|UNITED STATESSECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

Form 10-Q

/x/   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 29, 2003


/ /   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 001-15019


PEPSIAMERICAS, INC.(Exact name of registrant as specified in its charter)
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Delaware                                                                       |  | 13-6167838                                             
|------------------------------------------------------------------------------ |  | -------------------------------------------------------
|(State or other jurisdiction of
                incorporation or organization) |  | (I.R.S. Employer
                Identification Number)

|4000 Dain Rauscher Plaza,
                60 South Sixth Street
                Minneapolis, Minnesota |  | 55402     
|------------------------------------------------------------------------------------------------------ |  | ----------
|(Address of principal executive offices)                                                               |  | (Zip Code)

|Registrant's telephone number, including area code (612) 661-3883


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 Exchange Act Rule 12b-2).
|--------------------------------------------------------------------------------------------------------------

|YES | /x/ | NO | / / | 
|--- | --- | -- | --- | 

|As of April 26, 2003,  the  Registrant
had 143,959,628 outstanding  shares of common  stock,  par value  $0.01 per  share,  the
Registrant's only class of common stock.
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------

---

|PEPSIAMERICAS, INC.FORM 10-QFIRST QUARTER 2003
|----------------------------------------------

|TABLE OF CONTENTS
|-----------------

|               |  |                       |                                                                                            |     
|-------------- |  | --------------------- | ------------------------------------------------------------------------------------------ | ----
|               |  |                       |                                                                                            | Page
|               |  |                       |                                                                                            |     
|PART I         |  | FINANCIAL INFORMATION
|              
|               |  | Item 1.               | Financial Statements                                                                       |     
|               |  |                       | Condensed Consolidated Statements of Income                                                | 2   
|               |  |                       | Condensed Consolidated Balance Sheets                                                      | 3   
|               |  |                       | Condensed Consolidated Statements of Cash Flows                                            | 4   
|               |  |                       | Notes to Condensed Consolidated Financial Statements                                       | 5   
|              
|               |  | Item 2.               | Managements Discussion and Analysis of Financial Condition
     and Results of Operations | 14  
|              
|               |  | Item 3.               | Quantitative and Qualitative Disclosures About Market Risk                                 | 20  
|              
|               |  | Item 4.               | Controls and Procedures                                                                    | 21  
|              
|PART II        |  | OTHER INFORMATION    
|              
|               |  | Item 1.               | Legal Proceedings                                                                          | 21  
|              
|               |  | Item 6.               | Exhibits and Reports on Form 8-K                                                           | 21  
|              
|SIGNATURE      |  |                       |                                                                                            | 22  
|              
|CERTIFICATIONS |  |                       |                                                                                            | 23  
|              
|EXHIBIT INDEX  |  |                       |                                                                                            | 25  

|1
|-

---

|CONDENSED CONSOLIDATED STATEMENTS OF INCOME(unaudited
and in millions, except per share data)
|---------------------------------------------------------------------------------------------

|                                                               |   | 2003   |   |  |   | 2002   |  
|-------------------------------------------------------------- | - | ------ | - |  | - | ------ | -
|                                                               |   |        |   |  |  
|Net sales                                                      | $ | 682.1  |   |  | $ | 730.4  |  
|Cost of goods sold                                             |   | 396.6  |   |  |   | 443.1  |  
|                                                               |   |        |   |  |  
|Gross profit                                                   |   | 285.5  |   |  |   | 287.3  |  
|Selling, delivery and administrative
                expenses  |   | 252.4  |   |  |   | 228.3  |  
|Amortization expense                                           |   | 0.1    |   |  |   | 0.1    |  
|Special charges                                                |   | 6.3    |   |  |   |       |  
|                                                               |   |        |   |  |  
|Operating income                                               |   | 26.7   |   |  |   | 58.9   |  
|Interest expense, net                                          |   | ( 19.2 | ) |  |   | ( 18.2 | )
|Other expense, net                                             |   | ( 2.3  | ) |  |   | ( 2.4  | )
|                                                               |   |        |   |  |  
|Income before income
                taxes                     |   | 5.2    |   |  |   | 38.3   |  
|Income taxes                                                   |   | 0.3    |   |  |   | 14.9   |  
|                                                               |   |        |   |  |  
|Net income                                                     | $ | 4.9    |   |  | $ | 23.4   |  
|                                                               |   |        |   |  |  
|Weighted average common shares:                                |   |        |   |  |   |        |  
|Basic                                                          |   | 143.8  |   |  |   | 154.1  |  
|Incremental effect
                of stock options and awards |   | 0.3    |   |  |   | 0.4    |  
|                                                               |   |        |   |  |  
|Diluted                                                        |   | 144.1  |   |  |   | 154.5  |  
|                                                               |   |        |   |  |  
|                                                               |   |        |   |  |   |        |  
|Net income per share - basic                                   | $ | 0.03   |   |  | $ | 0.15   |  
|                                                               |   |        |   |  |  
|Net income per share - diluted                                 | $ | 0.03   |   |  | $ | 0.15   |  
|                                                               |   |        |   |  |  
|Cash dividends per share                                       | $ | 0.04   |   |  | $ | 0.04   |  
|                                                               |   |        |   |  |  

