<PAGE>

--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-Q

(Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES ACT OF
    1934

For quarterly period ended November 02, 2002

                                       OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
   EXCHANGE ACT OF 1934

        For the transition period from                to

                        Commission File Number: 0-02788

                         THE ELDER-BEERMAN STORES CORP.
             (Exact name of registrant as specified in its charter)

<Table>
<S>                                        <C>
                   OHIO                                    31-0271980
     (State or other jurisdiction of          (I.R.S. employer identification no.)
       incorporation or organization)




      3155 EL-BEE ROAD, DAYTON, OHIO                         45439
 (Address of principal executive offices)                  (Zip Code)
</Table>

                                 (937) 296-2700
              (Registrant's telephone number, including area code)

                                 NOT APPLICABLE
   (Former name, former address and former fiscal year, if changed since last
                                    report)

                                ---------------

     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 (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 in Rule 12b-2 of the Exchange Act).   Yes [ ]  No [X]

                     APPLICABLE ONLY TO CORPORATE ISSUERS:

     Indicate the number of shares outstanding of the issuer's classes of common
stock, as of the latest practicable date.

     As of November 30, 2002 11,529,169 shares of the issuer's common stock,
without par value, were outstanding.

--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
<PAGE>

                         THE ELDER-BEERMAN STORES CORP.

                                     INDEX

<Table>
<Caption>
                                                                        PAGE
                                                                        ----
<S>       <C>                                                           <C>
PART I.   FINANCIAL INFORMATION
ITEM 1.   Financial Statements
          Condensed Consolidated Balance Sheets as of November 2,
          2002, November 3, 2001 and February 2, 2002.................    1
          Condensed Consolidated Statements of Operations for the 13
          weeks ended November 2, 2002 and November 3, 2001...........    2
          Condensed Consolidated Statements of Operations for the 39
          weeks ended November 2, 2002 and November 3, 2001...........    3
          Condensed Consolidated Statements of Cash Flows for the 39
          weeks ended November 2, 2002 and November 3, 2001...........    4
          Notes to Condensed Consolidated Financial Statements........    5
ITEM 2.   Management's Discussion and Analysis of Consolidated
          Financial Condition and Results of Operations...............   10
ITEM 3.   Quantitative and Qualitative Disclosures About Market
          Risk........................................................   14
ITEM 4.   Disclosure Controls And Procedures..........................   14

PART II.  OTHER INFORMATION
ITEM 1.   Legal Proceedings...........................................   15
ITEM 2.   Changes in Securities and Use of Proceeds...................   15
ITEM 3.   Defaults Upon Senior Securities.............................   15
ITEM 4.   Submission of Matters to a Vote of Security Holders.........   15
ITEM 5.   Other Information...........................................   15
ITEM 6.   Exhibits and Reports on Form 8-K............................   15

SIGNATURES............................................................   17

EXHIBIT INDEX.........................................................   18

CERTIFICATIONS........................................................   19
</Table>
<PAGE>

                        PART I. -- FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS.

                THE ELDER-BEERMAN STORES CORP. AND SUBSIDIARIES

                     CONDENSED CONSOLIDATED BALANCE SHEETS

                             (DOLLARS IN THOUSANDS)

<Table>
<Caption>
                                                          NOV. 2, 2002    NOV. 3, 2001    FEB. 2, 2002
                                                          ------------    ------------    ------------
<S>                                                       <C>             <C>             <C>
ASSETS
Current assets:
  Cash and equivalents..................................    $  8,637        $ 10,394        $  7,142
  Customer accounts receivable (less allowance for
     doubtful accounts: November 2, 2002 -- $2,171;
     November 3, 2001 -- $1,397; February 2,
     2002 -- $2,985)....................................     122,616         125,972         129,121
  Merchandise inventories...............................     194,123         216,010         151,761
  Other current assets..................................      19,666          21,119          21,435
                                                            --------        --------        --------
          Total current assets..........................     345,042         373,495         309,459
                                                            --------        --------        --------
Property, fixtures and equipment, less accumulated
  depreciation and amortization.........................      93,162          94,887          98,078
Goodwill................................................          --          16,307          16,012
Other Assets............................................      27,212          31,353          27,513
                                                            --------        --------        --------
          Total assets..................................    $465,416        $516,042        $451,062
                                                            ========        ========        ========

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Current portion of long-term obligations..............    $  7,311        $  4,171        $  5,531
  Accounts payable......................................      68,500          74,970          39,108
  Other accrued liabilities.............................      20,737          19,194          26,819
                                                            --------        --------        --------
          Total current liabilities.....................      96,548          98,335          71,458
                                                            --------        --------        --------
Long-term obligations, less current portion.............     159,072         195,775         148,489
Deferred items..........................................      13,631          14,928          13,905
Shareholders' equity:
  Common stock, no par, 11,529,169 shares at November 2,
     2002, 11,417,352 shares at November 3, 2001, and
     11,494,266 shares at February 2, 2002 issued and
     outstanding........................................     242,299         241,889         242,273
  Unearned compensation -- restricted stock.............        (209)           (232)           (302)
  Deficit...............................................     (41,263)        (29,547)        (19,870)
  Other comprehensive loss..............................      (4,662)         (5,106)         (4,891)
                                                            --------        --------        --------
          Total shareholders' equity....................     196,165         207,004         217,210
                                                            --------        --------        --------
          Total liabilities and shareholders' equity....    $465,416        $516,042        $451,062
                                                            ========        ========        ========
</Table>

See notes to condensed consolidated financial statements.

                                        1
<PAGE>

                THE ELDER-BEERMAN STORES CORP. AND SUBSIDIARIES

                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<Table>
<Caption>
                                                              13-WEEKS ENDED   13-WEEKS ENDED
                                                               NOV. 2, 2002     NOV. 3, 2001
                                                              --------------   --------------
<S>                                                           <C>              <C>
Revenues:
  Net sales.................................................   $   150,892      $   153,519
  Financing.................................................         6,682            6,446
  Other.....................................................           704              684
                                                               -----------      -----------
Total revenues..............................................       158,278          160,649
                                                               -----------      -----------
Costs and expenses:
  Cost of merchandise sold, occupancy, and buying
     expenses...............................................       110,455          110,108
  Selling, general, administrative, and other expenses......        43,213           52,891
  Depreciation and amortization.............................         5,027            4,911
  Interest expense..........................................         2,884            3,386
                                                               -----------      -----------
          Total costs and expenses..........................       161,579          171,296
                                                               -----------      -----------
Loss before income tax benefit..............................        (3,301)         (10,647)
Income tax benefit..........................................        (1,188)          (3,833)
                                                               -----------      -----------
Net loss....................................................        (2,113)          (6,814)
                                                               ===========      ===========
Net loss per common share -- basic and diluted..............   $     (0.19)     $     (0.60)
Weighted average number of shares outstanding...............    11,380,281       11,320,893
</Table>

See notes to condensed consolidated financial statements.

