME                                          181,695        153,199       291,867          256,316

      Nonoperating expenses:
         Interest expense                                           29,313         35,596        54,373           74,917
         Other, net                                                 18,106          3,306        26,000            6,115
                                                                ----------     ----------    ----------       ----------
         Net nonoperating expenses                                  47,419         38,902        80,373           81,032
                                                                ----------     ----------    ----------       ----------
         INCOME BEFORE INCOME TAXES AND
            CUMULATIVE EFFECT OF ACCOUNTING CHANGE                 134,276        114,297       211,494          175,284
      Income taxes                                                  45,654         42,290        71,908           64,856
                                                                ----------     ----------    ----------       ----------
         INCOME BEFORE CUMULATIVE
            EFFECT OF ACCOUNTING CHANGE                             88,622         72,007       139,586          110,428
      Cumulative effect of accounting change, net of tax              -              -         (514,949)            -
                                                                ----------     ----------     ---------       ----------
            NET INCOME (LOSS)                                      $88,622        $72,007     ($375,363)        $110,428
                                                                ==========     ==========      ========        =========
      Weighted average shares outstanding:
         Basic                                                     267,032        266,648       266,929          266,633
         Diluted                                                   268,045        266,813       267,750          266,881
      Earnings (loss) per share:
         Basic
            Before cumulative effect of accounting change            $0.33          $0.27         $0.52            $0.41
            Cumulative effect of accounting change                       -              -         (1.93)               -
                                                                     -----          -----         -----            -----
            Net income (loss) per common share                       $0.33          $0.27        ($1.41)           $0.41
                                                                     =====          =====         =====            =====


                                                                 2







                                                                 Quarter Ended June 30,      Six Months Ended June 30,
                                                                  2002           2001           2002           2001
                                                                  ----           ----           ----           ----
         Diluted
            Before cumulative effect of accounting
               change                                                $0.33          $0.27         $0.52            $0.41
            Cumulative effect of accounting change                       -              -         (1.92)               -
                                                                     -----          -----         -----            -----
            Net income (loss) per common share                       $0.33          $0.27        ($1.40)           $0.41
                                                                     =====          =====         =====            =====

      Dividends per share                                            $0.21          $0.21         $0.42            $0.42

     

   SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.





































                                      3







                   NEWELL RUBBERMAID INC. AND SUBSIDIARIES
                    CONDENSED CONSOLIDATED BALANCE SHEETS
                                (IN THOUSANDS)

                                                  June 30,   December 31,
                                                    2002         2001
                                                  --------   ------------
                                                 (UNAUDITED)
    ASSETS
    CURRENT ASSETS:
       Cash and cash equivalents                    $10,068        $6,802
       Accounts receivable, net                   1,429,215     1,298,177
       Inventories, net                           1,290,715     1,113,797
       Deferred income taxes                        224,269       238,468
       Prepaid expenses and other                   208,182       193,408
                                                 ----------    ----------
       TOTAL CURRENT ASSETS                       3,162,449     2,850,652

    LONG-TERM INVESTMENTS                                 -        79,492
    OTHER ASSETS                                    308,767       293,245
    PROPERTY, PLANT AND EQUIPMENT, NET            1,776,533     1,689,152
    GOODWILL, NET                                 1,851,301     2,069,715
    OTHER INTANGIBLE ASSETS, NET                    298,414       283,866
                                                 ----------    ----------
       TOTAL ASSETS                              $7,397,464    $7,266,122
                                                 ==========    ==========


   SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.
























                                      4







                   NEWELL RUBBERMAID INC. AND SUBSIDIARIES
                CONDENSED CONSOLIDATED BALANCE SHEETS (CONT.)
                            (DOLLARS IN THOUSANDS)

   
   
                                                                                    June 30,              December 31,
                                                                                      2002                    2001
                                                                                    --------              ------------
                                                                                   (UNAUDITED)
                                                                                                    
     LIABILITIES AND STOCKHOLDERS' EQUITY

     CURRENT LIABILITIES:
        Notes payable                                                                $ 30,483                 $19,104
        Accounts payable                                                              655,792                 501,259
        Accrued compensation                                                          123,906                 124,660
        Other accrued liabilities                                                     917,553                 936,146
        Income taxes                                                                  141,878                 145,183
        Current portion of long-term debt                                             300,165                 807,500
                                                                                   ----------              ----------
        TOTAL CURRENT LIABILITIES                                                   2,169,777               2,533,852

     LONG-TERM DEBT                                                                 2,216,541               1,365,001

     OTHER NONCURRENT LIABILITIES                                                     399,467                 359,526
     DEFERRED INCOME TAXES                                                             83,417                  73,685
     MINORITY INTEREST                                                                  2,504                     685
     COMPANY-OBLIGATED MANDATORILY
        REDEEMABLE CONVERTIBLE PREFERRED
        SECURITIES OF A SUBSIDIARY TRUST                                              499,997                 499,997

     STOCKHOLDERS' EQUITY:
        Common stock, authorized shares,                                              282,812                 282,376
           800.0 million at $1.00 par value;
           Outstanding shares:
              2002   -   282.8 million
              2001   -   282.4 million
        Treasury stock, at cost;                                                     (409,557)               (408,457)
           Shares held:
              2002   -   15.7 million
              2001   -   15.6 million
           Additional paid-in capital                                                 230,102                 219,823
           Retained earnings                                                        2,083,610               2,571,255
           Accumulated other comprehensive loss                                      (161,206)               (231,621)
                                                                                   ----------              ----------
     TOTAL STOCKHOLDERS' EQUITY                                                     2,025,761               2,433,376
                                                                                   ----------              ----------
     TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                    $7,397,464              $7,266,122
                                                                                   ==========              ==========

     
   SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                      5







                   NEWELL RUBBERMAID INC. AND SUBSIDIARIES
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                          (UNAUDITED, IN THOUSANDS)

   
   
                                                                                    Six Months Ended June 30,
                                                                                 2002                        2001
                                                                                 ----                        ----
                                                                                                      
     OPERATING ACTIVITIES:
     Net income (loss)                                                        ($375,363)                    $110,428
     Adjustments to reconcile net income (loss)
        to net cash provided by operating activities:
        Cumulative effect of accounting change                                  514,949                         -
        Depreciation and amortization                                           146,417                      167,404
        Deferred income taxes                                                    38,134                        3,395
        Noncash restructuring charges                                             6,107                        7,972
        Other                                                                    13,311                        1,620
     Changes in current accounts excluding the
        Effects of acquisitions:
        Accounts receivable                                                     (53,196)                     (71,259)
        Inventories                                                             (87,338)                     (26,739)
        Other current assets                                                    (13,827)                      14,876
        Accounts payable                                                        132,820                       88,332
        Accrued liabilities and other                                           (23,311)                      63,728
                                                                               --------                     --------
     NET CASH PROVIDED BY OPERATING ACTIVITIES                                  298,703                      359,757
                                                                               --------                     --------

     INVESTING ACTIVITIES:
     Acquisitions, net of cash acquired                                        (228,821)                     (16,383)
     Expenditures for property, plant and equipment                            (101,157)                    (124,273)
     Disposals of noncurrent assets and other                                     6,907                       17,684
                                                                               --------                     --------
     NET CASH USED IN INVESTING ACTIVITIES                                     (323,071)                    (122,972)
                                                                               --------                     --------

     FINANCING ACTIVITIES:
     Proceeds from issuance of debt                                             520,754                       12,675
     Payments on notes payable and long-term debt                              (391,031)                    (143,531)
     Cash dividends                                                            (112,115)                    (111,990)
     Proceeds from exercised stock options and other                              9,448                          992
                                                                               --------                     --------
     NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                         27,056                     (241,854)
                                                                               --------                     --------

     Exchange rate effect on cash                                                   578                       (1,666)
                                                                               --------                     --------

     INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                             3,266                       (6,735)
     Cash and cash equivalents at beginning of year                               6,802                       22,525
                                                                               --------                     --------

                                                                 6







                                                                                    Six Months Ended June 30,
                                                                                 2002                        2001
                                                                                 ----                        ----
     CASH AND CASH EQUIVALENTS AT END OF PERIOD                                 $10,068                      $15,790
                                                                               ========                     ========

     Supplemental cash flow disclosures
        cash paid during the period for:
           Interest, net of amounts capitalized                                 $40,988                      $81,457
           Income taxes, net of refunds                                          25,546                      (27,643)

     

   SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.







































                                      7







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


   NOTE 1 - GENERAL INFORMATION

   The unaudited condensed consolidated financial statements included
   herein have been prepared by the Company, 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 quarter-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 typically has higher sales in the
   second and third quarters due to an increased level of do-it-yourself
   projects completed in the summer months; and the Parker/Eldon business
   segment typically has higher sales in the second and third quarters due
   to the back-to-school season.  Because these seasonal trends are
   moderate, the Company's consolidated quarterly sales generally do not
   fluctuate significantly, unless there had been a major acquisition.

   TRADE NAMES AND GOODWILL:  In June 2001, the Financial Accounting
   Standards Board ("FASB") issued Statement of Financial Accounting
   Standards ("SFAS") 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 statements also required
   business combinations initiated after June 30, 2001 to be accounted for
   using the purchase method of accounting, and established new criteria
   for recording intangible assets separate from goodwill.

