Back to GetFilings.com








FORM 10-Q

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

(Mark One)


|X| Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934


For the period ended March 29, 2003

or


|_| Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934


Commission File No. 1-9973

THE MIDDLEBY CORPORATION
(Exact Name of Registrant as Specified in its Charter)


Delaware
(State or Other Jurisdiction of
Incorporation or Organization)
36-3352497
(I.R.S. Employer Identification No.)

1400 Toastmaster Drive, Elgin, Illinois
(Address of Principal Executive Offices)
60120
(Zip Code)

Registrant's Telephone No., including Area Code (847) 741-3300


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 twelve (12) months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  YES    X        NO          

Indicate by check mark whether the registrant is an accelerated filer (as defined by Rule 12b-2 of the Exchange Act).  Yes             No    X   

As of May 9, 2002, there were 9,033,222 shares of the registrant’s common stock outstanding.






THE MIDDLEBY CORPORATION AND SUBSIDIARIES

QUARTER ENDED MARCH 29, 2003

INDEX


       
DESCRIPTION PAGE

PART I.
FINANCIAL INFORMATION  
 
Item 1.
Condensed Consolidated Financial Statements (unaudited)  
   
CONDENSED CONSOLIDATED BALANCE SHEETS
1
          March 29, 2003
            and December 28, 2002
 
   
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
2
          March 29, 2003 and March 30, 2002  
   
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
3
          March 29, 2003 and March 30, 2002  
   
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
4
 
Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations 13
 
Item 3.
Quantitative and Qualitative Disclosures About Market Risk 21
 
Item 4.
Controls and Procedures 26

PART II.
OTHER INFORMATION 26





PART I.     FINANCIAL INFORMATION

THE MIDDLEBY CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS

(In Thousands, Except Share Amounts)(Unaudited)


Mar. 29, 2003
Dec. 28, 2002
ASSETS            
Cash and cash equivalents   $ 7,265   $ 8,378  
Accounts receivable, net of reserve  
  for doubtful accounts of  
  $3,656 and $3,494    28,213    27,797  
Inventories, net    29,804    27,206  
Prepaid expenses and other    808    1,069  
Current deferred taxes    11,515    13,341  


     Total current assets    77,605    77,791  
Property, plant and equipment, net of
  accumulated depreciation of
  $26,686 and $25,788
    26,772    27,500  
Goodwill    74,761    74,761  
Other intangibles    26,300    26,300  
Other assets    1,688    1,610  


            Total assets   $ 207,126   $ 207,962  


LIABILITIES AND STOCKHOLDERS’ EQUITY   
Current maturities of long-term debt    $ 14,050   $ 14,400  
Accounts payable    12,962    13,488  
Accrued expenses    36,539    36,013  


     Total current liabilities    63,551    63,901  
Long-term debt    70,551    73,562  
Long-term deferred tax liability    7,878    7,878  
Other non-current liabilities    17,964    17,989  
Stockholders’ equity:  
  Preferred stock, $.01 par value;
    nonvoting; 2,000,000 shares
    authorized; none issued
          
  Common stock, $.01 par value;  
    20,000,000 shares authorized;  
    11,030,446 and 11,028,396 issued  
    in 2003 and 2002, respectively    110    110  
  Shareholder receivables    (200 )  (200 )
  Paid-in capital    53,917    53,907  
  Treasury stock at cost; 2,002,474
    shares in 2003 and 2002
    (11,705 )  (11,705 )
 Retained earnings    7,682    5,073  
 Accumulated other comprehensive
    loss
    (2,618 )  (2,553 )


     Total stockholders’ equity    47,182    44,632  


            Total liabilities and
              stockholders’ equity
   $ 207,126   $ 207,962  



See accompanying notes

- 1 -




THE MIDDLEBY CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

(In Thousands, Except Per Share Amounts)
(Unaudited)


Three Months Ended
Mar. 29, 2003
Mar. 30, 2002
Net sales     $ 54,767   $ 54,491  
Cost of sales    35,715    36,598  


        Gross profit    19,052    17,893  

Selling and distribution expenses
    7,162    7,221  
General and administrative expenses    5,483    5,951  


        Income from operations    6,407    4,721  
     
Interest expense and deferred
  financing amortization
    1,714    3,098  
Gain on acquisition financing  
  derivatives    (69 )  (593 )
Other (income) expense, net    135    222  


        Earnings before income taxes .    4,627    1,994  
Provision for income taxes    2,018    954  


        Net earnings   $ 2,609   $ 1,040  


Net earnings per share:  
              Basic   $ 0.29   $ 0.12  
              Diluted   $ 0.28   $ 0.12  

Weighted average number of shares:
  
          Basic    9,028    8,972  
          Dilutive stock options    276    22  


          Diluted    9,304    8,994  

See accompanying notes

- 2 -




THE MIDDLEBY CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands)
(Unaudited)


Three Months Ended
Mar. 29, 2003
Mar. 30, 2002
Cash flows from operating activities-            
  Net earnings     $ 2,609   $ 1,040  

  Adjustments to reconcile net earnings
   
    to cash provided by operating    
    activities:    

    Depreciation and amortization
      910     1,904  
    Non-cash portion of tax provision       1,826     (396 )
    Unrealized gain on    
      derivative financial instruments       (69 )   (593 )
    Unpaid interest on seller notes(1)       240     625  
    Unpaid interest on subordinated    
      senior notes(1)           127  

  Changes in assets and liabilities-
   
    Accounts receivable, net       (415 )   (1,555 )
    Inventories, net       (2,598 )   1,469  
    Prepaid expenses and other assets       182     636  
    Accounts payable       (526 )   2,408  
    Accrued expenses and other
      liabilities
      502     (1,275 )


  Net cash provided by operating    
    activities       2,661     4,390  



Cash flows from investing activities-
   
Net additions to property and equipment       (182 )   (233 )