|See accompanying notes to condensed
consolidated financial statements.
|----------------------------------------------------------------------

|2
|-

---

|CONDENSED CONSOLIDATED BALANCE SHEETS
            (in millions, except per share data)
|--------------------------------------------------------------------------------------

|                                                                                                                              |   | End ofFirst Quarter2003 |   |   | End ofFiscal Year2002 |  
|----------------------------------------------------------------------------------------------------------------------------- | - | ----------------------- | - | - | --------------------- | -
|                                                                                                                              |   |                         |   |  
|                                                                                                                              |   | (unaudited)             |   |   |                       |  
|ASSETS:                                                                                                                       |   |                         |   |   |                       |  
|Current assets:                                                                                                               |   |                         |   |   |                       |  
|Cash and equivalents                                                                                                          | $ | 92.2                    |   | $ | 113.8                 |  
|Receivables                                                                                                                   |   | 169.1                   |   |   | 202.6                 |  
|Inventories                                                                                                                   |   | 179.0                   |   |   | 170.2                 |  
|Other current assets                                                                                                          |   | 86.7                    |   |   | 63.3                  |  
|                                                                                                                              |   |                         |   |  
|Total current assets                                                                                                          |   | 527.0                   |   |   | 549.9                 |  
|Property (at cost)                                                                                                            |   | 1,994.8                 |   |   | 1,977.8               |  
|Accumulated depreciation                                                                                                      |   | ( 878.0                 | ) |   | ( 847.0               | )
|                                                                                                                              |   |                         |   |  
|Net property                                                                                                                  |   | 1,116.8                 |   |   | 1,130.8               |  
|                                                                                                                              |   |                         |   |  
|Intangible assets, net                                                                                                        |   | 1,757.7                 |   |   | 1,757.7               |  
|Other assets                                                                                                                  |   | 123.5                   |   |   | 124.2                 |  
|                                                                                                                              |   |                         |   |  
|Total assets                                                                                                                  | $ | 3,525.0                 |   | $ | 3,562.6               |  
|                                                                                                                              |   |                         |   |  
|                                                                                                                              |   |                         |   |   |                       |  
|LIABILITIES AND SHAREHOLDERS'
                EQUITY:                                                                         |   |                         |   |   |                       |  
|Current liabilities:                                                                                                          |   |                         |   |   |                       |  
|Short-term debt, including current maturities of long-term debt                                                               | $ | 201.6                   |   | $ | 303.1                 |  
|Payables                                                                                                                      |   | 205.7                   |   |   | 197.9                 |  
|Other current liabilities                                                                                                     |   | 166.0                   |   |   | 197.0                 |  
|                                                                                                                              |   |                         |   |  
|Total current liabilities                                                                                                     |   | 573.3                   |   |   | 698.0                 |  
|                                                                                                                              |   |                         |   |  
|Long-term debt                                                                                                                |   | 1,222.6                 |   |   | 1,080.7               |  
|Deferred income taxes                                                                                                         |   | 85.5                    |   |   | 82.2                  |  
|Other liabilities                                                                                                             |   | 249.2                   |   |   | 253.1                 |  
|Shareholder' equity:                                                                                                          |   |                         |   |   |                       |  
|Preferred stock ($0.01 par value, 12.5 million shares authorized;   
                no shares issued)                        |   |                        |   |   |                      |  
|Common stock ($0.01 par value, 350 million shares authorized;   
                167.6 million shares issued - 2003 and 2002) |   | 1,536.7                 |   |   | 1,538.7               |  
|Retained income                                                                                                               |   | 287.2                   |   |   | 288.0                 |  
|Unearned stock-based compensation                                                                                             |   | ( 12.5                  | ) |   | ( 8.6                 | )
|Accumulated other comprehensive loss:                                                                                         |   |                         |   |   |                       |  
|Cumulative translation adjustment                                                                                             |   | ( 14.2                  | ) |   | ( 9.2                 | )
|Net unrealized investment and hedging losses                                                                                  |   | ( 4.1                   | ) |   | ( 9.8                 | )
|Minimum pension liability                                                                                                     |   | ( 27.9                  | ) |   | ( 27.9                | )
|                                                                                                                              |   |                         |   |  
|Accumulated other comprehensive loss                                                                                          |   | ( 46.2                  | ) |   | ( 46.9                | )
|Treasury stock (23.7 million shares - 2003 and 20 million   
                shares - 2002                                    |   | ( 370.8                 | ) |   | ( 322.6               | )
|                                                                                                                              |   |                         |   |  
|Total shareholders' equity                                                                                                    |   | 1,394.4                 |   |   | 1,448.6               |  
|                                                                                                                              |   |                         |   |  
|Total liabilities and shareholders' equity                                                                                    | $ | 3,525.0                 |   | $ | 3,562.6               |  
|                                                                                                                              |   |                         |   |  