   Pursuant to the adoption of SFAS No. 142, all amortization expense on
   trade names and goodwill ceased on January 1, 2002.  During 2001 and
   the first quarter of 2002, the Company performed the required
   impairment tests of goodwill and indefinite lived intangible assets as
   of January 1, 2002 and recorded a pre-tax goodwill impairment charge of

                                      8







   $538.0 million in the first quarter of 2002 (with an after-tax charge
   totaling $514.9 million).  In determining this amount of goodwill
   impairment, the Company measured the impairment loss as the excess of
   the carrying amount of goodwill over the implied fair value of
   goodwill.  In addition, the Company will test again for impairment if
   events or circumstances occur subsequent to the Company's annual
   impairment tests that would more likely than not reduce the fair value
   of a reporting unit below its carrying amount.  There are no additional
   impairment charges anticipated for 2002.

   Goodwill represented the excess of cost over identifiable net assets of
   businesses acquired.  Prior to the adoption of SFAS No. 142, trade
   names acquired in business combinations were not typically 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 SFAS No. 142, certain 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 goodwill during the six months
   ended June 30, 2002 is as follows (IN MILLIONS):

    Balance at December 31, 2001         $2,069.7
    Acquisitions and adjustments
       American Tool                        297.6
       Other                                 22.0
                                        ---------
                                            319.6
                                        ---------
    Impairments -
       Levolor/Hardware segment           (322.0)
       Parker/Eldon segment               (126.9)
       Calphalon/WearEver segment          (89.1)
                                         --------
                                          (538.0)
                                         --------
    Balance at June 30, 2002             $1,851.3
                                         ========

   The results of operations on a pro forma basis for the quarter and six
   months ended June 30, restated as though the amortization of trade
   names and goodwill had been discontinued on January 1, 2001 are as
   follows (IN MILLIONS, EXCEPT PER SHARE AMOUNTS):









                                      9







   
   
                                                             Quarter Ended June 30,             Six Months Ended June 30,
                                                              2002             2001              2002              2001
                                                              ----             ----              ----              ----
                                                                                                      
      Reported income before cumulative
         effect of accounting change                          $88.6            $72.0            $139.5            $110.4
      Cumulative effect of accounting change,
         net of tax                                               -                -            (514.9)                -
                                                              -----            -----            ------            ------
      Reported net income (loss)                               88.6             72.0            (375.4)            110.4
      Add back:  Goodwill and trade name
         amortization, net of tax                                 -             16.2                 -              26.6
                                                              -----            -----            ------            ------
      Adjusted net income (loss)                              $88.6            $88.2           ($375.4)           $137.0
                                                              =====            =====            ======            ======


      Reported basic net income (loss) per share              $0.33            $0.27            ($1.41)            $0.41
      Add back:  Goodwill and trade name
         amortization, net of tax                                 -             0.06                 -              0.10
                                                              -----            -----            ------            ------
      Adjusted basic net income (loss)
         per share                                            $0.33            $0.33            ($1.41)            $0.51
                                                              =====            =====            ======            ======


      Reported diluted net income (loss)
         per share                                            $0.33            $0.27            ($1.40)            $0.41
      Add back:  Goodwill and trade name
         amortization, net of tax                                 -             0.06                 -              0.10
                                                              -----            -----            ------            ------
      Adjusted diluted net income (loss)
         per share                                            $0.33            $0.33            ($1.40)            $0.51
                                                              =====            =====            ======            ======
     

















                                      10







   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.  The Company had previously held a 49.5%
   stake in American Tool, which had been accounted for under the equity
   method prior to acquisition.  This purchase marks a significant
   expansion and enhancement of the Company's product lines and customer
   base, launching it squarely in the estimated $10 billion-plus global
   market for hand tools and power tool accessories.  The preliminary
   purchase price was $467 million, which included $197 million for the
   majority 50.5% ownership stake, the repayment of $243 million in
   American Tool debt and $27 million of transaction costs.  The purchase
   price is subject to adjustment based on the final closing balance
   sheet.  At the time of acquisition, the Company paid off American
   Tool's senior debt, senior subordinated debt and debt under their
   revolving credit agreement.  The Company is in the process of obtaining
   third party valuations of certain financial positions; thus, the
   allocation of the purchase price is subject to change.

   Other than the American Tool purchase, the Company has not made any
   significant acquisitions in 2002 or 2001.  Other acquisitions
   aggregated approximately $5.3 million and $6.5 million in the first six
   months of 2002 and 2001, respectively, and $58.1 for the calendar year
   2001.

   The 2002 and 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 purchase prices for the 2002 acquisitions have
   been 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 first and second quarter 2002 acquisitions and the final purchase
   price allocations for all the 2001 acquisitions resulted in goodwill of
   approximately $328 million.

   The unaudited consolidated results of operations on a pro forma basis
   (as though the 2002 acquisition of the American Tool business had been
   completed on January 1, 2001) are as follows (IN MILLIONS, EXCEPT PER
   SHARE AMOUNTS):







                                      11







    SIX MONTHS ENDED JUNE 30,                       2002          2001
                                                    ----          ----
    Net sales                                    $3,638.9       $3,776.1
    Income before accounting change                 139.6          110.6
    Basic earnings per share before
      accounting change                             $0.52          $0.41
    Net income (loss)                              (375.3)         110.6
    Basic earnings (loss) per share                ($1.41)         $0.41

   WITHDRAWN DIVESTITURE:

   On June 18, 2001, the Company announced an agreement for the sale of
   Anchor Hocking.  On January 14, 2002, the Federal Trade Commission (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 because the
   FTC alleged 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.

   On June 10, 2002, the Company announced that it had withdrawn plans to
   sell its Anchor Hocking glass business to Libbey Inc. and will continue
   to operate the business as part of its broad housewares portfolio.
   Transaction costs approximating $13.6 million were recorded as
   Nonoperating Expenses in the second quarter.



























                                      12







   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 six months of 2002,
   the Company incurred facility exit costs and employee severance and
   termination benefit costs for approximately 850 employees, as described
   in the table below.  Under the restructuring plan, 22 facilities have
   been exited and headcount has been reduced by 2,550 employees.

   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                  Six Months Ended
                                                                    June 30,                        June 30,
                                                                 -------------                  ----------------
                                                               2002         2001                2002         2001
                                                               ----         ----                ----         ----
                                                                                                 
      Facility and other exit costs                            $1.8         $1.8                $4.7         $3.3
      Employee severance and termination benefits               7.0          3.9                13.3          9.8
      Exited contractual commitments                            0.1            -                 0.6            -
      Other                                                       -          2.0                   -          4.6
                                                               ----         ----               -----        -----
         Recorded as Restructuring Costs                        8.9          7.7                18.6         17.7
      Discontinued Product Lines (in Cost of Sales)             0.5            -                 4.1            -
                                                               ----         ----               -----        -----
         Total Costs Related to Restructuring Plans            $9.4         $7.7               $22.7        $17.7
                                                               ====         ====               =====        =====
     

   Restructuring provisions were determined based on estimates prepared at
   the time the restructuring actions were approved by management, and
   also include amounts recognized as incurred.  A summary of the
   Company's restructuring plan reserves is as follows (IN MILLIONS):











                                      13







   
   
                                                       12/31/00                  COSTS      6/30/01
                                                        BALANCE    PROVISION   INCURRED*    BALANCE
                                                       --------    ---------   --------     -------
                                                                                
      Facility and other exit costs                       $11.8       $3.3       ($7.1)        $8.0
      Employee severance and termination benefits           3.3        9.8        (6.7)         6.4
      Exited contractual commitments                        4.6          -        (1.3)         3.3
      Other                                                 2.2        4.6        (2.0)         4.8
                                                          -----      -----       -----        -----
                                                          $21.9      $17.7      ($17.1)       $22.5
                                                          =====      =====       =====        =====

                                                       12/31/01                  COSTS      6/30/02
                                                        BALANCE    PROVISION   INCURRED*    BALANCE
                                                       --------    ---------   --------     -------
      FACILITY AND OTHER EXIT COSTS                       $20.1       $8.8      ($11.6)       $17.3
      Employee severance and termination benefits           6.2       13.3       (15.3)         4.2
      Exited contractual commitments                        1.9        0.6        (0.7)         1.8
                                                          -----      -----       -----        -----
                                                          $28.2      $22.7      ($27.6)       $23.3
                                                          =====      =====       =====        =====
     

   * Cash paid for restructuring activities was $21.7 million and $12.5
   million in the first six months of 2002 and 2001, respectively.

   The facility and other exit cost reserves of $17.3 million at June 30,
   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 $4.2 million at June 30, 2002 are primarily related to payments to
   approximately 33 former Newell executives who are receiving severance
   payments under employment agreements.  As of June 30, 2002, $1.8
   million of reserves remain for restructuring charges recorded in 1999
   for contractual commitments on abandoned Rubbermaid computer software.
















                                      14







   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):

                                  June 30,   December 31,
                                    2002         2001
                                  --------   ------------

    Materials and supplies          $241.1       $223.2
    Work in process                  200.6        162.0
    Finished products                849.0        728.6
                                  --------     --------
                                  $1,290.7     $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):

                                     June 30,        December 31,
                                       2002              2001
                                     --------        ------------

    Land                               $63.0               $59.5
    Buildings and improvements         779.7               732.5
    Machinery and equipment          2,727.8             2,546.2
                                    --------            --------
                                     3,570.5             3,338.2
    Accumulated depreciation        (1,794.0)           (1,649.0)
                                    --------            --------
                                    $1,776.5            $1,689.2
                                    ========            ========












                                      15







   NOTE 6 - LONG-TERM DEBT

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

                                         June 30,    December 31,
                                           2002          2001
                                         --------    ------------
    Medium-term notes                    $1,412.5      $1,012.5
    Commercial paper                        644.6         707.5
    Preferred debt securities               450.0         450.0
    Other long-term debt                      9.6           2.5
                                         --------      ---------
       Total debt                         2,516.7       2,172.5
    Current portion of long-term debt      (300.2)       (807.5)
                                         --------      --------
       Long-term Debt                    $2,216.5      $1,365.0
                                         ========      ========

   The revolving credit agreement (and related commercial paper), medium
   term notes and mandatorily redeemable convertible preferred securities
   are all unsecured.