  Net cash (used in) investing activities       (182 )   (233 )



Cash flows from financing activities-
   
  Proceeds (repayments) under revolving
    credit facilities, net
          (4,060 )
  Repayments of senior secured bank notes       (3,600 )   (1,500 )
    Other financing activities, net       9     (35 )


    Net cash (used in)    
      financing activities       (3,591 )   (5,595 )


 
Effect of exchange rates on cash
   and cash equivalents
      (1 )   (8 )



Changes in cash and cash equivalents-
   
  Net (decrease) increase in cash and    
    cash equivalents       (1,113 )   (1,446 )
  Cash and cash equivalents at
    beginning of year
      8,378     5,997  


  Cash and cash equivalents at end    
    of quarter     $ 7,265   $ 4,551  



Supplemental disclosure of cash flow information:
   
Interest paid     $ 904   $ 1,374  


Income taxes paid     $ 10   $ 641  



(1) Represents an increase in principal balance of debt associated with interest paid in kind.


See accompanying notes

- 3 -




THE MIDDLEBY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 29, 2003
(Unaudited)


1) Summary of Significant Accounting Policies

  The consolidated financial statements have been prepared by The Middleby Corporation (the “company”), pursuant to the rules and regulations of the Securities and Exchange Commission, the financial statements are unaudited and certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations, although the company believes that the disclosures are adequate to make the information not misleading. These financial statements should be read in conjunction with the financial statements and related notes contained in the company’s 2002 Form 10-K.

  In the opinion of management, the financial statements contain all adjustments necessary to present fairly the financial position of the company as of March 29, 2003 and December 28, 2002, and the results of operations for the three months ended March 29, 2003 and March 30, 2002 and cash flows for the three months ended March 29, 2003 and March 30, 2002.

2) New Accounting Pronouncements

  In June 2001, the FASB issued SFAS No. 143 “Accounting for Asset Retirement Obligations”. This statement addresses financial accounting and reporting obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs, and requires that such costs be recognized as a liability in the period in which incurred. This statement is effective for financial statements issued for fiscal years beginning after June 15, 2002. The adoption of this statement did not have a material impact to the financial statements.

  In April 2002, the FASB issued SFAS No. 145, “Rescission of FASB Statements SFAS No. 4, 44 and 64, Amendment of FASB Statement No. 13 and Technical Corrections.” SFAS No. 145 eliminates the current requirement that gains and losses on debt extinguishment must be classified as extraordinary items in the income statement. Instead, such gains and losses will be classified as extraordinary items only if they are deemed to be unusual and infrequent. The changes related to debt extinguishment are effective for fiscal years beginning after May 15, 2002.


- 4 -




  In June 2002, the FASB issued Statement No. 146, “Accounting for Costs Associated with Exit or Disposal Activities.” This statement requires recording costs associated with exit or disposal activities at their fair values when a liability has been incurred. Under previous guidance, certain exit costs were accrued upon management’s commitment to an exit plan, which is generally before an actual liability has been incurred. This statement is effective for financial statements issued for fiscal years beginning after December 31, 2002. The adoption of this statement did not have a material impact to the financial statements.

3) Other Comprehensive Income

  The company reports changes in equity during a period, except those resulting from investment by owners and distribution to owners, in accordance with SFAS No. 130, “Reporting Comprehensive Income.”

  Components of other comprehensive income were as follows (in thousands):

Three Months Ended
Mar. 29, 2003
Mar. 30, 2002
      Net earnings     $ 2,609   $ 1,040  
      Cumulative translation adjustment       33     70  
      Unrealized loss on interest rate swap       (98 )    


      Comprehensive income     $ 2,544   $ 1,110  



  Accumulated other comprehensive income is comprised of minimum pension liability of $1.5 million as of March 29, 2003 and December 28, 2002, respectively, foreign currency translation adjustments of $0.5 million as of March 29, 2003 and December 28, 2002, respectively and an unrealized loss on a interest rate swap of $0.6 million at March 29, 2003 and $0.5 million at December 28, 2002.

4) Inventories

  Inventories are composed of material, labor and overhead and are stated at the lower of cost or market. Costs for Blodgett inventory have been determined using the last-in, first-out (“LIFO”) method. Had the inventories been valued using the first-in, first-out (“FIFO”) method, the amount would not have differed materially from the amounts as determined using the LIFO method. Costs for Middleby inventory have been determined using the first-in, first-out (“FIFO”) method. The company estimates reserves for inventory obsolescence and shrinkage based on its judgment of future realization. Inventories at March 29, 2003 and December 28, 2002 are as follows:


- 5 -



                     
  Mar. 29, 2003
  Dec. 28, 2002
 
  (In thousands)  
 
    Raw materials and parts   $ 8,263   $ 6,178  
    Work-in-process    4,854    5,849  
    Finished goods    16,687    15,179  


        $ 29,804   $ 27,206  



5) Accrued Expenses

  Accrued expenses consist of the following:
                       
  Mar. 29, 2003
  Dec. 28, 2002
 
  (In thousands)  
 
    Accrued warranty    10,974   $ 10,447  
    Accrued payroll and related expenses    10,243    8,544  
    Accrued customer rebates    3,964    6,043  
    Accrued commissions    1,710    1,535  
    Accrued severance and plant closures    1,369    1,426  
    Other accrued expenses    8,279    8,018  


        $ 36,539   $ 36,013  



6) Warranty Costs

  In the normal course of business the company issues product warranties for specific product lines and provides for the estimated future warranty cost in the period in which the sale is recorded.  The estimate of warranty cost is based on contract terms and historical warranty loss experience that is periodically adjusted for recent actual experience. Because warranty estimates are forecasts that are based on the best available information, claims costs may differ from amounts provided. Adjustments to initial obligations for warranties are made as changes in the obligations become reasonably estimable.