|See accompanying notes to condensed
consolidated financial statements.
|----------------------------------------------------------------------

|3
|-

---

|CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited and in millions)
|---------------------------------------------------------------------------

|                                                                                               | First Quarter |        
|---------------------------------------------------------------------------------------------- | ------------- | -------
|                                                                                               |               |        
|                                                                                               |               | 2003   
|                                                                                               |               |        
|                                                                                               |               |        
|CASH FLOW FROM OPERATING
                ACTIVITIES:                                           |               |        
|Net income                                                                                     | $             | 4.9    
|Adjustments to reconcile to net cash provided by operating activities:                         |               |        
|Depreciation and amortization                                                                  |               | 44.1   
|Deferred income taxes                                                                          |               | 2.0    
|Special charges                                                                                |               | 6.3    
|Cash outlays related to special charges                                                        |               | ( 0.9  
|Other                                                                                          |               | 3.8    
|Changes in assets and liabilities,
                exclusive of acquisitions and divestitures: |               |        
|Decrease (increase) in receivables                                                             |               | 33.5   
|(Increase) decrease in inventories                                                             |               | ( 8.8  
|Increase (decrease) in payables                                                                |               | 5.9    
|Net change in other assets and liabilities                                                     |               | ( 63.8 
|                                                                                               |               |        
|Net cash provided by operating activities                                                      |               | 27.0   
|                                                                                               |               |        
|                                                                                               |               |        
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                          |               |        
|Capital investments                                                                            |               | ( 36.0 
|Acquisitions and divestitures, net
                of cash required                            |               |       
|Proceeds from sales of property                                                                |               | 0.5    
|                                                                                               |               |        
|Net cash used in investing activities                                                          |               | ( 35.5 
|                                                                                               |               |        
|                                                                                               |               |        
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                          |               |        
|Net borrowings of
                short-term debt                                              |               | 183.3  
|Proceeds from issuance of long-term debt                                                       |               | 146.3  
|Repayment of long-term debt                                                                    |               | ( 289.5
|Treasury stock purchases                                                                       |               | ( 56.0 
|Issuance of common stock                                                                       |               | 0.3    
|                                                                                               |               |        
|Net cash used in financing activities                                                          |               | ( 15.6 
|                                                                                               |               |        
|                                                                                               |               |        
|Net cash provided by (used in)
                discontinued operations                         |               | 2.4    
|Effects of exchange rate changes
                on cash and equivalents                       |               | 0.1    
|                                                                                               |               |        
|Change in cash and equivalents                                                                 |               | ( 21.6 
|Cash and equivalents at
                beginning of year                                      |               | 113.8  
|                                                                                               |               |        
|Cash and equivalents at end
                of quarter                                         | $             | 92.2   
|                                                                                               |               |        