   On September 18, 2001, the Company entered into an agreement with a
   financial institution creating a financing entity that 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 substantially all of the Company's United
   States trade receivables to the financing entity.  In the quarter ended
   September 30, 2001, the financing entity issued $450.0 million in
   preferred debt securities to the 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 in the
   consolidated accounts of the Company.  The proceeds of this debt were
   used to pay down commercial paper issued by the Company.  Under the
   circumstances, the Company can require that the preferred debt
   securities be converted into notes that mature in 2008.  The entire
   principal amount thereof 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 debt rating
   falling below investment grade and certain levels of accounts
   receivable write-offs.  As of June 30, 2002, the Company was in
   compliance with the agreement.  As of June 30, 2002 and December 31,
   2001, the aggregate amount of outstanding receivables sold under the
   agreement was $722.7 million and $689.3 million, respectively.

   The Company completed a new $1,300.0 million Syndicated Revolving
   Credit Facility  ("Revolver") on June 14, 2002, replacing the existing
   $1,300.00 revolving credit agreement, which was scheduled to terminate
   in August 2002.  The new Revolver consists of a $650.0 million 364-day


                                      16







   credit agreement and a $650.0 million five-year credit agreement.  At
   June 30, 2002, there were no borrowings under the Revolver.

   On March 14, 2002 the Company issued $500.0 million of Senior Notes
   with five-year and ten-year maturities.  The $500.0 million Senior
   Notes consist of $250.0 million in 6.00% Senior Notes due 2007 and
   $250.0 million in 6.75% Senior Notes due 2012.  On March 12, 2002, the
   five-year notes were swapped to a floating rate, resulting in a 2.98%
   rate for the first six months of the swap.  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.









































                                      17







   NOTE 7 - EARNINGS PER SHARE

   The calculation of basic and diluted earnings per share for the year-
   to-date period is shown below (IN MILLIONS, EXCEPT PER SHARE DATA):

   
   
                                                               "IN THE       CONVERTIBLE
                                                   BASIC        MONEY"        PREFERRED        DILUTED
                                                  METHOD      OPTIONS(1)    SECURITIES(2)      METHOD
                                                  ------      ----------    -------------      -------
                                                                                   
      QUARTER ENDED JUNE 30, 2002
      Net income                                   $88.6           -                -           $88.6
      Weighted average shares outstanding          267.0           1.0              -           268.0
      Earnings per share                            $0.33                                        $0.33

      QUARTER ENDED JUNE 30, 2001
      Net income                                   $72.0           -                -           $72.0
      Weighted average shares outstanding          266.6           0.2              -           266.8
      Earnings per share                            $0.27                                        $0.27

      SIX MONTHS ENDED JUNE 30, 2002
      Income before cumulative effect of
         accounting change                        $139.6           -                -          $139.6
      Weighted average shares outstanding          266.9           0.9              -           267.8
      Earnings per share                            $0.52                                        $0.52

      Net loss                                   ($375.4)          -                -         ($375.4)
      Weighted average shares outstanding          266.9           0.9              -           267.8
      Loss per share                               ($1.41)                                      ($1.40)

      SIX MONTHS ENDED JUNE 30, 2001
      Net income                                  $110.4           -                -          $110.4
      Weighted average shares outstanding          266.6           0.3              -           266.9
      Earnings per share                            $0.41                                        $0.41
     

   (1)  The weighted average shares outstanding for the six months ended
        June 30, 2002 and 2001 exclude approximately 3.7 million and 7.4
        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 and would,
        therefore, be anti-dilutive.

   (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 $8.8 million and $8.4 million in the six months ended
        June 30, 2002 and 2001, respectively, and weighted average shares
        outstanding would have increased by 9.9 million shares in both
        periods.

                                      18







   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):

   
   
                                                           Foreign       After-tax     After-tax     Accumulated
                                           After-Tax       Currency     Derivatives     Minimum         Other
                                           Unrealized    Translation      Hedging       Pension     Comprehensive
                                          Gain (Loss)        Loss       Gain (Loss)    Liability        Loss
                                          ------------   -----------    -----------    ---------    -------------
                                                                           
      Balance at December 31, 2001           $  -          ($213.1)      ($14.0)        ($4.5)        ($231.6)
      Current year change                       -             62.7          7.7            -             70.4
                                             --------       ------        -----          ----          ------
      Balance at June 30, 2002               $  -          ($150.4)        ($6.3)       ($4.5)        ($161.2)
                                             ========       ======         =====         ====          ======
     

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

   
   
                                                           Quarter Ended June 30,    Six Months Ended June 30,
                                                              2002        2001          2002           2001
                                                              ----        ----          ----           ----
                                                                                         
      Net income (loss)                                      $88.6       $72.0        ($375.3)       $110.4
      Foreign currency translation gain (loss)                96.3       (14.6)          62.7         (84.0)
      After-tax derivatives hedging gain (loss)                6.0         8.9            7.7          (8.2)
      After-tax unrealized gain on securities                   -          1.4             -            0.5
                                                            ------       -----         ------         -----
               Comprehensive income (loss)                  $190.9       $67.7        ($304.9)        $18.7
                                                            ======       =====         ======         =====
     












                                      19







   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 presentation.  The Company's
   segment results are as follows (IN MILLIONS):

   
   
                                            Quarter Ended June 30,          Six Months Ended June 30,
                                              2002          2001              2002            2001
                                              ----          ----              ----            ----
                                                                              
      NET SALES (1) (2)
      Rubbermaid                            $649.9        $628.5          $1,271.7        $1,271.0
      Parker/Eldon                           542.1         505.1             922.5           866.0
      Levolor/Hardware                       447.2         349.4             778.3           680.4
      Calphalon/WearEver                     255.8         241.7             519.5           518.0
                                          --------      --------          --------        --------
                                          $1,895.0      $1,724.7          $3,492.0        $3,335.4
                                          ========      ========          ========        ========

      OPERATING INCOME (3)
      Rubbermaid                             $39.4         $42.8             $94.5          $100.7
      Parker/Eldon                           108.3          96.0             141.1           128.2
      Levolor/Hardware                        41.6          35.3              64.0            57.6
      Calphalon/WearEver                       9.4           9.0              30.2            31.1
      Corporate (4)                           (7.7)        (22.2)            (15.2)          (43.6)
                                          --------      --------          --------         -------
                                             191.0         160.9             314.6           274.0
      Restructuring Costs (5)                 (9.3)         (7.7)            (22.7)          (17.7)
                                           -------      --------          --------        --------
                                            $181.7        $153.2            $291.9          $256.3
                                          ========      ========          ========        ========

      CAPITAL EXPENDITURES
      Rubbermaid                             $37.9         $25.8             $51.4           $50.8
      Parker/Eldon                             7.7          23.7              16.6            35.4
      Levolor/Hardware                        14.2           6.4              20.6            14.4
      Calphalon/WearEver                       2.9          10.7               7.9            22.9
      Corporate                                2.5          (2.0)              4.7             0.8
                                           -------       -------          --------        --------
                                             $65.2         $64.6            $101.2          $124.3
                                          ========      ========          ========        ========




                                                                20







      DEPRECIATION AND
         AMORTIZATION
      Rubbermaid                             $34.0         $30.2             $64.4           $61.1
      Parker/Eldon                            15.6          14.0              30.6            28.6
      Levolor/Hardware                         9.1           5.3              16.3            15.2
      Calphalon/WearEver                      11.0          10.6              21.7            22.7
      Corporate                                8.7          19.7              13.4            39.8
                                           -------       -------          --------        --------
                                             $78.4         $79.8            $146.4          $167.4
                                           =======       =======          ========        ========

                                                                           June 30,    December 31,
      IDENTIFIABLE ASSETS                                                    2002          2001
                                                                           --------    -----------
      Rubbermaid                                                          $1,543.2        $1,551.3
      Parker/Eldon                                                         1,293.7         1,216.8
      Levolor/Hardware                                                     1,227.3           790.8
      Calphalon/WearEver                                                     744.2           787.4
      Corporate (6)                                                        2,589.1         2,919.8
                                                                          --------        --------
                                                                          $7,397.5        $7,266.1
                                                                          ========        ========

     GEOGRAPHIC AREA INFORMATION
                                               Quarter Ended June 30,        Six Months Ended June 30,
                                                2002           2001            2002             2001
                                                ----           ----            ----             ----
      NET SALES
      United States                           $1,380.0       $1,238.5        $2,554.2         $2,399.6
      Canada                                      81.7           79.0           145.4            145.0
                                              --------       --------        --------         --------
        North America                          1,461.7        1,317.5         2,699.6          2,544.6
      Europe (7)                                 328.4          299.4           620.6            605.9
      Central and South America (8)               76.0           85.6           123.9            145.5
      All other                                   28.9           22.2            47.9             39.4
                                              --------       --------        --------         --------
                                              $1,895.0       $1,724.7        $3,492.0         $3,335.4
                                              ========       ========        ========         ========