                                        2
<PAGE>

                THE ELDER-BEERMAN STORES CORP. AND SUBSIDIARIES

                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<Table>
<Caption>
                                                              39-WEEKS ENDED   39-WEEKS ENDED
                                                               NOV. 2, 2002     NOV. 3, 2001
                                                              --------------   --------------
<S>                                                           <C>              <C>
Revenues:
  Net sales.................................................   $   425,636      $   423,481
  Financing.................................................        20,469           20,200
  Other.....................................................         2,089            2,067
                                                               -----------      -----------
Total revenues..............................................       448,194          445,748
                                                               -----------      -----------
Costs and expenses:
  Cost of merchandise sold, occupancy, and buying
     expenses...............................................       311,538          303,546
  Selling, general, administrative, and other expenses......       124,617          134,259
  Depreciation and amortization.............................        15,004           14,296
  Interest expense..........................................         8,492           10,205
                                                               -----------      -----------
          Total costs and expenses..........................       459,651          462,306
                                                               -----------      -----------
Loss before income tax benefit..............................       (11,457)         (16,558)
Income tax benefit..........................................        (4,124)          (5,961)
                                                               -----------      -----------
Loss before cumulative effect of a change in accounting
  principle.................................................        (7,333)         (10,597)
Cumulative effect of a change in accounting principle.......       (14,060)              --
                                                               -----------      -----------
Net loss....................................................   $   (21,393)     $   (10,597)
                                                               ===========      ===========
Net loss per common share -- basic and diluted
  Loss before cumulative effect of a change in accounting
     principle..............................................   $     (0.64)     $     (0.94)
  Cumulative effect of a change in accounting principle.....         (1.24)              --
                                                               -----------      -----------
Net loss....................................................   $     (1.88)     $     (0.94)
Weighted average number of shares outstanding...............    11,376,346       11,316,905
</Table>

See notes to condensed consolidated financial statements.

                                        3
<PAGE>

                THE ELDER-BEERMAN STORES CORP. AND SUBSIDIARIES

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                             (DOLLARS IN THOUSANDS)

<Table>
<Caption>
                                                              39-WEEKS ENDED   39-WEEKS ENDED
                                                               NOV. 2, 2002     NOV. 3, 2001
                                                              --------------   --------------
<S>                                                           <C>              <C>
Cash flows from operating activities:
  Net loss..................................................     $(21,393)        $(10,597)
  Adjustments to reconcile net loss to net cash used in
     operating activities:
     Depreciation and amortization..........................       15,004           14,296
     Cumulative effect of a change in accounting
       principle............................................       14,060               --
     Asset impairment.......................................        1,037               --
     Changes in assets and liabilities......................      (11,014)         (12,682)
                                                                 --------         --------
       Net cash used in operating activities................       (2,306)          (8,983)
Cash flows from investing activities:
  Capital expenditures, net.................................       (6,396)         (14,056)
  Proceeds from the sale of fixed assets....................           --              183
  Proceeds from the sale of investments.....................          326               --
                                                                 --------         --------
       Net cash used in investing activities................       (6,070)         (13,873)
Cash flows from financing activities:
  Net payments under asset securitization agreement.........       (5,216)          (9,420)
  Net borrowings under revolving lines of credit............       19,305           37,304
  Payments on long-term obligations.........................       (5,527)          (2,450)
  Proceeds from an installment note.........................        3,464               --
  Debt acquisition payments.................................       (2,098)              --
  Other.....................................................          (57)             (62)
                                                                 --------         --------
       Net cash provided by financing activities............        9,871           25,372
                                                                 --------         --------
Increase in cash and equivalents............................        1,495            2,516
Cash and equivalents -- beginning of period.................        7,142            7,878
                                                                 --------         --------
Cash and equivalents -- end of period.......................     $  8,637         $ 10,394
                                                                 ========         ========
Supplemental cash flow information:
  Interest paid.............................................     $  8,840         $  9,348
Supplemental non-cash investing and financing activities:
  Capital leases............................................          337            7,371
</Table>

See notes to condensed consolidated financial statements.

                                        4
<PAGE>

                THE ELDER-BEERMAN STORES CORP. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PRESENTATION

   The accompanying unaudited condensed consolidated financial statements
   include accounts of The Elder-Beerman Stores Corp. and its wholly-owned
   subsidiaries (the "Company"). All intercompany transactions and balances have
   been eliminated in consolidation. In the opinion of management, the Company
   has made all adjustments (primarily consisting of normal recurring accruals
   and the cumulative effect of a change in accounting principle discussed in
   note 6) considered necessary for a fair presentation for all periods
   presented.

   Certain information and footnote disclosures normally included in the
   financial statements prepared in accordance with accounting principles
   generally accepted in the United States of America have been condensed or
   omitted. The Company's business is seasonal in nature and the results of
   operations for the interim periods are not necessarily indicative of the
   results for the full fiscal year. It is suggested these condensed
   consolidated financial statements be read in conjunction with the financial
   statements and the notes thereto included in the Company's Annual Report on
   Form 10-K for the year ended February 2, 2002.

2. PER SHARE AMOUNTS

   Net earnings (loss) per common share is computed by dividing net earnings
   (loss) by the weighted-average number of common shares outstanding during the
   period presented. Stock options, restricted shares, deferred shares, and
   warrants outstanding represent potential common shares and are included in
   computing diluted earnings per share when the effect would be dilutive.
   Dilutive potential common shares for the 13 weeks ended November 2, 2002 and
   November 3, 2001 were 60,018 and 202,755, respectively. Dilutive potential
   common shares for the 39 weeks ended November 2, 2002 and November 3, 2001
   were 76,095 and 145,851, respectively. There was no dilutive effect of
   potential common shares for the periods presented.

3. STOCK-BASED COMPENSATION

   During the third quarter of 2002, a total of 15,000 stock options were
   granted at fair market value to designated employees under the Company's
   Equity and Performance Incentive Plan (the "Plan"). These options granted
   have a maximum term of ten years and vest over five years.