  A rollforward of the warranty reserve is as follows:

                       
  Mar. 29, 2003
  Mar. 30, 2002
 
  (dollars in thousands)  
 
    Beginning balance   $ 10,447   $ 9,179  
    Warranty expense    2,844    2,127  
    Warranty claims    (2,317 )  (2,416 )


    Ending balance   $ 10,974   $ 8,890  




- 6 -




7) Acquisition Integration

  On December 21, 2001 the company established reserves through purchase accounting associated with severance related obligations and facility exit costs related to the acquired Blodgett business operations.

  Reserves for estimated severance obligations were established in conjunction with reorganization initiatives established during 2001 and completed during the first half of 2002. During the first quarter of 2002, the company reduced headcount at the acquired Blodgett operations by 123 employees. This headcount reduction included most functional areas of the company and included a reorganization of the executive management structure. During the second quarter of 2002, the company further reduced headcount at the Blodgett operations by 30 employees in conjunction with the consolidation and exit of two manufacturing facilities. Production for the Blodgett combi-oven, conveyor oven, and deck oven lines were moved from two facilities located in Williston and Shelburne, Vermont into existing manufacturing facilities in Burlington, Vermont and Elgin, Illinois. The second quarter headcount reductions predominately related to the manufacturing function.

  Reserves for facility closure costs predominately relate to lease obligations for three manufacturing facilities that were exited in 2001 and 2002. During the second quarter of 2001, prior to the acquisition, reserves were established for lease obligations associated with a manufacturing facility in Quakertown, Pennsylvania that was exited when production at this facility was relocated to an existing facility in Bow, New Hampshire. The lease associated with the exited facility extends through December 11, 2014. The facility is currently subleased for a portion of the lease term through July 2006. During the second quarter of 2002, the company exited leased facilities in Williston and Shelburne, Vermont in conjunction with the company’s manufacturing consolidation initiatives. The Williston lease extends through June 30, 2005 and the Shelburne lease extends through December 11, 2014. Neither of these facilities has been subleased although the company is performing an active search for subtenants. Future lease obligations under these three facilities are anticipated to amount to approximately $13.8 million. The remaining reserve balance is reflected net of anticipated sublease income.

  The forecast of sublease income could differ from actual amounts, which are subject to the occupancy by a subtenant and a negotiated sublease rental rate. If the company’s estimates or underlying assumptions change in the future, the company would be required to adjust the reserve amount accordingly.


- 7 -




  A summary of the reserve balance activity is as follows (in thousands):

Balance
Dec. 28, 2002

Cash
Payments

Balance
Mar. 29, 2003

      Severance obligations     $ 271   $ (51 ) $ 220  
      Facility closure and lease obligations       9,493     (331 )   9,162  



      Total     $ 9,764   $ (382 ) $ 9,382  




  All actions pertaining to the company’s integration initiatives have been completed. At this time, management believes the remaining reserve balance is adequate to cover the remaining costs identified at March 29, 2003.

8) Financial Instruments

  In June 1998, the FASB issued SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities”. SFAS No. 133, as amended, establishes accounting and reporting standards for derivative instruments. The statement requires an entity to recognize all derivatives as either assets or liabilities and measure those instruments at fair value. Derivatives that do not qualify as a hedge must be adjusted to fair value in earnings. If the derivative does qualify as a hedge under SFAS No. 133, changes in the fair value will either be offset against the change in fair value of the hedged assets, liabilities or firm commitments or recognized in other accumulated comprehensive income until the hedged item is recognized in earnings. The ineffective portion of a hedge’s change in fair value will be immediately recognized in earnings.

  Foreign Exchange: The company has entered into derivative instruments, principally forward contracts to reduce exposures pertaining to fluctuations in foreign exchange rates. As of March 29, 2003 the company had forward contracts to purchase $6.6 million U.S. Dollars with various foreign currencies, all of which mature in the next fiscal quarter. The fair value of these forward contracts were less than $0.1 million at the end of the quarter.

  Interest rate swap: On January 11, 2002, in accordance with the senior bank agreement, the company entered into an interest rate swap agreement with a notional amount of $20.0 million to fix the interest rate applicable to certain of its variable-rate debt. The agreement swaps one-month LIBOR for a fixed rate of 4.03% and is in effect through December 31, 2004. A loss of ($0.6) million was recorded in earnings for the three-month period ended March 30, 2002 as the interest rate swap was marked-to-market (not specifically designated as a hedge). At June 30, 2002 the company designated the swap as a cash flow hedge. Accordingly, changes in the fair value of the swap subsequent to June 30, 2002 are recognized in accumulated other comprehensive income and any hedge ineffectiveness is recorded in current-period earnings as a component of gains and losses on acquisition financing derivatives. The change in fair value of this swap agreement in the first quarter of 2003 was $0.1 million.


- 8 -




  On February 9, 2003 in accordance with the senior bank agreement, the company entered into another interest rate swap agreement with a notional amount of $10.0 million to fix the interest rate applicable to certain of its variable-rate debt. The agreement swaps one-month LIBOR for a fixed rate of 2.36% and is in effect through December 30, 2005. The company designated the swap as a cash flow hedge at its inception and all changes in the fair value of the swap are recognized in accumulated other comprehensive income. The change in fair value of this swap agreement in the first quarter of 2003 was less than ($0.1) million.

  Stock warrant rights: In conjunction with subordinated senior notes issued in connection with the financing for the Blodgett acquisition, the company issued 358,346 stock warrant rights and 445,100 conditional stock warrant rights to the subordinated senior noteholder. These stock warrant rights were repurchased and retired in December 2002 in conjunction with the company’s debt refinancing. Prior to the retirement of the warrant rights, the company had recorded a liability pertaining to an obligation that required the company to repurchase these warrant rights at the fair market value in circumstances defined by the subordinated senior note agreement. The obligation pertaining to the repurchase of the warrant rights was recorded in Other Non-Current Liabilities at fair market value utilizing a Black-Schole’s valuation model. The change in the fair value of the stock warrant rights during the first three months of 2002 amounted to $0.3 million and was recorded as a gain in the income statement for the three month period ended March 30, 2002. No such amounts was incurred in 2003.