      OPERATING INCOME
      United States                             $139.2         $114.4          $231.7           $187.4
      Canada                                      10.3           12.2            14.6             21.8
                                              --------        -------        --------         --------
        North America                            149.5          126.6           246.3            209.2
      Europe                                      15.7           13.1            22.6             28.6
      Central and South America                   10.7           12.3            13.5             15.9
      All other                                    5.8            1.2             9.5              2.6
                                              --------       --------        --------         --------
                                                $181.7         $153.2          $291.9           $256.3
                                              ========       ========        ========         ========



                                                                21








                                                                             June 30,     December 31,
      IDENTIFIABLE ASSETS (9)                                                  2002           2001
                                                                             --------     -----------
      United States                                                          $4,923.4        $5,067.8
      Canada                                                                    127.2           118.0
                                                                             --------        --------
        North America                                                         5,050.6         5,185.8
      Europe                                                                  1,982.0         1,737.0
      Central and South America                                                 285.1           295.7
      All other                                                                  79.8            47.6
                                                                             --------        --------
                                                                             $7,397.5        $7,266.1
                                                                             ========        ========
     

        1)   Sales to Wal-Mart Stores, Inc. and subsidiaries amounted to
             approximately 16% of consolidated net sales in the first six
             months of 2002 and 2001. Sales to no other customer exceeded
             10% of consolidated net sales for either period.
        2)   All intercompany transactions have been eliminated.
        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.  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 Note 3 for
             additional detail.)  Restructuring Costs are not allocated to
             business segments and are not part of Operating Income.
        6)   Corporate assets primarily include trade names, goodwill,
             equity investments and deferred tax assets.
        7)   No sales attributed to any individual European country are
             material.
        8)   This category includes Argentina, Brazil, Colombia, Mexico
             and Venezuela.
        9)   Transfers of finished goods between geographic areas are not
             significant.










                                      22







   NOTE 10 - ACCOUNTING PRONOUNCEMENTS

   In August 2001, the FASB issued SFAS 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 SFAS 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 was adopted by the
   Company on January 1, 2002, and had no impact on earnings.

   In June 2002, the FASB issued SFAS No. 146, "Accounting for Costs
   Associated with Exit or Disposal Activities."  SFAS No. 146 addresses
   financial accounting and reporting for costs associated with exit or
   disposal activities included in restructurings. This Statement
   eliminates the definition and requirements for recognition of exit
   costs as defined in EITF Issue 94-3, and requires that liabilities for
   exit activities be recognized when incurred instead of at the exit
   activity commitment date.  The Company is in the process of determining
   the impact of SFAS No. 146 on the financials, but does not expect a
   material impact.

   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.













                                      23







   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                 SIX MONTHS ENDED
                                                                          JUNE 30,                          JUNE 30,
                                                                     ------------------                 ----------------
                                                                    2002             2001             2002             2001
                                                                    ----             ----             ----             ----
                                                                              
        Net sales                                                   100.0%          100.0%           100.0%           100.0%
        Cost of products sold                                        72.5%           73.7%            73.1%            74.7%
                                                                    -----           -----            -----            -----
                 GROSS INCOME                                        27.5%           26.3%            26.9%            25.3%

        Selling, general and administrative expenses                 17.4%           16.1%            18.0%            16.3%
        Restructuring costs                                           0.5%            0.5%             0.5%             0.5%
        Goodwill amortization                                         -- %            0.8%             -- %             0.8%
                                                                    -----           -----            -----            -----
                 OPERATING INCOME                                     9.6%            8.9%             8.4%             7.7%

        Nonoperating expenses:
                 Interest expense                                     1.5%            2.1%             1.6%             2.2%
                 Other, net                                           1.0%            0.2%             0.7%             0.2%
                                                                    -----           -----             ----            -----
                 Net nonoperating expenses                            2.5%            2.3%             2.3%             2.4%
                                                                    -----           -----             ----            -----
                    INCOME BEFORE INCOME TAXES
                       AND CUMULATIVE EFFECT OF
                       ACCOUNTING CHANGE                              7.1%            6.6%             6.1%             5.3%
        Income taxes                                                  2.4%            2.4%             2.1%             2.0%
                                                                    -----           -----             ----            -----
                    INCOME BEFORE CUMULATIVE EFFECT
                       OF ACCOUNTING  CHANGE                          4.7%            4.2%             4.0%             3.3%

        Cumulative effect of accounting change,
           net of tax                                                 -- %            -- %          (14.7)%             -- %
                                                                    -----           -----           -----             -----

                    NET INCOME (LOSS)                                 4.7%            4.2%          (10.7)%             3.3%
                                                                    =====           =====           =====             =====
     


                                      24







   ITEMS AFFECTING COMPARABILITY

   Several events occurred during the first six months of 2002 and 2001
   that affected the comparability of operating results.  These events are
   described below to help isolate their impact on continuing operations
   and to help better identify operating trends.  For purposes of
   comparison, operating results will be discussed with and without the
   following events:

        *    RESTRUCTURING ACTIVITIES: During 2002 and 2001, the Company
             recorded restructuring charges associated with the Company's
             strategic restructuring plan announced on May 3, 2001.
             Through this strategic 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 strategic restructuring plan includes
             reducing worldwide headcount by approximately 3,000 people
             over the three years beginning in 2001, and consolidating
             duplicative manufacturing facilities.  During the first six
             months of 2002 and 2001, the Company incurred pre tax
             restructuring expenses of $18.6 million and $17.7 million, or
             $0.05 and $0.04 per diluted share, respectively.  Under the
             strategic restructuring plan, 22 facilities have been exited
             and headcount has been reduced by approximately 2,550
             employees.  See Note 3 to the unaudited Condensed
             Consolidated Financial Statements.

        *    ADOPTION OF NEW GOODWILL ACCOUNTING:  On January 1, 2002, the
             Company adopted SFAS No. 142, "Goodwill and Other Intangible
             Assets" ("SFAS No. 142").  Pursuant to the adoption of SFAS
             No. 142, all amortization expense on goodwill and intangible
             assets with indefinite lives ceased on January 1, 2002.
             Therefore, no goodwill and indefinite life intangible asset
             amortization is recorded in 2002 earnings.  On a comparative
             basis, goodwill and indefinite life intangibles after- tax
             amortization expense was $16.2 million ($0.06 per diluted
             share) and $26.6 million ($0.10 per diluted share) for the
             three months and six months ended June 30, 2001,
             respectively.

             In addition, during the first quarter of 2002, the Company
             recorded a $514.9 million after tax goodwill impairment
             charge.  This charge was recorded as a cumulative effect of
             an accounting change in the unaudited Condensed Consolidated
             Statements of Income.  There are no additional impairment
             charges anticipated for 2002.  See Note 1 to the unaudited
             Condensed Consolidated Financial Statements for further
             information on the adoption of SFAS No. 142.

        *    AMERICAN TOOL ACQUISITION:  On April 30, 2002, the Company
             acquired the remaining 50.5% ownership interest in American
             Tool Companies, Inc. ("American Tool") for $467 million,

                                      25







             which included the assumption of all outstanding American
             Tool debt and miscellaneous transaction costs.  The purchase
             price is preliminary and subject to adjustment based on the
             final closing balance sheet.  The Company now owns 100% of
             the outstanding shares of American Tool.  With fiscal 2001
             revenue of $440.7 million and manufacturing and distribution
             facilities around the world, the American Tool purchase 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.   The acquisition has been
             accounted for as a purchase and is described further in Note
             2 to the unaudited Condensed Consolidated Financial
             Statements.

             Since the acquisition, American Tool's operations have been
             consolidated with the Company's.  Prior to May 1, 2002, the
             Company's 49.5% ownership interest in American Tool was
             accounted for under the equity method of accounting, and was
             recognized as other income and included in Non-operating
             Expenses in the unaudited Condensed Consolidated Statements
             of Income.  The Company recorded other income of $0.6 million
             and $4.3 million for the six months ended June 30, 2002 and
             2001, respectively, related to the 49.5% equity income in
             American Tool prior to the acquisition.

        *    ANCHOR HOCKING TRANSACTION:  On June 10, 2002, the Company
             withdrew plans to sell its Anchor Hocking glass business to
             Libbey Inc. ("Libbey") and will continue to operate the
             business as part of its broad housewares portfolio.  The
             Federal Trade Commission ("FTC") had been granted a
             preliminary injunction against the sale of Anchor to Libbey,
             as the FTC alleged the sale of Anchor to Libbey could reduce
             competition in the market for glassware in the foodservice
             industry.  During the quarter ended June 30, 2002, the
             Company expensed $13.6 million, or $0.03 per diluted share,
             of transaction related costs in other Non-operating Expense.


                     THREE MONTHS ENDED JUNE 30, 2002 VS.
                       THREE MONTHS ENDED JUNE 30, 2001

   CONSOLIDATED OPERATING RESULTS:

   Net sales for the three months ended June 30, 2002 ("Second Quarter")
   were $1,895.0 million, an increase of $170.3 million, or 9.9%, from
   $1,724.7 million in the comparable quarter of 2001.  Excluding $78.7
   million of sales from the American Tool acquisition, sales increased
   5.3%.  The internal sales growth was driven primarily by the Company's
   focus on sales and marketing initiatives toward strategic customers and
   new product introductions, partially offset by product price
   reductions.