   Nonemployee directors may receive all or a portion of their annual base
   retainer fee in the form of a discounted stock option. During the third
   quarter of 2002 a total of 24,999 stock options, with an exercise price of
   $2.10, were granted under this plan. These options vest on February 3, 2003.

4. SHAREHOLDERS' EQUITY

   The comprehensive loss for the 13 weeks ended November 2, 2002 and November
   3, 2001, was $2.0 million and $8.5 million, respectively. The comprehensive
   loss for the 39 weeks ended November 2, 2002 and November 3, 2001, was $21.2
   million and $15.0 million, respectively. Following is a reconciliation
   between net loss and comprehensive loss, $(000's):

<Table>
<Caption>
                                        THIRTEEN WEEKS ENDED                 THIRTY-NINE WEEKS ENDED
                                 -----------------------------------   -----------------------------------
                                 NOVEMBER 2, 2002   NOVEMBER 3, 2001   NOVEMBER 2, 2002   NOVEMBER 3, 2001
                                 ----------------   ----------------   ----------------   ----------------
   <S>                           <C>                <C>                <C>                <C>
   Net loss....................      $(2,113)           $(6,814)           $(21,393)          $(10,597)
     Change in minimum pension
        liability, net of
        tax....................         (378)                --                (456)                --
     Net unrealized gain (loss)
        on cash flow hedges,
        net of tax.............          506             (1,717)                685             (4,443)
                                     -------            -------            --------           --------
   Comprehensive loss..........      $(1,985)           $(8,531)           $(21,164)          $(15,040)
                                     =======            =======            ========           ========
</Table>

                                        5
<PAGE>
                THE ELDER-BEERMAN STORES CORP. AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

5. DERIVATIVE FINANCIAL INSTRUMENTS

   The Company utilizes interest rate swap agreements to effectively establish
   long-term fixed rates on borrowings under the Securitization Facility, thus
   reducing the impact of interest rate changes on future income. These swap
   agreements, which are designated as cash flow hedges, involve the receipt of
   variable rate amounts in exchange for fixed rate interest payments over the
   life of the agreements. The fair value of the Company's swap agreements was a
   $4.9 million liability at November 2, 2002, a $6.9 million liability at
   November 3, 2001, and a $6.0 million liability at February 2, 2002. The
   liability is included in deferred items on the condensed consolidated balance
   sheets. The adjustment to record the net change in fair value was recorded,
   net of income taxes, in other comprehensive loss. There was no
   ineffectiveness during the 39 week period ended November 2, 2002.

6. IMPLEMENTATION OF NEW ACCOUNTING STANDARDS

   Effective February 3, 2002, the beginning of the new fiscal year, the Company
   adopted Statement of Financial Accounting Standards ("SFAS") No. 142,
   "Goodwill and Other Intangible Assets". SFAS No. 142 provides that goodwill
   and intangible assets with indefinite lives will not be amortized, but rather
   will be tested for impairment at least on an annual basis. Intangible assets
   with finite useful lives will continue to be amortized over their useful
   lives. In addition, SFAS No. 142 requires a transitional impairment test as
   of the adoption date.

   The Company had approximately $16.0 million in goodwill recorded in its
   balance sheet as of February 2, 2002. The Company completed the goodwill
   transitional impairment test during the first quarter of 2002, and determined
   that all of the goodwill recorded was impaired under the fair value
   impairment test approach as required by SFAS No. 142. The fair values of the
   reporting units were estimated using the expected present value of associated
   future cash flows and market values of comparable businesses where available.
   Upon adoption of SFAS No. 142, a $14.1 million charge, net of tax, was
   recognized in the first quarter of 2002 to record the impairment of goodwill
   and was classified as a cumulative effect of a change in accounting
   principle.

   SFAS No. 142 requires the presentation of net earnings (loss) and related
   earnings (loss) per share data adjusted for the effect of goodwill
   amortization. The following table provides net loss and per share data for
   the 13 weeks and 39 weeks ended November 2, 2002 and November 3, 2001,
   adjusted for the impact of goodwill amortization on the results of the prior
   year period (dollars in thousands, except per share data):

<Table>
<Caption>
                                           THIRTEEN WEEKS ENDED                 THIRTY-NINE WEEKS ENDED
                                    -----------------------------------   -----------------------------------
                                    NOVEMBER 2, 2002   NOVEMBER 3, 2001   NOVEMBER 2, 2002   NOVEMBER 3, 2001
                                    ----------------   ----------------   ----------------   ----------------
   <S>                              <C>                <C>                <C>                <C>
   Net loss:
     Reported continuing
        operations................      $(2,113)           $(6,814)           $(7,333)           $(10,597)
     Add back goodwill
        amortization, net of
        tax.......................           --                131                 --                 370
                                        -------            -------            -------            --------
     Adjusted continuing
        operations................      $(2,113)           $(6,683)           $(7,333)           $(10,227)
                                        =======            =======            =======            ========
   Net loss per common share --
     basic and diluted:
     Reported continuing
        operations................      $ (0.19)           $ (0.60)           $ (0.64)           $  (0.94)
     Goodwill amortization........           --               0.01                 --                0.04
                                        -------            -------            -------            --------
     Adjusted continuing
        operations................      $ (0.19)           $ (0.59)           $ (0.64)           $  (0.90)
                                        =======            =======            =======            ========
</Table>

                                        6
<PAGE>
                THE ELDER-BEERMAN STORES CORP. AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

     The changes in the carrying amount of goodwill are as follows, $(000's):

<Table>
<Caption>
                                                       DEPARTMENT    FINANCE
                                                         STORE      OPERATIONS    TOTAL
                                                       ----------   ----------   --------
<S>                                                    <C>          <C>          <C>
Balance as of February 2, 2002.......................   $ 14,475     $ 1,537     $ 16,012
  Impairment loss recognized.........................    (14,475)     (1,537)     (16,012)
                                                        --------     -------     --------
Balance as of November 2, 2002.......................   $     --     $    --     $     --
                                                        ========     =======     ========
</Table>

   In August 2001, SFAS No. 144, "Accounting for the Impairment or Disposal of
   Long-Lived Assets", was issued, which addresses financial accounting and
   reporting for the impairment or disposal of long-lived assets. While SFAS No.
   144 supersedes SFAS No. 121 "Accounting for the Impairment of Long-Lived
   Assets and for Long-Lived Assets to Be Disposed Of", it retains many of the
   fundamental provisions of that statement. SFAS 144 became effective for
   fiscal years beginning after December 15, 2001. The Company adopted SFAS 144
   effective February 3, 2002. The adoption did not have a material impact on
   the Company's financial statements.