- 9 -




9) Stock Based Compensation

  As permitted under SFAS No. 123: “Accounting for Stock-Based Compensation”, the company has elected to follow APB Opinion No. 25: “Accounting for Stock Issued to Employees” in accounting for stock-based awards to employees and directors. Under APB No. 25, because the exercise price of the company’s stock options is equal to or greater than the market price of the underlying stock on the date of grant, no compensation expense is recognized in the company’s financial statements for all periods presented.

  Pro forma information regarding net earnings and earnings per share is required by SFAS No. 123. This information is required to be determined as if the company had accounted for its employee and director stock options granted subsequent to December 31, 1994 under the fair value method of that statement.

  The Black-Scholes option valuation model was developed for use in estimating the fair value of traded options that have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions, including the expected stock price volatility. Because the company’s options have characteristics significantly different from those of traded options and because changes in the subjective input assumptions can materially affect the fair value estimate, in the opinion of management, the existing models do not necessarily provide a reliable single measure of the fair value of its options.

  For purposes of pro forma disclosures, the estimated fair value of the options is amortized to expense over the options’ vesting period. The company’s pro forma net earnings and per share data utilizing a fair value based method is as follows:

                       
  Mar. 29, 2003
  Mar. 30, 2002
 
  (in thousands, except per share data)  
 
    Net income - as reported     2,609     1,040  
    Less: Stock-based employee compensation expense,
           net of taxes
    (74 )  (38 )


    Net income - pro forma   $ 2,535   $ 1,002  


    Earnings per share - as reported:  
               Basic   $ 0.29   $ 0.12  
               Diluted    0.28    0.12  
   
Earnings per share - pro forma:
  
               Basic   $ 0.28   $ 0.11  
               Diluted    0.27    0.11  


- 10 -




10) Segment Information

  The company operates in two reportable operating segments defined by management reporting structure and operating activities.

  The worldwide manufacturing divisions operate through the Cooking Systems Group. This business segment has manufacturing facilities in Illinois, New Hampshire, North Carolina, Vermont and the Philippines. This business segment supports four major product groups, including conveyor oven equipment, core cooking equipment, counterline cooking equipment, and international specialty equipment. Principal product lines of the conveyor oven product group include Middleby Marshall ovens, Blodgett ovens and CTX ovens. Principal product lines of the core cooking equipment product group include the Southbend product line of ranges, steamers, convection ovens, broilers and steam cooking equipment, the Blodgett product line of convection and combi ovens, MagiKitch’n charbroilers and catering equipment and the Pitco Frialator product line of fryers. The counterline cooking and warming equipment product group includes toasters, hot food servers, foodwarmers and griddles distributed under the Toastmaster brand name. The international specialty equipment product group is primarily comprised of food preparation tables, undercounter refrigeration systems, ventilation systems and component parts for the U.S. manufacturing operations.

  The International Distribution Division provides integrated sales, export management, distribution and installation services through its operations in China, India, Korea, Mexico, Spain, Taiwan and the United Kingdom. The division sells the company’s product lines and certain non-competing complementary product lines throughout the world. For a local country distributor or dealer, the company is able to provide a centralized source of foodservice equipment with complete export management and product support services.

  The accounting policies of the segments are the same as those described in the summary of significant accounting policies. The company evaluates individual segment performance based on operating income. Management believes that intersegment sales are made at established arms-length transfer prices.


- 11 -




  The following table summarizes the results of operations for the company’s business segments(1)(in thousands):

Cooking
Systems
Group

International
Distribution

Corporate
and
Other(2)

Eliminations(3)
Total
      Three months ended March 29, 2003                        
      Net sales     $ 53,614   $ 8,857   $   $ (7,704 ) $ 54,767  
      Operating income (loss)       8,255     284     (1,683 )   (450 )   6,407  
      Depreciation expense       950     39     (79 )       910  
      Capital expenditures       225     (43 )           182  
 
      Total assets       185,605     22,144     10,359     (10,982 )   207,126  
      Long-lived assets(4)       126,001     375     3,145         129,521  
     
Three months ended March 30, 2002
   
      Net sales     $ 52,320   $ 6,846   $ 79   $ (4,754 ) $ 54,491  
      Operating income (loss)       6,983     3     (2,115 )   (150 )   4,721  
      Depreciation expense       1,161     40     (2 )       1,199  
      Capital expenditures       222     9     2         233  
 
      Total assets       187,431     14,370     17,429     (10,982 )   208,248  
      Long-lived assets(4)       130,472     389     6,287         137,148  

  (1) Non-operating expenses are not allocated to the operating segments. Non-operating expenses consist of interest expense and deferred financing amortization, gains and losses on acquisition financing derivatives, and other income and expenses items outside of income from operations.

  (2) Includes corporate and other general company assets and operations.

  (3) Includes elimination of intercompany sales, profit in inventory and intercompany receivables. Intercompany sale transactions are predominantly from the Cooking Systems Group to the International Distribution Division.

  (4) Long-lived assets of the Cooking Systems Group includes assets located in the Philippines which amounted to $2,542 and $2,916 in 2003 and 2002, respectively.

  Net sales by major geographic region, including those sales from the Cooking Systems Group direct to international customers, were as follows (in thousands):

Three Months Ended
Mar. 29, 2003
Mar. 30, 2002
      United States and Canada     $ 44,302   $ 44,023  
      Asia       4,081     3,883  
      Europe and Middle East       5,097     5,059  
      Latin America       1,287     1,526  


      Net Sales     $ 54,767   $ 54,491  




- 12 -




Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (Unaudited).