                                      26







   Gross income was $520.6 million in the Second Quarter of 2002, a $67.1
   million, or 14.8%, increase from $453.5 million in the comparable
   quarter of 2001.  Gross income margin also increased to 27.5% of sales
   versus 26.3% in 2001.  Excluding $0.8 million ($0.5 million after tax)
   of product line exit costs related to recent acquisitions and strategic
   restructurings, gross income was $521.4 million or 27.5% of net sales
   in 2002.  Gross income, both with and without acquisition and strategic
   restructuring related charges, increased as a result of the American
   Tool acquisition and the Company's implementation of strategic
   restructuring and productivity improvement initiatives that continue to
   focus on streamlining the Company's supply chain, such as eliminating
   duplicative facilities, reducing headcount and sourcing product from
   low cost countries.  Productivity initiatives reduced costs by
   approximately $50 million in the Second Quarter of 2002.  The Company
   was able to continue increasing gross income margin despite product
   price reductions.

   Selling, general and administrative expenses ("SG&A") were $330.0
   million in the Second Quarter of 2002, a $51.5 million, or 18.5%,
   increase from $278.5 million in the comparable quarter of 2001.  SG&A
   as a percentage of net sales was 17.4% in 2002 versus 16.1% in the
   comparable quarter of 2001.  Excluding $0.5 million ($0.3 million after
   tax) of acquisition related charges in 2001, SG&A was $278.0 million or
   16.1% of net sales for the Second Quarter of 2001.  SG&A, both with and
   without acquisition related charges, increased primarily due to the
   American Tool acquisition, the Company's increased investment in new
   product development and product launches, and planned marketing
   initiatives (including Strategic Account Management and Phoenix), which
   support the Company's strategic growth initiatives.

   Strategic Account Management is the Company's sales and marketing
   approach that focuses growth efforts on strategic accounts with high
   long-term growth potential.  Separate sales organizations have been
   established to more effectively manage the relationship at the largest
   strategic accounts, specifically Wal*Mart, The Home Depot and Lowe's.
   The program allows the Company to present these customers with "one
   face" to enhance the Company's response time, understand the customer's
   needs and support the best possible customer relationship.

   The Phoenix program is a field sales force consisting of approximately
   500 recent university graduates that primarily work with strategic
   accounts to perform in-store product demonstrations, event marketing,
   on-shelf merchandising, enhance customer interaction and strengthen
   ongoing relationships with store personnel.  Phoenix allows the Company
   to enhance product placement and minimize stock outages.

   The Company recorded pre-tax strategic restructuring charges of $8.9
   million ($5.9 million after taxes) and $7.7 million ($4.8 million after
   tax) in the Second Quarter of 2002 and 2001, respectively.  The 2002
   Second Quarter pre-tax charge included $1.9 million of facility and
   other exit costs and $7.0 million of employee severance and termination
   benefits. The 2001 Second Quarter pre-tax charge included $1.8 million

                                      27







   of facility and other exit costs, $3.9 million of employee severance
   and termination benefits and $2.0 million of other costs.  See Note 3
   to the unaudited Condensed Consolidated Financial Statements for
   further information on the strategic restructuring plan.

   Operating income was $181.7 million in the Second Quarter of 2002, a
   $28.5 million, or 18.6%, increase from $153.2 million in the comparable
   quarter of 2001.  Operating income as a percentage of net sales was
   9.6% in 2002 versus 8.9% in the comparable quarter of 2001.  Excluding
   strategic restructuring and acquisition related charges, operating
   income was $191.4 million, or 10.1% of net sales in 2002 versus $161.4
   million, or 9.4% of sales in 2001.  The increase in operating income,
   both with and without strategic restructuring and acquisition related
   charges, is primarily due to 5.3% internal sales growth, approximately
   $50 million of productivity improvements, the American Tool Acquisition
   ($7.2 million of operating income), and the impact of the non-
   amortization provisions of SFAS No. 142 ($16.2 million of amortization
   expense in the Second Quarter of 2001).  Partially offsetting these
   increases are the cost of the Company's continued investment in sales
   and marketing initiatives and product price reductions.

   Net nonoperating expenses were $47.4 million in the Second Quarter of
   2002, an $8.5 million, or 21.9% increase from $38.9 million in the
   comparable quarter of 2001.  The increase in net nonoperating expense
   was primarily due to $13.6 million ($9.0 million after tax) of Anchor
   Hocking transaction related costs and reduced equity earnings in
   American Tool, partially offset by $6.3 million in lower interest
   expense as a result of lower interest rates on the Company's variable
   rate borrowings.

   The effective tax rate was 34.0% in the Second Quarter of 2002 versus
   37.0% in the Second Quarter of 2001.  The decrease in the effective tax
   rate between years is due primarily to the impact of the non-
   amortization provisions of SFAS No. 142.

   Net income was $88.6 million in the Second Quarter of 2002, a $16.6
   million, or 23.1%, increase from $72.0 million in the Second Quarter of
   2001. Diluted earnings per share were $0.33 in the Second Quarter of
   2002 compared to $0.27 in the Second Quarter of 2001.  Net income,
   excluding strategic restructuring and other charges, was $104.0 million
   in 2002, an increase of $26.9 million from 2001.  A reconciliation of
   net income, excluding strategic restructuring and other charges for
   2002 and 2001, is as follows:










                                      28







   
   
                                                                 2002                           2001
                                                       ------------------------        ----------------------
                                                       Amount       Diluted EPS        Amount     Diluted EPS
                                                       ------       -----------        ------     -----------
                                                                                      
      Net Income, as Reported                           $88.6          $0.33           $72.0         $0.27
         Add Back
             Restructuring Costs                          5.9           0.02             4.8          0.02
             Acquisition Related Costs                    0.5           0.00             0.3          0.00
             Anchor Hocking Transaction Costs             9.0           0.03              --            --
                 Rounding                                  --           0.01              --            --
                                                       ------          -----           -----         -----

      Net Income, Excluding Charges                    $104.0          $0.39           $77.1         $0.29
                                                       ======          =====           =====         =====
     

   The increase in net income and diluted earnings per share, excluding
   charges, was primarily due to 5.3% internal sales growth, improved
   gross margins from productivity improvements of approximately $50
   million, the impact of the non-amortization provisions of the adoption
   of SFAS No. 142 and lower interest expense, partially offset by product
   price reductions and the Company's increased investment in sales and
   marketing initiatives.

   BUSINESS GROUP OPERATING RESULTS:

   The Company operates in four general segments:


        Net Sales by Group:                                  Percentage
                                                             Increase/
                                      2002        2001       Decrease
                                     -----       -----       ---------
    Rubbermaid                       $649.9      $628.5          3.4%
    Parker/Eldon                      542.1       505.1          7.3
    Levolor/Hardware                  447.2       349.4         28.0
    Calphalon/WearEver                255.8       241.7          5.8
                                   --------    --------

         Total Net Sales           $1,895.0    $1,724.7          9.9%
                                   ========    ========










                                      29








     Operating Income by Group:                               Percentage
                                                              Increase/
                                      2002        2001        Decrease
                                      ----        ----        ---------
    Rubbermaid                        $39.4       $42.8         (7.9)%
    Parker/Eldon                      108.3        96.0         12.8
    Levolor/Hardware                   41.6        35.3         17.8
    Calphalon/WearEver                  9.4         9.0          4.4
                                     ------      ------

         Group Operating Income*     $198.7      $183.1          8.5%
                                     ======      ======

        *  Group Operating Income excludes Corporate costs and
        Restructuring Expense.  See Note 9 to the unaudited Condensed
        Consolidated Financial Statements for the detail of Operating
        Income by Group including Corporate and Restructuring Expense.

   RUBBERMAID

   Net sales for the 2002 Second Quarter were $649.9 million, an increase
   of $21.4 million, or 3.4%, from $628.5 million in the comparable
   quarter of 2001.  The 3.4% sales growth was primarily due to 9.6% sales
   growth at the Rubbermaid Home Products division, partially offset by
   6.7% sales decline at Rubbermaid Commercial Products.  The primary
   reasons for the overall sales increase were sales gains at strategic
   accounts and new product introductions, such as the Rubbermaid
   TakeAlongs trademark, the Slim Cooler trademark and the Tool Tower
   trademark and growth in existing products, partially offset by product
   price reductions.

   Operating income for the 2002 Second Quarter was $39.4 million, a
   decrease of $3.4 million, or 7.9%, from $42.8 million in the comparable
   quarter of 2001.  The decrease is primarily related to continued
   investment in divisional growth initiatives, including costs related to
   new product development and product launches primarily television
   advertising for featured items such as the Slim Cooler trademark and
   the Tool Tower trademark.  These investments and product pricing
   reductions were partially offset by cost savings from productivity
   initiatives.

   PARKER / ELDON

   Net sales for the 2002 Second Quarter were $542.1 million, an increase
   of $37.0 million, or 7.3%, from $505.1 million in the comparable
   quarter of 2001.  The 7.3% sales growth was fueled primarily by strong
   back-to-school sales in North America at strategic accounts, new
   product introductions (including the Sharpie Registration Chisel Tip
   and Liquid Paper Registration Backtracker trademark),  and growth in
   existing Paper Mate Registration pens, Sharpie Registration permanent
   markers and Colorific Registration product lines.

                                      30







   Operating income for the 2002 Second Quarter was $108.3 million, an
   increase of $12.3 million, or 12.8%, from $96.0 million in the
   comparable quarter of 2001.  The increase is primarily related to
   productivity improvements and increased margin from new products,
   partially offset by continued investments in divisional growth
   initiatives, primarily television advertising for the Sharpie
   Registration and Paper Mate Registration brands.