7. NEW ACCOUNTING STANDARDS NOT YET ADOPTED

   In April 2002, SFAS No. 145, "Rescission of FASB Statements No. 4, 44, and
   64, Amendment of FASB Statement No. 13, and Technical Corrections", was
   issued. SFAS No. 145 rescinds SFAS No. 4, "Reporting Gains and Losses from
   Extinguishment of Debt-an amendment of APB Opinion No. 30", which required
   all gains or losses from extinguishment of debt, if material, to be
   classified as an extraordinary item, net of related income tax effect. As a
   result, the criteria set forth by APB Opinion 30 will now be used to classify
   those gains or losses. SFAS No. 64 amended SFAS No. 4, and is no longer
   necessary because SFAS No. 4 was rescinded. SFAS No. 44 was issued to
   establish accounting requirements for the effect of transition to the
   provisions of the Motor Carrier Act of 1980, which is no longer necessary.
   SFAS No. 145 also amends SFAS No. 13, "Accounting for Leases", to eliminate
   an inconsistency between the required accounting for sale-leaseback
   transactions and the required accounting for certain lease modifications that
   have economic effects that are similar to sale-leaseback transactions. SFAS
   No. 145 becomes effective for fiscal years beginning after May 15, 2002, with
   early application encouraged. Management does not believe the adoption of
   SFAS No. 145 will have a material impact on the financial statements.

   In June 2002, SFAS No. 146, "Accounting for Costs Associated with Exit or
   Disposal Activities", was issued. SFAS No. 146 changes the timing of when
   companies recognize costs associated with exit or disposal activities, so
   that the costs would generally be recognized when they are incurred rather
   than at the date of a commitment to an exit or disposal plan. SFAS No. 146 is
   effective for exit or disposal activities initiated after December 31, 2002,
   and could result in the Company recognizing the costs of future exit or
   disposal activities over a period of time as opposed to as a single event.

8. ASSET IMPAIRMENT AND OTHER EXPENSES

   The Company must periodically evaluate the carrying amount of its long-lived
   assets, when events and circumstances warrant such a review, to ascertain if
   any assets have been impaired. The carrying amount of a long-lived asset is
   considered impaired when the anticipated undiscounted cash flows generated by
   the asset is less that its carrying amount. Because of the immaterial cash
   flow generation during fiscal 2001 of the Department Store's Erie, PA
   location coupled with a sales decline during the first quarter of 2002, the
   Company performed a cash flow projection for that store location. Based on
   the cash flow projection, the Company determined that as of May 4, 2002, the
   carrying amount of the long-lived assets for that location were not
   recoverable and exceeded their fair value. Accordingly, in the first quarter
   of 2002 the Company recorded a pre-tax impairment loss of $0.4 million in
   selling, general, administrative, and other expenses to write-down that
   location's long-lived assets to their fair value.
                                        7
<PAGE>
                THE ELDER-BEERMAN STORES CORP. AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

   The Company has for sale a building located in downtown Charleston, WV, which
   was recorded at its estimated fair market value. The Company has received a
   letter of intent from the state of West Virginia to purchase the building for
   less than the estimated fair market value, which the Company has accepted.
   Accordingly, in the first quarter of 2002 the Company recorded a pre-tax
   impairment loss of $0.6 million in selling, general, administrative, and
   other expenses to write-down the building to its revised fair value.

   On May 2, 2002 the Company announced its plan to close its downtown Dayton,
   OH department store. During the 39 weeks ended November 2, 2002 the Company
   recorded pre-tax costs of $0.8 million for inventory markdowns and $0.3
   million for severance and other costs. The closing was completed July 25,
   2002.

   On April 22, 2002 the Company announced the implementation of additional
   expense reduction initiatives. These initiatives eliminated 105 associate
   positions and resulted in the recording a pre-tax charge of $0.7 million for
   severance costs.

   On May 28, 2002 the Company announced that Scott J. Davido, its executive
   vice president, chief financial officer, secretary and treasurer, left the
   company to pursue other opportunities. Mr. Davido is entitled to his current
   base salary through the end of his employment agreement. The Company recorded
   a pre-tax expense of approximately $0.3 million during the second quarter of
   2002 for Mr. Davido's remaining salary and benefits payable.

   The following is a summary related to the severance and restructuring costs
   for the 39 weeks ended November 2, 2002, $(000's):

<Table>
<S>                                                           <C>
Severance and other costs -- Dayton, OH store:
  Charge recorded...........................................  $  260
  Used for intended purpose.................................    (260)
                                                              ------
  Balance as of November 2, 2002............................  $    0
                                                              ======
Severance and other costs:
  Balance as of February 2, 2002............................  $  537
  Charge recorded...........................................   1,162
  Used for intended purpose.................................  (1,278)
                                                              ------
  Balance as of November 2, 2002............................  $  421
                                                              ======
Executive retirement and other costs:
  Balance as of February 2, 2002............................  $2,175
  Used for intended purpose.................................    (544)
  Balance as of November 2, 2002............................  $1,631
                                                              ======
</Table>

9. SUBSEQUENT EVENT

   On November 26, 2002, the Directors of Elder-Beerman West Virginia approved
   the termination of the Stone & Thomas Pension Plan. The defined benefit plan
   was associated with the acquisition of Stone & Thomas in July 1998. As of
   November 2002, the plan covered approximately 800 participants of which only
   245 are active Elder-Beerman Associates. The Company will record an after-tax
   charge of approximately $3.2 million in the fourth quarter to terminate the
   plan. Approximately $4.0 million in cash will be required to finalize the
   transaction. The Company plans to sell $2.1 million in life insurance
   policies, representing the cash surrender value as of November 2, 2002,
   resulting in a net cash outlay of approximately $1.9 million.