Informational Note

This report contains forward-looking statements subject to the safe harbor created by the Private Securities Litigation Reform Act of 1995. The company cautions readers that these projections are based upon future results or events and are highly dependent upon a variety of important factors which could cause such results or events to differ materially from any forward-looking statements which may be deemed to have been made in this report, or which are otherwise made by or on behalf of the company. Such factors include, but are not limited to, volatility in earnings resulting from goodwill impairment losses which may occur irregularly and in varying amounts; variability in financing costs; quarterly variations in operating results; dependence on key customers; international exposure; foreign exchange and political risks affecting international sales; changing market conditions; the impact of competitive products and pricing; the timely development and market acceptance of the company’s products; the availability and cost of raw materials; and other risks detailed herein and from time-to-time in the company’s SEC filings, including the 2002 report on Form 10-K.


- 13 -




Net Sales Summary
(dollars in thousands)

Three Months Ended
Mar. 29, 2003
Mar. 30, 2002
Sales
Percent
Sales
Percent
Business Divisions                    

Cooking Systems Group:
   
Core cooking equipment     $ 38,054     69.5   $ 36,632     67.2  
Conveyor oven equipment       11,209     20.5     12,086     22.2  
Counterline cooking equipment       2,355     4.3     2,511     4.6  
International specialty equipment       1,996     3.6     1,091     2.0  




 
Total Cooking Systems Group       53,614     97.9     52,320     96.0  

International Distribution (1)
      8,857     16.2     6,846     12.6  
 
Intercompany sales (2)       (7,704 )   (14.1 )   (4,675 )   (8.6 )





  Total
    $ 54,767     100.0   $ 54,491     100.0  





(1) Consists of sales of products manufactured by Middleby and products manufactured by third parties.

(2) Consists primarily of the elimination of sales to the company’s International Distribution Division from Cooking Systems Group.


Results of Operations

The following table sets forth certain consolidated statements of earnings items as a percentage of net sales for the periods.


                     
  Three months ended
 
  Mar. 29, 2003
Mar. 30, 2002
 
    Net sales    100.0 %  100.0 %
    Cost of sales    65.2    67.2  


       Gross profit    34.8    32.8  
    Selling, general and administrative  
       Expenses    23.1    24.2  


       Income from operations    11.7    8.6  
    Interest expense and deferred financing amortization, net    3.1    5.6  
    Loss (gain) on acquisition financings derivatives    (0.1 )  (1.1 )
    Other expense, net    0.3    0.4  


       Earnings before income taxes    8.4    3.7  
    Provision for income taxes    3.7    1.8  


       Net earnings    4.8 %  1.9 %




- 14 -




Three Months Ended March 29, 2003 Compared to Three Months Ended March 30, 2002

NET SALES. Net sales for the first quarter of fiscal 2003 were $54.7 million as compared to $54.8 million in the first quarter of 2002.

Net sales at the Cooking Systems Group amounted to $53.6 million in the first quarter of 2003 as compared to $52.3 million in the prior year quarter. Core cooking equipment sales amounted to $38.1 million as compared to $36.6 million, primarily due to increased fryer and cooking range sales resulting from new product introductions and market share gains.

Conveyor oven equipment sales amounted to $11.2 million as compared to $12.1 million in the prior year quarter. The decease in conveyor oven sales resulted from lower store openings from several major pizza chain customers. Counterline cooking equipment sales decreased slightly to $2.4 million from $2.5 million in the prior year. International specialty equipment sales increased to $2.0 million compared to $1.1 million in the prior year quarter due to increased component manufacturing for the company’s U.S. based operations.

Net sales at the International Distribution Division increased by $2.0 million to $8.9 million, due to sales of the acquired Blodgett product lines, which began to be distributed through the division in April 2003.

GROSS PROFIT. Gross profit increased to $19.1 million from $17.9 million in the prior year period. The gross margin rate was 34.8% in the quarter as compared to 32.8% in the prior year quarter. The increase in the overall gross margin rate is largely attributable to the impact of cost reduction initiatives completed in 2002, including the consolidation of manufacturing operations.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Combined selling, general, and administrative expenses decreased from $13.2 million in the first quarter of 2002 to $12.6 million in the first quarter of 2003. As a percentage of net sales operating expenses amounted to 24.2% in the first quarter of 2002 versus 23.1% in the first quarter of 2003. The reduction in expenses reflect the benefit of cost reduction actions completed in 2002 associated with the Blodgett acquisition.


- 15 -




NON-OPERATING EXPENSES. Interest and deferred financing amortization costs decreased to $1.8 million from $2.8 million in the prior year as a result of lower debt balances and lower average interest rates resulting from the debt refinancing completed in the fourth quarter of 2002. The gain on acquisition related financing derivatives amounted $0.1 million. Other expense was $0.1 million in the current year compared to $0.2 million in the prior year and primarily consists of foreign exchange losses.

INCOME TAXES. A tax provision of $2.0 million, at an effective rate of 44%, was recorded during the quarter as compared to a $1.0 million provision at a 48% effective rate in the prior year quarter. The prior year quarter included higher provisions for state tax assessments.

Financial Condition and Liquidity

During the three months ended March 29, 2003, cash and cash equivalents decreased by $1.1 million to $7.3 million at March 29, 2003 from $8.4 million at December 28, 2002. Net borrowings decreased from $88.0 million at December 28, 2002 to $84.6 million at March 29, 2003.

OPERATING ACTIVITIES. Net cash provided by operating activities after changes in assets and liabilities was $2.7 million as compared to net cash provided of $4.4 million in the prior year period. Cash provided by operating activities included $0.2 million of borrowings on subordinated notes representing unpaid interest, which is added to the principal balance of the notes consistent with financing agreements.