|See accompanying notes
to condensed consolidated financial statements.
|----------------------------------------------------------------------

|4
|-

---

|NOTES TO
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(unaudited)
|---------------------------------------------------------------

|1. | Significant Accounting
                Policies
|-- | -----------------------------------------------

| | Quarterly reporting - The Condensed Consolidated Financial Statements included herein have
been prepared by PepsiAmericas, Inc. (the Company) without audit.  Certain information and
disclosures normally included in financial statements prepared in accordance with accounting principles
generally accepted in the United States have been condensed or omitted pursuant to the rules and regulations
of the Securities and Exchange Commission, although the Company believes that the disclosures made are
adequate to make the information presented not misleading.  It is suggested that these Condensed Consolidated
Financial Statements be read in conjunction with the financial statements and notes thereto included in
the Companys Annual Report on Form 10-K for the fiscal year 2002.  In the opinion of management, the
information furnished herein reflects all adjustments (consisting only of normal, recurring adjustments)
necessary for a fair statement of results for the interim periods presented.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | The Companys fiscal year consists of 52 or 53 weeks ending on the Saturday closest to December 31; fiscal
2002 ended on December 28, 2002.  The Companys first quarters of 2003 and 2002 were based on the thirteen
weeks ended March 29, 2003 and March 30, 2002, respectively.  The Companys business is highly seasonal;
accordingly, the operating results of any individual quarter may not be indicative of a full years
operating results.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Net income per share - Basic net income per share is based upon the weighted-average number of
common shares outstanding.  Diluted net income per share assume the exercise of all options, which are
dilutive, whether exercisable or not.  The dilutive effects of stock options are measured under the treasury
stock method.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Options to purchase 11.4 million shares and 9.1 million shares at a weighted-average price of $16.78 and
$17.89 per share that were outstanding at the end of the first quarter of 2003 and 2002, respectively, were
not included in the computation of diluted net income per share because the exercise price was greater than the average
market price of the common shares during the quarter.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Impact of Emerging Issues Task Force Issue No. 02-16 - In the first quarter of 2003, the Company
prospectively adopted Emerging Issues Task Force (EITF) Issue No. 02-16, Accounting by a
Customer (including a Reseller) for Certain Consideration Received from a Vendor.  EITF 02-16 concludes
that certain consideration received by a customer from a vendor is presumed to be a reduction of the price
of the vendors products, and therefore, should be recorded as a reduction of cost of goods sold when
recognized in the customers income statement, unless certain criteria are met.  This presumption is
overcome, if the consideration paid to the customer is directly attributable (offsetting) to incremental and
separately identifiable expenses incurred elsewhere in the income statement.  Prior to the adoption of EITF
02-16, bottler incentives (marketing support programs) from brand owners were recognized as an increase to
net sales or as a reduction in selling, delivery and administrative expenses (SD&A) based
on the objectives of the programs and initiatives.  In accordance with EITF 02-16, the Company recorded certain
bottler incentives as a reduction of cost of goods sold in the first quarter of 2003 to properly account for
new agreements.  Bottler incentives that are directly attributable to incremental expenses incurred
are reported as either an increase to net sales or a reduction to SD&A expenses, commensurate with the
recognition of the related expense.  All other bottler incentives are recognized as a reduction of cost of
goods sold when the related products are sold and shipped based on the agreements with vendors.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|5
|-