                                        8
<PAGE>
                THE ELDER-BEERMAN STORES CORP. AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

10. SEGMENT REPORTING

   The following table sets forth financial information by segment, $(000's):

<Table>
<Caption>
                               THIRTEEN WEEKS ENDED                 THIRTY-NINE WEEKS ENDED
                        -----------------------------------   -----------------------------------
                        NOVEMBER 2, 2002   NOVEMBER 3, 2001   NOVEMBER 2, 2002   NOVEMBER 3, 2001
                        ----------------   ----------------   ----------------   ----------------
<S>                     <C>                <C>                <C>                <C>
Department Store
  Revenues............      $151,596           $154,203           $427,725           $425,548
  Operating loss......        (5,070)            (4,024)           (15,744)           (15,246)
Finance Operations
  Revenues............      $  9,108           $  8,708           $ 27,028           $ 26,449
  Operating profit....         5,192              4,862             16,334             16,443
Segment Subtotal
  Revenues (1)........      $160,704           $162,911           $454,753           $451,997
  Operating profit
     (2)..............           122                838                590              1,197
</Table>

     (1) Segment revenues is reconciled to reported revenues as follows:

<Table>
<Caption>
                               THIRTEEN WEEKS ENDED                 THIRTY-NINE WEEKS ENDED
                        -----------------------------------   -----------------------------------
                        NOVEMBER 2, 2002   NOVEMBER 3, 2001   NOVEMBER 2, 2002   NOVEMBER 3, 2001
                        ----------------   ----------------   ----------------   ----------------
<S>                     <C>                <C>                <C>                <C>
Segment revenues......      $160,704           $162,911           $454,753           $451,997
  Intersegment
     operating charge
     eliminated.......        (2,426)            (2,262)            (6,559)            (6,249)
                            --------           --------           --------           --------
                            $158,278           $160,649           $448,194           $445,748
                            ========           ========           ========           ========
</Table>

     (2) Segment operating profit is reconciled to loss before income tax
benefit as follows:

<Table>
<Caption>
                               THIRTEEN WEEKS ENDED                 THIRTY-NINE WEEKS ENDED
                        -----------------------------------   -----------------------------------
                        NOVEMBER 2, 2002   NOVEMBER 3, 2001   NOVEMBER 2, 2002   NOVEMBER 3, 2001
                        ----------------   ----------------   ----------------   ----------------
<S>                     <C>                <C>                <C>                <C>
Segment operating
  profit..............      $   122            $    838           $    590           $  1,197
  Store closing
     costs............           --                  --             (1,038)                --
  Severance and other
     costs............          (48)             (2,669)            (1,162)            (2,669)
  Asset impairment....           --                  --             (1,037)                --
  Interest expense....       (2,884)             (3,386)            (8,492)           (10,205)
  Write down accounts
     receivable.......           --              (4,540)                --             (4,540)
  Other...............         (491)               (890)              (318)              (341)
                            -------            --------           --------           --------
                            $(3,301)           $(10,647)          $(11,457)          $(16,558)
                            =======            ========           ========           ========
</Table>

                                        9
<PAGE>

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

     This Quarterly Report on Form 10-Q contains "forward-looking statements,"
including predictions of future operating performance, events or developments
such as our future sales, gross margins, profits, expenses, income and earnings
per share. In addition, words such as "expects," "anticipates," "intends,"
"plans," "believes," "hopes," and "estimates," and variations of such words and
similar expressions, are intended to identify forward-looking statements.
Because forward-looking statements are based on a number of beliefs, estimates
and assumptions by management that could ultimately prove inaccurate, there is
no assurance that forward-looking statements will prove to be accurate. Many
factors could materially affect our actual future operations and results.
National security threats and warnings could magnify some of those factors.
Factors that could materially affect performance include the following:
increasing price and product competition; fluctuations in consumer demand and
confidence, especially in light of current uncertain general economic
conditions; the availability and mix of inventory; fluctuations in costs and
expenses; consumer response to the Company's merchandising strategies,
advertising, marketing and promotional programs; the effectiveness of
management; the timing and effectiveness of new store openings, particularly its
new concept stores opened in Fall Season of 2001 (DuBois, PA, Alliance, OH and
Kohler, WI) and in Spring Season 2002 (Coldwater, MI); weather conditions that
affect consumer traffic in stores; the continued availability and terms of bank
and lease financing and trade credit; the outcome of pending and future
litigation; consumer debt levels; the impact of any new consumer bankruptcy
laws; inflation or deflation and interest rates and the condition of the capital
markets. Elder-Beerman undertakes no obligation to update publicly any
forward-looking statements, whether as a result of new information, future
events or otherwise.

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

     The following is a discussion of the financial condition and results of
operations of the Company for the 13 week periods ended November 2, 2002 ("Third
Quarter 2002") and November 3, 2001 ("Third Quarter 2001"), and the 39 week
periods ended November 2, 2002 ("Nine Months of 2002") and November 3, 2001
("Nine Months of 2001"). The Company's fiscal year ends on the Saturday closest
to January 31. The discussion and analysis that follows is based upon and should
be read in conjunction with the Company's Condensed Consolidated Financial
Statements and the Notes thereto included in Part I, Item I.

RESULTS OF OPERATIONS

  Third Quarter 2002 Compared to Third Quarter 2001

     Net sales for the Third Quarter 2002 decreased by 1.7% to $150.9 million
from $153.5 million for the Third Quarter 2001. Comparable store sales decreased
by 2.2%. Women's accessories, special size sportswear, and furniture had the
best performance.

     Financing revenue from the Company's private label credit card increased by
3.7% to $6.7 million for the Third Quarter 2002 compared to $6.4 million for the
Third Quarter 2001.

     Other revenue, primarily from leased departments, for the Third Quarter
2002 and the Third Quarter 2001 was $0.7 million.

     Cost of merchandise sold, occupancy, and buying expenses increased to 73.2%
of net sales for the Third Quarter 2002 from 71.7% of net sales for the Third
Quarter 2001. During the Third Quarter 2002 merchandise gross margins decreased
1.3% versus the Third Quarter 2001, primarily due to increased markdowns and a
lower initial mark-up percent.

     Selling, general, administrative, and other expenses decreased to 28.6% of
net sales for the Third Quarter 2002 from 34.5% for the Third Quarter 2001. The
decrease is primarily due to expense initiatives that have been implemented
during 2002. During the Third Quarter 2001 the Company recorded a pre-tax charge
of $2.7 million relating to the retirement of the Company's previous chairman,
president, and chief executive officer, and expenses incurred for the search for
a new chief executive. In addition, a $4.5 million charge was incurred to write
down a note receivable from Shoebilee, Inc.
                                        10
<PAGE>

     Depreciation and amortization expense increased to 3.3% of net sales for
the Third Quarter 2002 compared to 3.2% of net sales for the Third Quarter 2001.
The increase is primarily due to capital expenditures related to the opening of
new concept stores. Effective February 3, 2002, goodwill is no longer to be
amortized, refer to the Notes to Condensed Consolidated Financial Statements
note 6.

     Interest expense decreased to $2.9 million for the Third Quarter 2002 from
$3.4 million for the Third Quarter 2001. The decrease is primarily due to
reduced average borrowing.