During the three months ended March 29, 2003, accounts receivable increased $0.4 million due to increased sales at the end of the quarter. Inventories increased $2.6 million due to increased stocking of product in international markets for customer orders and inventory associated with new product introductions. Accounts payable decreased $0.5 million due to timing of vendor payments. Accrued expenses and other liabilities increased $0.5 million primarily as a result of higher compensation related liabilities offset in part by lower customer rebate reserves.

INVESTING ACTIVITIES. During the three months ending March 29, 2003, the company had capital expenditures of $0.2 million associated with the purchase of production equipment.

FINANCING ACTIVITIES. Net cash flows used in the financing activities was $3.6 million during the three months ending March 29, 2003. This included $3.0 million of scheduled repayments under the senior term loan and $0.6 million of scheduled repayments under the foreign bank loan.


- 16 -




At March 29, 2003, the company was in compliance with all covenants pursuant to its borrowing agreements. Management believes that future cash flows from operating activities and borrowing availability under the revolving credit facility will provide the company with sufficient financial resources to meet its anticipated requirements for working capital, capital expenditures and debt amortization for the foreseeable future.

New Accounting Pronouncements

In June 2001, the FASB issued SFAS No. 143 “Accounting for Asset Retirement Obligations”. This statement addresses financial accounting and reporting obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs, and requires that such costs be recognized as a liability in the period in which incurred. This statement is effective for financial statements issued for fiscal years beginning after June 15, 2002. The adoption of this statement did not have a material impact to the financial statements.

In April 2002, the FASB issued SFAS No. 145, “Rescission of FASB Statements SFAS No. 4, 44 and 64, Amendment of FASB Statement No. 13 and Technical Corrections”. SFAS No. 145 eliminates the current requirement that gains and losses on debt extinguishment must be classified as extraordinary items in the income statement. Instead, such gains and losses will be classified as extraordinary items only if they are deemed to be unusual and infrequent. The changes related to debt extinguishment will be effective for fiscal years beginning after May 15, 2002, and the changes related to lease accounting will be effective for transactions occurring after May 15, 2002. The company will apply this guidance beginning in fiscal 2003.

In June 2002, the FASB issued Statement No. 146, “Accounting for Costs Associated with Exit or Disposal Activities”. This Statement requires recording costs associated with exit or disposal activities at their fair values when a liability has been incurred. Under previous guidance, certain exit costs were accrued upon management’s commitment to an exit plan, which is generally before an actual liability has been incurred. This statement is effective for financial statements issued for fiscal years beginning after December 31, 2002. The adoption of this statement did not have a material impact to the financial statements.


- 17 -




Critical Accounting Policies and Estimates

Management’s discussion and analysis of financial condition and results of operations are based upon the company’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires the company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses as well as related disclosures. On an ongoing basis, the company evaluates its estimates and judgments based on historical experience and various other factors that are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions.

Property and equipment: Property and equipment are depreciated or amortized on a straight-line basis over their useful lives based on management’s estimates of the period over which the assets will utilized to benefit the operations of the company. The useful lives are estimated based on historical experience with similar assets, taking into account anticipated technological or other changes.  The company periodically reviews these lives relative to physical factors, economic factors and industry trends. If there are changes in the planned use of property and equipment or if technological changes were to occur more rapidly than anticipated, the useful lives assigned to these assets may need to be shortened, resulting in the recognition of increased depreciation and amortization expense in future periods.

Long-lived assets: Long-lived assets (including goodwill and other intangibles) are reviewed for impairment annually and whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. In assessing the recoverability of the company’s long-lived assets, the company considers changes in economic conditions and makes assumptions regarding estimated future cash flows and other factors.  Estimates of future cash flows are judgments based on the company’s experience and knowledge of operations.  These estimates can be significantly impacted by many factors including changes in global and local business and economic conditions, operating costs, inflation, competition, and consumer and demographic trends.  If the company’s estimates or the underlying assumptions change in the future, the company may be required to record impairment charges.


- 18 -




Warranty: In the normal course of business the company issues product warranties for specific product lines and provides for the estimated future warranty cost in the period in which the sale is recorded.  The estimate of warranty cost is based on contract terms and historical warranty loss experience that is periodically adjusted for recent actual experience. Because warranty estimates are forecasts that are based on the best available information, claims costs may differ from amounts provided. Adjustments to initial obligations for warranties are made as changes in the obligations become reasonably estimable.

Lease Obligations: In 2002 and 2001, the company established reserves associated with lease obligations for three manufacturing facilities that were exited in conjunction with manufacturing consolidation efforts related to the acquisition of Blodgett.  The term of the lease associated with one of the three facilities in Williston, Vermont extends through June 2005.  The terms of the leases associated with the other two facilities in Shelburne, Vermont and Quakertown, Pennsylvania extend through December 2014.  The company currently has a sublessor for the Quakertown, Pennsylvania facility for a portion of the lease term. The company is actively searching for sublessors for the other two facilities.  The recorded reserves are established for the future lease obligations net of an estimate for anticipated sublease income.  The forecast of sublease income could differ from actual amounts, which are subject to the occupancy by a subtenant and a negotiated sublease rental rate.  If the company’s estimates or underlying assumptions change in the future, the company would be required to adjust the reserve amount accordingly.

Litigation: From time to time, the company is subject to proceedings, lawsuits and other claims related to products, suppliers, employees, customers and competitors. The company maintains insurance to cover product liability, workers compensation, property and casualty, and general liability matters.  The company is required to assess the likelihood of any adverse judgments or outcomes to these matters as well as potential ranges of probable losses.  A determination of the amount of accrual required, if any, for these contingencies is made after assessment of each matter and the related insurance coverage.  The required accrual may change in the future due to new developments or changes in approach such as a change in settlement strategy in dealing with these matters.  The company does not believe that any such matter will have a material adverse effect on its financial condition or results of operations.