   LEVOLOR / HARDWARE

   Net sales for the 2002 Second Quarter were $447.2 million, an increase
   of $97.8 million, or 28.0%, from $349.4 million in the comparable
   quarter of 2001.  Excluding $78.7 million in sales from the American
   Tool acquisition, sales increased $19.1 million, or 5.5%.  Sales growth
   was fueled primarily by 10.0% sales growth at the Levolor / Kirsch
   division related to the size-in-store window blinds rollout at a
   strategic account.  The American Tool acquisition integration continues
   on plan.

   Operating income for the 2002 Second Quarter was $41.6 million, an
   increase of $6.3 million, or 17.8%, from $35.3 million in the
   comparable quarter of 2001.  Excluding $7.2 million in operating income
   from the American Tool acquisition, operating income decreased $0.9
   million, or 2.5%.  The decrease in operating income, excluding American
   Tool, was primarily due to product price reductions and continued
   investment in sales and marketing growth initiatives, partially offset
   by cost savings from productivity initiatives.

   CALPHALON / WEAREVER

   Net sales for the 2002 Second Quarter were $255.8 million, an increase
   of $14.1 million, or 5.8%, from $241.7 million in the comparable
   quarter of 2001.  Sales growth related primarily to Calphalon and
   Anchor Hocking divisions related to new product introductions and
   existing product sales at strategic accounts, partially offset by
   product price reductions.

   Operating income for the 2002 Second Quarter was $9.4 million, an
   increase of $0.4 million, or 4.4%, from $9.0 million in the comparable
   quarter of 2001.  The slight increase in operating income was due
   primarily to cost savings from productivity initiatives and new and
   existing product growth, offset by product price reductions.











                                      31







                      SIX MONTHS ENDED JUNE 30, 2002 VS.
                        SIX MONTHS ENDED JUNE 30, 2001

   CONSOLIDATED OPERATING RESULTS:

   Net sales for the six months ended June 30, 2002 were $3,492.0 million,
   an increase of $156.6 million, or 4.7%, from $3,335.4 million in 2001.
   Excluding $78.7 million of sales from the American Tool acquisition,
   sales increased 2.3% from 2001.  The 2.3% sales growth was driven
   primarily by the Company's focus on sales and marketing initiatives
   toward strategic customers and new product introductions, partially
   offset by product price reductions.

   Gross income for the six months ended June 30, 2002 was $939.7 million,
   a $94.4 million, or 11.2%, increase from $845.3 million in 2001.  Gross
   income margin also increased to 26.9% of sales versus 25.3% in 2001.
   Excluding $7.5 million ($5.0 million after tax) of product line exit
   costs related to recent acquisitions and strategic restructurings,
   gross income was $947.2 million or 27.1% of net sales in 2002.  In the
   comparable period in 2001, excluding $3.1 million ($2.0 million after
   tax) of product line exit costs related to recent acquisitions and
   strategic restructurings, gross income was $848.4 million, or 25.4% of
   sales.  Gross income, with and without acquisition and strategic
   restructuring related charges, increased as a result of the American
   Tool acquisition and the Company's implementation of strategic
   restructuring and productivity improvement initiatives that continue to
   focus on streamlining the Company's supply chain, such as eliminating
   duplicative facilities, reducing headcount and sourcing product from
   low cost countries.  Productivity initiatives reduced costs by
   approximately $100 million in the first half of 2002.  The Company was
   able to continue increasing gross income margin despite  product price
   reductions.

   SG&A for the six months ended June 30, 2002 was $629.2 million, an
   $86.1 million, or 15.9%, increase from $543.1 million in 2001.  SG&A as
   a percentage of net sales was 18.0% in 2002 versus 16.3% in 2001.
   Excluding $3.4 million ($2.2 million after tax) of acquisition related
   charges in 2002, SG&A was $625.8 million or 17.9% of net sales in 2002.
   In 2001, excluding $1.6 million  ($1.0 million after tax) of
   acquisition related charges, SG&A was $541.5 million, or 16.2%.  SG&A,
   both with and without acquisition related charges, increased primarily
   due to the American Tool acquisition, the Company's increased
   investment in new product development, product launches, and planned
   marketing initiatives (including Strategic Account Management and
   Phoenix), which support the Company's strategic growth initiatives.

   The Company recorded pre-tax strategic restructuring charges of $18.6
   million ($12.3 million after taxes) and $17.7 million ($11.1 million
   after tax) for the six months ended June 30, 2002 and 2001,
   respectively.  The 2002 pre-tax charge included $5.3 million of
   facility and other exit costs and $13.3 million of employee severance
   and termination benefits. The 2001 pre-tax charge included $3.3 million

                                      32







   of facility and other exit costs, $9.8 million of employee severance
   and termination benefits, and $4.6 million of other costs.  See Note 3
   to the unaudited Condensed Consolidated Financial Statements for
   further information on the strategic restructuring plan.

   Operating income for the six months ended June 30, 2002 was $291.9
   million, a $35.6 million, or 13.9%, increase from $256.3 million in
   2001.  Operating income as a percentage of net sales was 8.4% in 2002
   versus 7.7% in 2001.  Excluding strategic restructuring and acquisition
   related charges, operating income was $321.4 million, or 9.2% of net
   sales in 2002 versus $278.7 million, or 8.4% of sales in 2001.  The
   increase in operating income, both with and without strategic
   restructuring and acquisition related charges, is primarily due to
   internal sales growth and productivity improvements discussed above,
   the American Tool Acquisition, and the impact of the non-amortization
   provisions of SFAS No. 142.  Partially offsetting these increases is
   the cost of the Company's continued investment in sales and marketing
   initiatives and product price reductions.

   Net nonoperating expenses for the six months ended June 30, 2002 were
   $80.4 million, a $0.6 million, or 0.7% decrease from $81.0 million in
   2001.  The decrease in net nonoperating expense was due primarily to a
   $20.5 million decrease in interest expense primarily related to lower
   interest rates on the Company's variable rate borrowings, offset by
   $13.6 million ($9.0 million after tax) of Anchor Hocking transaction
   related costs and reduced equity earnings in American Tool.

   The effective tax rate for the six months ended June 30, 2002 was 34.0%
   versus 37.0% in 2001.  The decrease in the effective tax rate between
   years is due primarily to the impact of the non-amortization provisions
   of SFAS No. 142.

   Net income before cumulative effect of accounting change for the six
   months ended June 30, 2002 was $139.6 million, a $29.2 million, or
   26.4%, increase from $110.4 million in 2001. Diluted earnings per share
   before cumulative effect of accounting change were $0.52 in 2002 as
   compared to $0.41 in 2001.

   During the first quarter of 2002, the Company completed the required
   impairment tests of goodwill and indefinite life intangible assets,
   which resulted in an impairment charge of $514.9 million, net of tax.
   See Note 1 to the unaudited Condensed Consolidated Financial Statements
   for further information on the Company's adoption of SFAS No. 142.

   Net loss for the six months ended June 30, 2002 was $375.4 million or
   $1.40 diluted loss per share.  Net income for 2001 was $110.4 million,
   or $0.41 diluted earnings per share.  Excluding strategic restructuring
   and other charges, and the goodwill impairment charge, net income was
   $168.0 million in 2002, an increase of $43.5 million from 2002.  A
   reconciliation of net income, excluding certain charges for 2002 and
   2001 is as follows:


                                      33







   
   
      (In millions; except per share data)                  2002                           2001
                                                  -----------------------       -------------------------

                                                  Amount       Diluted EPS      Amount        Diluted EPS
                                                  ------       -----------      ------        -----------
                                                                                  
      Net Income (Loss), as Reported              ($375.4)       ($1.40)        $110.4           $0.41

         Add Back
             Restructuring Costs                     12.3          0.05           11.1            0.04
             Acquisition Related Costs                7.2          0.03            3.0            0.01
             Anchor Hocking Transaction Costs         9.0          0.03             --              --
             Goodwill Impairment                    514.9          1.92             --              --
                  Rounding                             --            --             --            0.01
                                                   ------         -----         ------           -----

      Net Income, Excluding Charges                $168.0         $0.63         $124.5           $0.47
                                                   ======         =====         ======           =====
     

   The increase in net income and diluted earnings per share, excluding
   charges, was primarily due to 2.3% internal sales growth, improved
   gross margins from productivity improvements of approximately $100
   million, the impact of the non-amortization provisions of the adoption
   of SFAS No. 142 and lower interest expense, partially offset by the
   Company's increased investment in sales and marketing initiatives and
   product price reductions.

   BUSINESS SEGMENT OPERATING RESULTS:

    Net Sales by Group:                                  Percentage
                                                          Increase/
                                  2002        2001        Decrease
                                  ----        ----       ----------
    Rubbermaid                  $1,271.7    $1,271.0         0.1%
    Parker/Eldon                   922.5       866.0         6.5

    Levolor/Hardware               778.3       680.4        14.4
    Calphalon/WearEver             519.5       518.0         0.3
                                --------    --------
         Total Net Sales        $3,492.0    $3,335.4         4.7%
                                ========    ========










                                      34








    Operating Income by Group:                           Percentage
                                                         Increase/
                                   2002        2001       Decrease
                                   ----        ----      ----------
    Rubbermaid                     $94.5      $100.7       (6.2)%
    Parker/Eldon                   141.1       128.2       10.1
    Levolor/Hardware                64.0        57.6       11.1
    Calphalon/WearEver                          31.1       (2.9)
                                    30.2      ------
                                  ------
         Group Operating Income*  $329.8      $317.6        3.8%
                                  ======      ======

   *  Group Operating Income excludes Corporate costs and Restructuring
   Expense.  See Note 9 to the unaudited Condensed Consolidated Financial
   Statements for the detail of Operating Income by Group including
   Corporate and Restructuring Expense.