     An income tax benefit was recorded in the Third Quarter 2002 and the Third
Quarter 2001 at a rate of 36.0%.

  Nine Months of 2002 Compared to Nine Months of 2001

     Net sales for the Nine Months of 2002 increased by 0.5% to $425.6 million
from $423.5 million for the Nine Months of 2001. Comparable store sales
decreased by 2.2%. Women's outerwear, moderate sportswear, special size
sportswear, accessories, and furniture had the best performance.

     Financing revenue from the Company's private label credit card for the Nine
Months of 2002 was $20.5 million compared to $20.2 million for the Nine Months
of 2001.

     Other revenue, primarily from leased departments, for the Nine Months of
2002 and the Nine Months of 2001 was $2.1 million.

     Cost of merchandise sold, occupancy, and buying expenses increased to 73.2%
of net sales for the Nine Months of 2002 from 71.7% of net sales for the Nine
Months of 2001. During the Nine Months of 2002 merchandise gross margins were
reduced 1.0% versus the Nine Months of 2001, primarily due to additional
markdowns taken to clear excess inventory and a charge for inventory markdowns
of $0.8 million related to the closing of the Company's Downtown Dayton, Ohio
store.

     Selling, general, administrative, and other expenses decreased to 29.3% of
net sales for the Nine Months of 2002 from 31.7% for the Nine Months of 2001.
The decrease is primarily due to expense initiatives that have been implemented
and $0.8 million in miscellaneous income from a sale of noncore assets and life
insurance proceeds. The decrease was partially offset by: (1) $0.3 million in
charges to reflect the write-down of amounts and expenses related to the closing
of the downtown Dayton, OH store; (2) $1.2 million recorded for severance costs
incurred due to the implementation of expense reduction initiatives, and (3)
$1.0 million in charges to write-down long-term assets to their fair value,
refer to the Notes to Condensed Consolidated Financial Statements note 8. During
the Nine Months of 2001 income of $0.6 million relating to an investment in a
cooperative buying group was recorded. Also, during the Nine Months of 2001 the
Company recorded pre-tax charges for $2.7 million relating to the retirement of
the Company's previous chairman, president, and chief executive officer, and
expenses incurred for the search for a new chief executive and a $4.5 million
charge to write down a note receivable from Shoebilee, Inc.

     Depreciation and amortization expense increased to 3.5% of net sales for
the Nine Months of 2002 compared to 3.4% of net sales for the Nine Months of
2001. The increase is primarily due to capital expenditures related to the
opening of new concept stores. Effective February 3, 2002, goodwill is no longer
to be amortized, refer to the Notes to Condensed Consolidated Financial
Statements note 6.

     Interest expense decreased to $8.5 million for the Nine Months of 2002 from
$10.2 million for the Nine Months of 2001. The decrease is primarily due to
reduced average borrowing.

     An income tax benefit was recorded in the Nine Months of 2002 and the Nine
Months of 2001 at a rate of 36.0%.

     A cumulative effect of a change in accounting principle charge was recorded
during the First Quarter 2002 in the amount of $14.1 million, net of tax. This
charge was to record the goodwill impairment determined under SFAS No. 142,
refer to the Notes to Condensed Consolidated Financial Statements note 6.

                                        11
<PAGE>

LIQUIDITY AND CAPITAL RESOURCES

     The Company's principal sources of funds are cash flow from operations and
borrowings under its Revolving Credit Facility and Receivable Securitization
Facility (collectively, the "Credit Facilities"). The Company's primary ongoing
cash requirements are to fund seasonal working capital needs, debt service, and
to provide for capital expenditures.

     Factors that could affect operating cash flows include, but are not limited
to, increasing price and product competition, fluctuations in consumer demand
and confidence, the availability and quality of inventory, the availability and
terms of bank financing and trade credit, consumer debt levels, or a reduction
in the finance charges imposed by the Company on its charge card holders.

     The Company believes that it will generate sufficient cash flow from
operations, as supplemented by its available borrowings under the Credit
Facilities, to meet anticipated seasonal working capital and debt service
requirements, as well as capital expenditure requirements.

     Net cash used in operating activities was $2.3 million for the Nine Months
of 2002, compared to $9.0 million used in the Nine Months of 2001. A net loss of
$21.4 million was recorded in the Nine Months of 2002 compared to a net loss of
$10.6 million in the Nine Months of 2001. The First Half 2002 included a pre-tax
charge of $1.0 million to write-down long-term assets to their fair value, and a
$14.1 million after-tax charge to record the goodwill impairment, refer to the
Notes to Condensed Consolidated Financial Statements notes 6 and 8. The seasonal
increase in inventory and accounts payable in preparation for the Christmas
selling season for the Nine Months of 2002 was $42.4 million and $30.9 million,
respectively, a net change of $11.5 million. For the Nine Months of 2001
inventory and accounts payable increased $61.9 million and $42.6 million,
respectively, a net change of $19.3 million.

     Net cash used in investing activities was $6.1 million for the Nine Months
of 2002, compared to $13.9 million for the Nine Months of 2001. The decrease is
due to reduced capital expenditures for store maintenance, remodeling, and data
processing. The Company opened three new stores during the Third Quarter 2001.

     For the Nine Months of 2002, net cash provided by financing activities was
$9.9 million compared to $25.4 million for the Nine Months of 2001, reflecting
improved working capital management, lower operating expenses, and lower capital
spending.

     On July 9, 2002, the Company amended and extended its existing Credit
Facilities, which were set to expire in May 2003. The early refinancing provides
the Company with continued operating flexibility for working capital management
and capital expenditures. The amended Credit Facilities will expire in July
2005. The terms and borrowing rates are substantially similar to the predecessor
Credit Facilities with the exception of maximum borrowings.

     The amended Revolving Credit Facility provides for borrowings and letters
of credit in an aggregate amount up to $135,000,000, reduced from $150,000,000,
subject to a borrowing base formula based on seasonal merchandise inventories.
There is a $40,000,000 sublimit for letters of credit. The amended Receivable
Securitization Facility provides for borrowings up to $135,000,000, reduced from
$150,000,000, based on qualified, pledged accounts receivable balances.