- 19 -




Income taxes: The company operates in numerous taxing jurisdictions where it is subject to various types of tax, including sales tax and income tax.  The company’s tax filings are subject to audits and adjustments. Because of the nature of the company’s operations, the nature of the audit items can be complex, and the objectives of the government auditors can result in a tax on the same transaction or income in more than one state or country.  As part of the company’s calculation of the provision for taxes, the company establishes reserves for the amount that it expects to incur as a result of audits. The reserves may change in the future due to new developments related to the various tax matters.

Contractual Obligations

        The company’s contractual cash payment obligations are set forth below (dollars in thousands):


                         
  Long-term
Debt
Operating
Leases
Idle
Facility
Leases
Total
Contractual
Cash
Obligations




Less than 1 year   $ 14,050   $ 632   $ 1,308   $ 15,990  
1-3 years    26,375    925    2,636    29,936  
4-5 years    44,176    523    2,222    46,921  
After 5 years        346    7,671    8,017  




    $ 84,601   $ 2,426   $ 13,837   $ 100,864  





Idle facility leases consist of obligations for three manufacturing locations that were exited in conjunction with the company’s manufacturing consolidation efforts. The lease obligations continue through December 2014. The obligations presented above do not reflect any anticipated sublease income from the facilities.


- 20 -



Item 3. Quantitative and Qualitative Disclosures About Market Risk


Interest Rate Risk

The company is exposed to market risk related to changes in interest rates. The following table summarizes the maturity of the company’s debt obligations.


                     
  Twelve Month Period Ending
Fixed Rate Debt
Variable Rate Debt
(In thousands)
 
    March 31, 2004   $   $ 14,050  
    March 31, 2005        13,075  
    March 31, 2006        13,300  
    March 31, 2007    20,801    13,325  
    March 31, 2008        10,050  


        $ 20,801   $ 63,800  



As of March 29, 2003, the company had aggregate borrowings under its senior bank facility of $62.0 million. Borrowings at March 29, 2003 under the senior bank facility included $57.1 million term loan assessed interest at floating rates of 3.25% above LIBOR and a $4.9 million term loan assessed interest at a rate of 3.75% above LIBOR. At March 29, 2002, the interest rate on the term loans were 4.53% and 5.03%, respectively. The interest rate on the $57.1 million term loan may be adjusted quarterly based on the company’s defined indebtedness ratio on a rolling four-quarter basis. The senior bank agreement also includes a $15.0 million revolving credit facility for working capital needs and a conditional $15.0 million revolving credit facility with restricted use for the repayment of notes to Maytag. The conditional $15.0 million revolving credit facility becomes available after June 28, 2003 if the company remains in compliance with representations, warranties and covenants of the bank agreement and meets certain required levels of Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) and ratios of debt to EBITDA, as defined per the agreement. Availability under the aggregate $30.0 million revolving credit facility is limited to the amount of collateral as defined by the senior bank agreement, which amounted to $16.9 million as of March 29, 2003. In addition, after giving effect to payment of notes to Maytag, if such a payment were to occur, the revolving availability is required to be greater than the revolving borrowings by at least $7.5 million. Borrowings under the revolving credit facility are assessed interest at a rate of 3.25% above LIBOR, which was 4.53% at March 29, 2003. A variable commitment fee, based upon the indebtedness ratio, of 0.5% is charged on the unused portion of the line of credit.


- 21 -




As of March 29, 2003 the company’s subsidiary in Spain had $1.8 million in US dollar borrowings under a senior bank loan. This loan is amortized in equal monthly payments maturing on December 2003 and is assessed interest at a rate of 0.45% above LIBOR, which amounted to 1.73% at March 29, 2003.

As of March 29, 2003 the company had $20.8 million in notes due to Maytag. The notes due to Maytag mature in December 2006 and consist of $13.7 million in notes that bear an interest rate of 12.0% payable in cash and $7.1 million in notes that bear an interest rate of 13.5% through December 31, 2004 and 12.0% thereafter. Interest prior to December 31, 2004 on the $6.9 million in notes is paid by the issuance of additional subordinated notes in principal amounts equal to such interest payable. After December 31, 2004 interest on these notes is payable in cash, unless such payment would result in the violation of the provisions within the Senior Bank Agreement. Interest on the Maytag notes is assessed semi-annually. The notes become immediately due upon the occurrence of certain material events without the written permission of Maytag, including a change in control, a business acquisition, the acceleration of the senior bank debt, or the issuance of additional debt. The company has the ability to prepay the notes to Maytag without penalty.

The senior bank facility entered into in December 2002 requires the company to have in effect one or more interest rate protection agreements effectively fixing the interest rates on not less than $20.0 million in principal amount for a period of not less than two years and $10.0 million in principal amount for a period of not less than three years. In January 2002, the company had established an interest rate swap agreement with a notional amount of $20.0 million. This agreement swaps one-month LIBOR for a fixed rate of 4.03% and is in effect through December 31, 2004. In February 2003, the company entered into another swap agreement with a notional amount of $10.0 million that swaps one-month LIBOR for a fixed rate of 2.36% and is in effect through December 30, 2005.

The terms of the senior secured credit facility and subordinated note to Maytag limit the paying of dividends, capital expenditures and leases, and require, among other things, a minimum amount, as defined, of stockholders’ equity, and certain ratios of indebtedness and fixed charge coverage. The credit agreement also provides that if a material adverse change in the company’s business operations or conditions occurs, the lender could declare an event of default. Under terms of the agreement a material adverse effect is defined as (a) a material adverse change in, or a material adverse effect upon, the operations, business properties, condition (financial and otherwise) or prospects of the company and its subsidiaries taken as a whole; (b) a material impairment of the ability of the company to perform under the loan agreements and to avoid any event of default; or (c) a material adverse effect upon the legality, validity, binding effect or enforceability against the company of any loan document. At March 29, 2003, the company was in compliance with all covenants pursuant to its borrowing agreements.