   RUBBERMAID

   Net sales for the six months ended June 30, 2002 were $1,271.7 million,
   an increase of $0.7 million, or 0.1%, from $1,271.0 million in 2001.
   The overall sales increase was due to sales gains at strategic accounts
   and new product introductions, offset by product price reductions.

   Operating income for the six months ended June 30, 2002 was $94.5
   million, a decrease of $6.2 million, or 6.2%, from $100.7 million in
   2001.  The decrease is primarily related to continued investment in
   divisional growth initiatives, including costs related to new product
   development and product launches primarily television advertising for
   featured items such as the Slim Cooler[TM] and the Tool Tower[TM] and
   product price reductions.  These investments and product price reductions
   were partially offset by cost savings  from productivity initiatives and
   margin increases on new product introductions.

   PARKER / ELDON

   Net sales for the six months ended June 30, 2002 were $922.5 million,
   an increase of $56.5 million, or 6.5%, from $866.0 million in 2001.
   The 6.5% sales growth was fueled by sales gains in North America at
   strategic accounts from new product introductions, including the
   Sharpie[REGISTERED] Chisel Tip and Liquid Paper[REGISTERED]
   Backtracker[TM], and growth in existing Paper Mate[REGISTERED] pens,
   Sharpie[REGISTERED] permanent markers and Colorific[REGISTERED]
   product lines.

   Operating income for the six months ended June 30, 2002 was $141.1
   million, an increase of $12.9 million, or 10.1%, from $128.2 million in
   2001.  The increase is primarily related to productivity improvements
   and increased margin from new products, partially offset by continued
   investments in divisional growth initiatives, primarily television
   advertising for the Sharpie[REGISTERED] and Paper Mate[REGISTERED]
   brands.

                                      35







   LEVOLOR / HARDWARE

   Net sales for the six months ended June 30, 2002 were $778.3 million,
   an increase of $97.9 million, or 14.4%, from $680.4 million in 2001.
   Excluding $78.7 million in sales from the American Tool acquisition,
   sales increased $19.2 million, or 2.8%.  Sales growth was related
   primarily to the Levolor / Kirsch division size-in-store window blinds
   rollout at a strategic account, partially offset by product price
   reductions.  The American Tool acquisition integration continues on
   plan.

   Operating income for the six months ended June 30, 2002 was $64.0
   million, an increase of $6.4 million, or 11.1%, from $57.6 million in
   2001.  Excluding $7.2 million in operating income from the American
   Tool acquisition, operating income decreased $0.8 million, or 1.4%.
   The decrease in operating income, excluding American Tool, was
   primarily due to product price reductions and continued investment in
   sales and marketing growth initiatives, partially offset by cost
   savings from productivity initiatives.

   CALPHALON / WEAREVER

   Net sales for the six months ended June 30, 2002 were $519.5 million,
   an increase of $1.5 million, or 0.3%, from $518.0 million in 2001.  The
   slight increase in sales related primarily to the Calphalon division's
   new product introductions at strategic accounts, offset by product
   price reductions.

   Operating income for the six months ended June 30, 2002 was $30.2
   million, a decrease of $0.9 million, or 2.9%, from $31.1 million in
   2001.  The decrease in operating income was due primarily to product
   price reductions and continued investment in sales and marketing growth
   initiatives, partially offset by cost savings from productivity
   initiatives.



















                                      36







                       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 for the six months ended June
   30, 2002 was $298.7 million compared to $359.8 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 $85.4 million for the first six
   months of 2002 compared to $123.5 million for 2001.  The planned
   decrease in free cash flow and operating cash flow between years is due
   primarily to increased inventory levels for  new product introductions
   and reductions in accrued liabilities, partially offset by higher
   accounts payable levels and planned capital spending reductions.

   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 June 30, 2002 totaled $30.5 million.

   The Company completed a new $1,300.0 million Syndicated Revolving
   Credit Facility  ("Revolver") on June 14, 2002, replacing the existing
   $1,300.0 revolving credit agreement, which was scheduled to terminate
   in August 2002.  The new Revolver consists of a $650.0 million 364-day
   credit agreement and a $650.0 million five-year credit agreement.  At
   June 30, 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 June 30, 2002, $644.6
   million (principal amount) of commercial paper was outstanding.
   Because $650 million of the backup Revolver expires in June 2007, the
   entire $644.6 million is classified as long-term debt.

   The Revolver permits the Company to borrow funds on a variety of
   interest rate terms.  This Revolver requires, among other things, that
   the Company maintain Total Indebtedness to Total Capital Ratio of 60%
   and an Interest Coverage Ratio of 4 to 1.  As of June 30, 2002, the
   Company was in compliance with this agreement.



                                      37







   The Company had outstanding at June 30, 2002 a total of $1,412.5
   million (principal amount) of medium-term notes.  The maturities on
   these notes range from 3 to 30 years at an average interest rate of
   5.41%.  Of the outstanding amount of medium-term notes, $300.0 million
   is classified as current portion of long-term debt and $1,112.5 million
   is classified as long-term debt.

   On March 14, 2002 the Company issued $500.0 million of Senior Notes
   with five-year and ten-year maturities.  The $500.0 million Senior
   Notes consist of $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 to a floating rate, resulting in a 2.98% rate for the
   first six months of the swap.  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 that 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 substantially all of the Company's United
   States trade receivables to the financing entity.  In the quarter ended
   September 30, 2001, the financing entity issued $450.0 million in
   preferred debt securities to the 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 in the
   consolidated accounts of the Company.  The proceeds of this debt were
   used to pay down commercial paper issued by the Company.  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 debt rating falling below investment grade and certain levels
   of accounts receivable write-offs.  As of June 30, 2002, the Company
   was in compliance with the agreement.  As of June 30, 2002 and December
   31, 2001, the aggregate amount of outstanding receivables sold under
   the agreement was $722.7 million and $689.3 million, respectively.

   A $500.0 million universal shelf registration statement became
   effective in July 2002 under which debt and equity securities may be
   issued.  No securities have been issued under this shelf registration
   statement.

   USES:

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

   Cash used for acquisitions was $228.8 million for the first six months
   of 2002, an increase of $212.4 million from the same period in 2001.

                                      38







   The increase is related primarily to the American Tool acquisition,
   less a $17.5 million refund of purchase price related to the December
   30, 2000 Gillette stationery products group acquisition.   In the first
   six months of 2001, the Company made minor acquisitions.  These
   acquisitions were accounted for as purchases and were paid for with
   proceeds obtained from the issuance of commercial paper.

   The Company repaid $391.0 million of long-term debt for the first six
   months of 2002.  The Company's ability to pay down debt was due
   primarily to current year cash earnings and increased focus on working
   capital management (primarily accounts payable).

   Cash used for restructuring activities was $21.7 million and $12.5
   million in the first six months of 2002 and 2001, respectively.  Such
   cash payments primarily represent employee termination benefits and
   facility exit costs.

   Capital expenditures were $101.2 million and $124.3 million in the
   first six months of 2002 and 2001, respectively.  The decrease in
   capital expenditures is primarily due to a Company-wide effort to
   effectively manage and thus reduce these expenditures.  Aggregate
   dividends paid were approximately $112 million during both 2002 and
   2001.

   Retained earnings decreased $487.6 million in the first six months of
   2002.  The reduction in retained earnings is due primarily to the
   $514.9 million, net of tax, non-cash goodwill impairment charge in
   2002.

   Working capital at June 30, 2002 was $992.7 million compared to $316.8
   million at December 31, 2001.  The current ratio at June 30, 2002 was
   1.46:1 compared to 1.13:1 at December 31, 2001.  The increase in
   working capital and the current ratio is due to the American Tool
   acquisition, increases in inventory, higher receivables related to
   sales growth and reduced current portion of long-term debt.

   Total debt to total capitalization (total debt is net of cash and cash
   equivalents, and total capitalization includes total debt, company-
   obligated mandatorily redeemable convertible preferred securities of a
   subsidiary trust and stockholders' equity) was .50:1 at June 30, 2002
   and .43:1 at December 31, 2001.  The increase in total debt to total
   capitalization is due to the American Tool acquisition.  This
   acquisition was funded by 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.





                                      39








                         CRITICAL ACCOUNTING POLICIES

   The preparation of the Company's financial statements in conformity
   with Generally Accepted Accounting Principles in the United States ("US
   GAAP") requires management to make estimates and judgments regarding
   future events that affect the amounts reported in the financial
   statements or disclosed in the accompanying footnotes.  Future events
   and their effects cannot be determined with absolute certainty.
   Therefore, the determination of estimates requires the exercise of
   judgment.  Actual results inevitably will differ from those estimates,
   and historically such differences have not had a significant impact on
   the consolidated financial statements.

   The following are the more significant accounting policies and methods
   used by the Company:

        *    REVENUE RECOGNITION:  As required by US GAAP, the Company
             recognizes revenues and freight billed to customers, net of
             provisions for customer discounts upon shipment, and when all
             substantial risks of ownership change.  See Note 1 to the
             consolidated financial statements in the 2001 Form 10-K.