     The Company may from time to time consider acquisitions of department store
assets and companies. Acquisition transactions, if any, are expected to be
financed through a combination of cash on hand from operations or the possible
issuance from time to time of long-term debt or other securities. Depending upon
the conditions in the capital markets and other factors, the Company will from
time to time consider the issuance of debt or other securities, or other
possible capital market transactions, the proceeds of which could be used to
refinance current indebtedness or for other corporate purposes.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

     The Company's discussion and analysis of financial condition and results of
operations are based upon the Company's consolidated financial statements, which
are prepared in conformity with accounting principles
                                        12
<PAGE>

generally accepted in the United States of America. The preparation of the
consolidated financial statements requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities at the
date of the consolidated financial statements and the reported amounts of
revenues and expenses during the reporting period. Management bases its
estimates and judgements on historical experience and other various assumptions
that are believed to be reasonable under the circumstances, the results of which
form the basis for making judgements about the carrying values of assets and
liabilities that are not readily apparent from other sources. Actual results may
differ from these estimates under different assumptions or conditions.

     The Company's accounting policies are more fully described in Note A to the
Consolidated Financial Statements included in the Company's Annual Report on
Form 10-K for the year ended February 2, 2002. Management believes the following
critical accounting policies affect its more significant judgements and
estimates used in the preparation of the consolidated financial statements.

     Inventory Valuation.  Merchandise inventories are valued by the retail
inventory method ("RIM") applied on a last-in, first-out ("LIFO") basis and are
stated at the lower of cost or market. Under the RIM, the valuation of
inventories at cost and the resulting gross margins are calculated by applying a
calculated cost-to retail ratio to the retail value of inventories. RIM is an
averaging method that has been widely used in the retail industry due to its
practicality. Inherent in the RIM calculation are certain management judgements
and estimates including, but not limited to, merchandise markon, markups,
markdowns and shrinkage, which significantly impact the ending inventory
valuation and resulting gross margins. These estimates, coupled with the fact
that the RIM is an averaging process, can produce distorted cost figures under
certain circumstances. Distortions could occur primarily by applying the RIM to
a group of products that is not fairly uniform in terms of its cost and selling
price relationship and turnover, and applying RIM to transactions over a period
of time that include different rates of gross profit, such as seasonal
merchandise. To reduce the potential for such distortion in the inventory
valuation, the Company's RIM utilizes over 250 departments within 18 LIFO
inventory pools in which fairly homogenous classes of merchandise are grouped.
Management believes that the Company's RIM provides an inventory valuation which
reasonably approximates cost and results in carrying inventory at the lower of
cost or market.

     Long-lived Assets.  In evaluating the carrying value and future benefits of
long-lived assets, management performs a comparison of the anticipated
undiscounted future net cash flows of the related long-lived asset to their
carrying amount in accordance with Statement of Financial Accounting Standard
No. 144. Management believes at this time that the long-lived assets carrying
values and useful lives to be appropriate.

     Customer Accounts Receivable.  Customer accounts receivable is shown net of
an allowance for uncollectible accounts. The Company calculates the allowance
for uncollectible accounts using a model that analyzes factors such as
bankruptcy filings, delinquency rates, historical charge-off patterns, recovery
rates, and other portfolio data. The Company's calculation is reviewed by
management to assess whether, based on recent economic events, the allowance for
uncollectible accounts is appropriate to estimate losses inherent in the
portfolio.

     Income Taxes.  The Company has generated net operating loss carryforwards
("NOL's") from previous years. Generally accepted accounting principles require
the Company to record a valuation allowance against the deferred tax asset
associated with the NOL's if it is more likely than not that the Company will
not be able to fully utilize it to offset future taxes. It is possible that the
Company could be profitable in the future at levels which cause management to
conclude that it is more likely than not that the Company will be able to fully
realize the deferred tax assets associated with the NOL's. Subsequent revisions
to the estimated net realizable value of the deferred tax asset could cause our
provision for income taxes to vary significantly from period to period, although
our cash tax payments would remain unaffected until the benefit of the NOL's are
realized.

ACCOUNTING STANDARDS AND SUBSEQUENT EVENT

     See the Notes to Condensed Consolidated Financial Statements note 7 for the
discussion of the potential effect of recently issued accounting standards on
the Company's financial position or results of operations and see Note 9
relative to the subsequent event.

                                        13
<PAGE>

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

     The Company is subject to the risk of fluctuating interest rates in the
normal course of business, primarily as a result of its variable rate borrowing.
The Company has entered into a variable to fixed rate interest-rate swap
agreements to effectively reduce its exposure to interest rate fluctuations. A
hypothetical 100 basis point change in interest rates would not materially
affect the Company's financial position, liquidity or results of operations. The
Company does not maintain a trading account for any class of financial
instrument and is not directly subject to any foreign currency exchange or
commodity price risk. As a result, the Company believes that its market risk
exposure is not material to the Company's financial position, liquidity or
results of operations.

ITEM 4.  DISCLOSURE CONTROLS AND PROCEDURES

     The Company maintains a set of disclosure controls and procedures designed
to ensure that information required to be disclosed by the Company in reports
that it files or submits under the Securities Exchange Act of 1934 is recorded,
processed, summarized and reported within the time periods specified in
Securities and Exchange Commission rules and forms. Within the 90-day period
prior to the filing of this report, an evaluation was carried out under the
supervision and with the participation of the Company's management, including
the Chief Executive Officer ("CEO") and Chief Financial Officer ("CFO"), of the
effectiveness of the Company's disclosure controls and procedures. Based on that
evaluation, the CEO and CFO have concluded that the Company's disclosure
controls and procedures are effective.

     Subsequent to the date of their evaluation, there have been no significant
changes in the Company's internal controls or in other factors that could
significantly affect these controls.

                                        14
<PAGE>

                         PART II. -- OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS.

     The Company is currently involved in several legal proceedings arising from
its normal business activities and reserves have been established where
appropriate. However, no legal proceedings have arisen or become reportable
events during this quarter, and management believes that none of the remaining
legal proceedings will have a material adverse effect on the financial
condition, results of operations or cash flows of the Company.

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS.

     (a) Not Applicable.

     (b) Not Applicable.

     (c) Not Applicable.

     (d) Not Applicable.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES.

     Not Applicable.

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

     Elder-Beerman held its annual meeting of shareholders on August 28, 2002.
The Board of Directors recommended that the shareholders reelect all ten
directors for terms that will expire on the date of the annual meeting of
shareholders in 2003. There were 11,528,587 common shares entitled to vote at
the meeting. A total of 10,238,303 shares or 88.8% of shares were represented at
the meeting.