- 22 -




Financing Derivative Instruments

On January 11, 2002, in accordance with the senior bank agreement, the company entered into an interest rate swap agreement, with a notional amount of $20.0 million to fix the interest rate applicable to certain of its variable-rate debt. The agreement swaps one-month LIBOR for a fixed rate of 4.03% and is in effect through December 31, 2004. As of March 29, 2003, the fair value of this derivative financial instrument was ($0.9) million. A gain of $0.1 million was recorded in earnings for the three-month period. Since inception of the swap the company has recorded a $0.3 million loss on the swap through earnings and $0.6 million as a reduction in other comprehensive income.

On February 9, 2003 in accordance with the senior bank agreement, the company entered into another interest rate swap agreement with a notional amount of $10.0 million to fix the interest rate applicable to certain of its variable-rate debt. The agreement swaps one-month LIBOR for a fixed rate of 2.36% and is in effect through December 30, 2005. As of March 29, 2003, the fair value of this derivative financial instrument decreased by less than $0.1 million and has been recorded as a reduction in other comprehensive income.


- 23 -




Foreign Exchange Derivative Financial Instruments

The company uses foreign currency forward purchase and sale contracts with terms of less than one year, to hedge its exposure to changes in foreign currency exchange rates. The company’s primary hedging activities are to mitigate its exposure to changes in exchange rates on intercompany and third party trade receivables and payables. The company does not currently enter into derivative financial instruments for speculative purposes. In managing its foreign currency exposures, the company identifies and aggregates naturally occurring offsetting positions and then hedges residual balance sheet exposures. The following table summarizes the forward and option purchase contracts outstanding at March 29, 2003, the fair value of which was less than $0.1 million at the end of the quarter:


Sell
Purchase
Maturity
900,000  Euro $   959,900  U.S. Dollars April 28, 2003
1,100,000  British Pounds $1,756,700  U.S. Dollars April 7, 2003
600,000  British Pounds $   936,900  U.S. Dollars April 22, 2003
400,000  British Pounds $   626,300  U.S. Dollars April 22, 2003
5,170,000  Mexican Pesos $   461,200  U.S. Dollars April 7, 2003
6,161,400  Mexican Pesos $   548,200  U.S. Dollars April 7, 2003
17,250,000  Taiwan Dollars $   497,100  U.S. Dollars April 7, 2003
1,000,000,000  Korean Won $   831,900  U.S. Dollars April 7, 2003


- 24 -




Item 4. Controls and Procedures

The company maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the company’s Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to the company’s management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Within 90 days prior to the date of this report, the company carried out an evaluation, under the supervision and with the participation of the company’s management, including the company’s Chief Executive Officer and the company’s Chief Financial Officer, of the effectiveness of the design and operation of the company’s disclosure controls and procedures. Based on the foregoing, the company’s Chief Executive Officer and Chief Financial Officer concluded that the company’s disclosure controls and procedures were effective.

There have been no significant changes in the company’s internal controls or in other factors that could significantly affect the internal controls subsequent to the date the company completed its evaluation.


- 25 -




PART II.     OTHER INFORMATION

The company was not required to report the information pursuant to Items 1 through 6 of Part II of Form 10-Q for the three months ended March 29, 2003, except as follows:

Item 2.     Changes in Securities


c) During the first quarter of fiscal 2003, the company issued 2,050 shares of the company’s common stock to a company officer pursuant to the exercise of stock options, for $9,356.25. Such options were granted at exercise prices of $4.50 and $5.25 per share. As certificates for the shares were legended and stop transfer instructions were given to the transfer agent, the issuance of such shares was exempt under the Securities Act of 1933, as amended, pursuant to Section 4(2) thereof, as transactions by an issuer not involving a public offering.


Item 6.     Exhibits and Reports on Form 8-K


a) Exhibits – The following Exhibits are filed herewith:

  Exhibit 99.1 — Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

  Exhibit 99.2 — Certification of Principal 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

  On March 14, 2003 (date of earliest event reported was March 6, 2003), the company filed a report on Form 8-K, in response to Item 5, Other Events announcing the company’s fiscal fourth quarter and full year 2002 results.

  On March 14, 2003 (date of earliest event reported was March 13, 2003), the company filed a report on Form 8-K, in response to Item 5, Other Events announcing the company’s participation in an investor conference.

  On May 7, 2003 (date of earliest event reported was May 6, 2003), the company filed a report on Form 8-K, in response to Item 5, Other Events announcing the company’s fiscal first quarter 2003 results.


- 26 -




SIGNATURE

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






Date     




May 13, 2003
——————————
THE MIDDLEBY CORPORATION
               (Registrant)


By: /s/ David B. Baker
——————————————
David B. Baker
Vice President,
Chief Financial Officer
and Secretary


- 27 -




CERTIFICATIONS

        I, Selim A. Bassoul, President and Chief Executive Officer (principal executive officer), certify that:

        1.        I have reviewed this quarterly report on Form 10-Q of The Middleby Corporation;

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

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

        4.        The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

        a)        designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

        b)        evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and

        c)        presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

        5.        The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

        a)        all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

        b)        any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

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


Date     May 13, 2003
             ———————————

/s/ Selim A. Bassoul
——————————————
Selim A. Bassoul
President and Chief Executive Officer of The Middleby Corporation


- 28 -




        I, David B. Baker, Chief Financial Officer, (principal financial officer), certify that:

        1.        I have reviewed this quarterly report on Form 10-Q of The Middleby Corporation;

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

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

        4.        The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

        a)        designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

        b)        evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and

        c)        presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

        5.        The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

        a)        all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

        b)        any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

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

Date     May 13, 2003
             ———————————

/s/ David B. Baker
——————————————
David B. Baker
Chief Financial Officer of The Middleby Corporation


- 29 -