        *    RECOVERY OF ACCOUNTS RECEIVABLE:  The Company evaluates the
             collectibility of accounts receivable based on a combination
             of factors.  When aware of a specific customer's inability to
             meet its financial obligations, such as in the case of
             bankruptcy filings or deterioration in the customer's
             operating results or financial position, the Company records
             a specific reserve for bad debt to reduce the related
             receivable to the amount the Company reasonably believes is
             collectible.  The Company also records reserves for bad debts
             for all other customers based on a variety of factors
             including the length of time the receivables are past due and
             historical collection experience.  If circumstances related
             to specific customers change, the Company's estimates of the
             recoverability of receivables could be further adjusted.

        *    INVENTORY RESERVES:  The Company reduces its inventory value
             for estimated obsolete and slow moving inventory in an amount
             equal to the difference between the cost of inventory and the
             estimated market value based upon assumptions about future
             demand and market conditions.  If actual market conditions
             are less favorable than those projected by management,
             additional inventory write-downs may be required.

        *    GOODWILL AND INDEFINITE LIFE INTANGIBLE ASSETS:  Goodwill and
             indefinite life intangible assets are assessed for impairment
             annually or whenever changes in facts and circumstances
             indicate a possible significant deterioration in the fair
             value of the reporting unit.  If, upon review, the fair value
             is less than the carrying value of the reporting unit, the

                                      40







             carrying value is written down to estimated fair value.
             Reporting units are typically operating segments or
             operations one level below operating segments for which
             discrete financial information is available and for which
             segment management regularly reviews the operating results.
             Because there usually is a lack of quoted market prices for
             the reporting units, the fair value usually is based on the
             present values of expected future cash flows using discount
             rates commensurate with the risks involved in the asset
             group.  The expected future cash flows used for impairment
             reviews and related fair value calculations are based on
             judgmental assessments of future production volumes, prices
             and costs, considering all available information at the date
             of review. Significant unexpected changes could result in
             material adjustments.

                                 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 $500.0 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:  1) offsetting or netting of
   like foreign currency flows, 2) structuring foreign subsidiary balance
   sheets with appropriate levels of debt to reduce subsidiary net
   investments and subsidiary cash flows subject to conversion risk, 3)
   converting excess foreign currency deposits into U.S. dollars or the
   relevant functional currency and 4) 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 and intercompany transactions are
   deferred and included in the basis of the underlying transactions.
   Derivatives used to hedge intercompany loans are marked to market with


                                      41







   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 exchange rates
   and interest rates to estimate the volatility and correlation of these
   rates in future periods.  This model estimates a loss in fair market
   value using statistical modeling techniques that are based on a
   variance/covariance approach and includes 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 as they represent economic, not
   financial losses.

                         2002    JUNE 30,    2001   JUNE 30,  CONFIDENCE
                        AVERAGE    2002    AVERAGE    2001       LEVEL
                        -------  --------  -------  --------  ----------
    (In millions)
    Interest rates       $15.5    $15.7     $10.7     $9.1       95%
    Foreign exchange      $0.2     $0.3      $1.2     $1.2       95%


   The 95% confidence interval signifies the Company's degree of
   confidence that actual losses would not exceed the estimated losses
   shown above.  The amounts shown here disregard the possibility that
   interest rates and foreign currency exchange rates could move in the
   Company's favor.  The value-at-risk model assumes that all movements in
   these rates will be adverse.  Actual experience has shown that gains
   and losses tend to offset each other over time, and it is highly
   unlikely that the Company could experience losses such as these over an
   extended period of time.  These amounts should not be considered
   projections of future losses, 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, 2002, participating countries introduced Euro-denominated
   bills and coins, and effective July 1, 2002, legacy currencies are no
   longer legal tender.

                                      42







   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 completed an internal analysis of the Euro
   conversion process to prepare its information technology systems for
   the conversion and analyze related risks and issues, such as the
   benefit of the decreased exchange rate risk in cross-border
   transactions involving participating countries and the impact of
   increased price transparency on cross-border competition in these
   countries.  The Company believes that the Euro conversion process did
   not have a material impact on the Company's businesses or financial
   condition on a consolidated basis.

                          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, 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 plans and related risks, pending legal proceedings and
   claims (including environmental matters), future economic performance,
   operating income improvements, synergies, management's plans, goals and
   objectives for future operations and growth or the assumptions relating
   to any of the forward-looking statements.  The Company cautions that
   forward-looking statements are not guarantees 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 to this Report.





















                                      43







   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 June 30, 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 June 30, 2002 ranged between $15.5 million and
   $19.5 million. As of June 30, 2002, the Company had a reserve equal to
   $17.5 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

                                      44







   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.










































                                      45







   ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF THE SECURITY-HOLDERS

   On May 8, 2002, the 2002 Annual Meeting of Stockholders of the Company
   was held.  The following is a brief description of the matter voted
   upon at the meeting and tabulation of the voting therefore:

   Proposal 1.  Election of a Board of Directors to hold office for a term
   of three years.

                                                Number of Shares
                                          ----------------------------
    Nominee                                   For             Withheld

    Alton F. Doody                        220,624,796        8,555,139
    William D. Marohn                     224,914,913        4,265,022

    Raymond G. Viault                     224,878,872        4,301,063


   ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

        (a)  Exhibits:

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

             99.1.     Safe Harbor Statement

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

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

        (b)  Reports on Form 8-K:

                  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.

                  Registrant filed a Report on Form 8-K dated July 10,
             2002, setting forth the transitional disclosures required by
             SFAS Nos. 141 and 142, updated from the transitional
             disclosures contained in the Company's Quarterly Report on
             Form 10-Q for the quarter ended March 31, 2002.






                                      46







                                  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: August 9, 2002          /s/ William T. Alldredge
                                  -------------------------------------
                                  William T. Alldredge
                                  President   Corporate Development and
                                  Chief Financial Officer


    Date: August 9, 2002          /s/ J. Patrick Robinson
                                  -------------------------------------
                                  J. Patrick Robinson
                                  Vice President   Corporate Controller
                                  and Chief Accounting Officer





























                                      47







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

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

                      (IN THOUSANDS, EXCEPT RATIO DATA)

   
   
                                                                      Quarter Ended                 Six Months
                                                                         June 30,                 Ended June 30,
                                                                     ---------------            -----------------
                                                                     2002       2001            2002         2001
                                                                     ----       ----            ----         ----
                                                                                               
      Earnings available for fixed charges:
         Income before income taxes and cumulative effect          $134,276   $114,297        $211,494     $175,284
            of accounting change
         Fixed charges:
            Interest expense                                         29,313     35,596          54,373       74,917
            Portion of rent determined to be interest (1)            10,256      8,637          19,903       17,579
            Minority interest in income of subsidiary                 6,676      6,677          13,361       13,354
               trust
            Equity earnings                                             155     (1,422)           (749)      (3,728)
                                                                   --------   --------        --------     --------
                                                                   $180,676   $163,785        $298,382     $277,406
                                                                   ========   ========        ========     ========

      Fixed charges:
         Interest expense                                           $29,313    $35,596         $54,373      $74,917
         Portion of rent determined to be interest (1)               10,256      8,637          19,903       17,579
         Minority interest in income of subsidiary trust              6,676      6,677          13,361       13,354
                                                                   --------   --------        --------     --------
                                                                    $46,245    $50,910         $87,637     $105,850
                                                                   ========   ========        ========     ========


      Ratio of earnings to fixed charges                               3.91       3.22            3.40         2.62
                                                                   ========   ========        ========     ========
     


   (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 99.1
                                                              ------------


   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 June 30, 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 2nd 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 price increases.
   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.

   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'

                                      2







   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.

   ACQUISITIONS AND 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








                                                              EXHIBIT 99.2
                                                              ------------

                          CERTIFICATION PURSUANT TO
                           18 U.S.C. SECTION 1350,
                            AS ADOPTED PURSUANT TO
                SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

   In connection with the Quarterly Report of Newell Rubbermaid Inc. (the
   "Company") on Form 10-Q for the period ending June 30, 2002 as filed
   with the Securities and Exchange Commission on the date hereof (the
   "Report"), I, Joseph Galli, Jr., Chief Executive Officer of the
   Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted
   pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

        (1) The Report fully complies with the requirements of section
   13(a) or 15(d) of the Securities Exchange Act of 1934; and

        (2) The information contained in the Report fairly presents, in
   all material respects, the financial condition and result of operations
   of the Company.



   /s/ Joseph Galli, Jr.



   Joseph Galli, Jr.
   Chief Executive Officer
   August 13, 2002








                                                              EXHIBIT 99.3
                                                              ------------

                          CERTIFICATION PURSUANT TO
                           18 U.S.C. SECTION 1350,
                           AS ADOPTED PURSUANT TO
                SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

   In connection with the Quarterly Report of Newell Rubbermaid Inc. (the
   "Company") on Form 10-Q for the period ending June 30, 2002 as filed
   with the Securities and Exchange Commission on the date hereof (the
   "Report"), I, William T. Alldredge, Chief Financial Officer of the
   Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted
   pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

        (1) The Report fully complies with the requirements of section
   13(a) or 15(d) of the Securities Exchange Act of 1934; and

        (2) The information contained in the Report fairly presents, in
   all material respects, the financial condition and result of operations
   of the Company.



   /s/ William T. Alldredge



   William T. Alldredge
   Chief Financial Officer
   August 13, 2002