<Table>
<Caption>
                                                                 FOR       WITHHELD
                                                              ----------   --------
<S>                                                           <C>          <C>
Byron L. Bergren............................................  10,084,158   154,145
Mark F.C. Berner............................................  10,075,950   162,353
Dennis S. Bookshester.......................................  10,060,801   177,502
Eugene I. Davis.............................................  10,055,080   183,223
Charles Macaluso............................................  10,076,207   162,096
Steven C. Mason.............................................  10,084,648   153,655
Thomas J. Noonan............................................  10,074,248   164,055
Laura H. Pomerantz..........................................  10,081,691   156,612
Jack A. Staph...............................................  10,075,198   163,105
Charles H. Turner...........................................  10,084,131   154,172
</Table>

ITEM 5.  OTHER INFORMATION.

     None.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

     (a) The following Exhibits are included in this Quarterly Report on Form
10-Q:

          3(a) Amended Articles of Incorporation (previously filed as Exhibit
               3(a) to the Company's Form 10-K filed on April 30, 1998 (the
               "Form 10-K") and incorporated herein by reference).

          3(b) Certificate of Amendment to the Amended Articles of Incorporation
               (previously filed as Exhibit 3(b) to the Company's Form 10-Q for
               the quarterly period ended October 20, 2000 (the "2000 3rd
               Quarter 10-Q") and incorporated herein by reference).

                                        15
<PAGE>

          3(c) Amended Code of Regulations (previously filed as Exhibit 3(c) to
               the 2000 3rd Quarter 10-Q and incorporated herein by reference).

          4(a) Stock Certificate for Common Stock (previously filed as Exhibit
               4(a) to the Company's Form 10/A-1 filed on January 23, 1998 and
               incorporated herein by reference).

          4(b) Rights Agreement by and between The Elder-Beerman Stores Corp.
               and Norwest Bank Minnesota, N.A., dated as of December 20, 1997
               (previously filed as Exhibit 4.1 to the Company's Registration
               Statement on Form 8-A filed on November 17, 1998 (the "Form 8-A")
               and incorporated herein by reference).

          4(c) Warrant Agreement by and between Beerman-Peal Holdings, Inc. and
               the Elder-Beerman Stores Corp. for 249,809 shares of Common Stock
               at a strike price of $12.80 per share dated December 30, 1997
               (previously filed as Exhibit 4(d) to the Form 10-K and
               incorporated herein by reference).

          4(d) Warrant Agreement by and between Beerman-Peal Holdings, Inc. and
               the Elder-Beerman Stores Corp. for 374,713 shares of Common Stock
               at a strike price of $14.80 per share dated December 30, 1997
               (previously filed as Exhibit 4(e) to the Form 10-K and
               incorporated herein by reference).

          4(e) Amendment No. 1 to the Rights Agreement, dated as of November 11,
               1998 (previously filed as Exhibit 4.2 to the Form 8-A and
               incorporated herein by reference).

     (b) On September 12, 2002, the Company filed a Current Report on Form 8-K
         regarding the certifications of its Chief Executive Officer and Chief
         Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted
         pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, with respect
         to the Company's Quarterly Report on Form 10-Q for the quarterly period
         ended August 3, 2002.

                                        16
<PAGE>

                                   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.

                                          THE ELDER-BEERMAN STORES CORP.,
                                          an Ohio corporation
Dated: December 11, 2002
                                          By: /s/ EDWARD A. TOMECHKO
                                            ------------------------------------
                                            Edward A. Tomechko
                                              Executive Vice President -- Chief
                                              Financial Officer, Treasurer and
                                              Secretary

                                        17
<PAGE>

                                 EXHIBIT INDEX

<Table>
<Caption>
  EXHIBIT
  NUMBER                         DESCRIPTION OF EXHIBIT
  -------                        ----------------------
<C>           <S>
     3(a)     Amended Articles of Incorporation (previously filed as
              Exhibit 3(a) to the Company's Form 10-K filed on April 30,
              1998 (the "Form 10-K") and incorporated herein by
              reference).
     3(b)     Certificate of Amendment to the Amended Articles of
              Incorporation (previously filed as Exhibit 3(b) to the
              Company's Form 10-Q for the quarterly period ended October
              20, 2000 (the "2000 3rd Quarter 10-Q") and incorporated
              herein by reference).
     3(c)     Amended Code of Regulations (previously filed as Exhibit
              3(c) to the 2000 3rd Quarter 10-Q and incorporated herein by
              reference).
     4(a)     Stock Certificate for Common Stock (previously filed as
              Exhibit 4(a) to the Company's Form 10/A-1 filed on January
              23, 1998 and incorporated herein by reference).
     4(b)     Rights Agreement by and between The Elder-Beerman Stores
              Corp. and Norwest Bank Minnesota, N.A., dated as of December
              20, 1997 (previously filed as Exhibit 4.1 to the Company's
              Registration Statement on Form 8-A filed on November 17,
              1998 (the "Form 8-A") and incorporated herein by reference).
     4(c)     Warrant Agreement by and between Beerman-Peal Holdings, Inc.
              and the Elder-Beerman Stores Corp. for 249,809 shares of
              Common Stock at a strike price of $12.80 per share dated
              December 30, 1997 (previously filed as Exhibit 4(d) to the
              Form 10-K and incorporated herein by reference).
     4(d)     Warrant Agreement by and between Beerman-Peal Holdings, Inc.
              and the Elder-Beerman Stores Corp. for 374,713 shares of
              Common Stock at a strike price of $14.80 per share dated
              December 30, 1997 (previously filed as Exhibit 4(e) to the
              Form 10-K and incorporated herein by reference).
     4(e)     Amendment No. 1 to the Rights Agreement, dated as of
              November 11, 1998 (previously filed as Exhibit 4.2 to the
              Form 8-A and incorporated herein by reference).
</Table>

                                        18
<PAGE>

                                 CERTIFICATIONS

I, Byron L. Bergren, President and Chief Executive Officer, certify that:

          1. I have reviewed this quarterly report on Form 10-Q of The
     Elder-Beerman Stores Corp.;

          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: December 11, 2002
                                          /s/ BYRON L. BERGREN
                                          --------------------------------------
                                          Byron L. Bergren
                                          President and Chief Executive Officer

I, Edward A. Tomechko, Executive Vice President -- Chief Financial Officer,
Treasurer and Secretary, certify that:

          1. I have reviewed this quarterly report on Form 10-Q of The
     Elder-Beerman Stores Corp.;

          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;

                                        19
<PAGE>

          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: December 11, 2002
                                          /s/ EDWARD A. TOMECHKO
                                          --------------------------------------
                                          Edward A. Tomechko
                                          Executive Vice President -- Chief
                                          Financial Officer, Treasurer and
                                          Secretary

                                        20