---

| | The prospective adoption of EITF 02-16 had no material impact on our Condensed Consolidated Financial Statements in the
first quarter of 2003.  Assuming that EITF 02-16 had been in place, the following adjustments
would have been made to our first quarter 2002 reported results:
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |                       | FirstQuarterof 2002 |        |  
| | --------------------- | ------------------- | ------ | -
| |                       |                     |        |  
| | Net sales             |                     |        |  
| | As reported           | $                   | 730.4  |  
| | EITF 02-16 adjustment |                     | ( 21.8 | )
| |                       |                     |        |  
| | Adjusted comparisons  | $                   | 708.6  |  
| |                       |                     |        |  
| |                       |                     |        |  
| | Cost of goods sold    |                     |        |  
| | As reported           | $                   | 443.1  |  
| | EITF 02-16 adjustment |                     | ( 31.2 | )
| |                       |                     |        |  
| | Adjusted comparisons  | $                   | 411.9  |  
| |                       |                     |        |  
| | SD&A                  |                     |        |  
| | As reported           | $                   | 228.3  |  
| | EITF 02-16 adjustment |                     | 9.4    |  
| |                       |                     |        |  
| | Adjusted comparisons  | $                   | 237.7  |  
| |                       |                     |        |  

| | Reclassifications  Certain amounts in the prior period Condensed Consolidated Financial
Statements have been reclassified to conform to the current year presentation.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Recently issued accounting pronouncements  The Financial Accounting Standards Board (FASB) issued SFAS No. 145, Recission of FASB Statements No. 4, 44, and 64, Amendment of
FASB Statement No. 13, and Technical Corrections in 2002.  Under SFAS No. 4, all gains and losses from extinguishment of debt were
required to be aggregated and, if material, classified as an extraordinary item, net of related income tax effect.  This Statement
eliminates SFAS No. 4 and thus, the criteria in APB Opinion No. 30 should be applied to determine the classification of gains and
losses related to the extinguishment of debt.  The Statement is effective beginning in the first quarter of 2003.  As a result, the
loss on the early extinguishment of debt recorded in the first quarter of 2003 was recognized in Interest expense, net in the
Condensed Consolidated Income Statement, as the criteria in APB Opinion No. 30 were not met for extraordinary classification.  See
Debt note for further discussion.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | The FASB issued SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities, which nullifies EITF 94-3,
Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred
in a Restructuring).  SFAS No. 146 requires that a liability for a cost associated with an exit or disposal activity be recognized
and measured at fair value when the liability is incurred, as opposed to the date management committed to an exit plan.  The special
charges in the fourth quarter of 2002, related to the marketing and distribution strategy changes in Central Europe, were recorded in
compliance with EITF 94-3, as the provisions of SFAS No. 146 are effective for exit or disposal activities that are initiated after
December 31, 2002.  The special charges in the first quarter of 2003 in the U.S. were recorded in compliance with SFAS No.
146.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|6
|-

---

| | Stock-based compensation.  The Company uses the intrinsic value method of
accounting for its stock-based compensation under Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to
Employees.  No stock-based employee compensation cost for options is reflected in net income, as all
options granted had an exercise price equal to the market value of the underlying common stock on the date
of grant.  The following table illustrates the effect on net income and net income per share if the Company
had applied the fair value recognition provisions of SFAS No. 123, Accounting for Stock-Based
Compensation, to stock-based employee compensation.  The table (in millions, except per share data)
is presented pursuant to
amended disclosure requirements of SFAS No. 148, Accounting for Stock-Based Compensation-
Transition and Disclosure.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |                                                                                                                                                   |  |  | 2003 |   | 2002  |  
| | ------------------------------------------------------------------------------------------------------------------------------------------------- |  |  | ---- | - | ----- | -
| |                                                                                                                                                   |  |  |      |   |       |  
| | Net income, as reported                                                                                                                           |  |  |      | $ | 4.9   |  
| | Deduct:  total stock-based employee compensation expense determined 
                   under fair value based method for all options, net of tax |  |  |      |   | ( 1.3 | )
| |                                                                                                                                                   |  |  |      |   |       |  
| | Pro forma net income                                                                                                                              |  |  |      | $ | 3.6   |  
| |                                                                                                                                                   |  |  |      |   |       |  
| | Net income per share:                                                                                                                             |  |  |      |   |       |  
| | Basic:     As reported                                                                                                                            |  |  |      | $ | 0.03  |  
| |                                                                                                                                                   |  |  |      |   |       |  
| | Pro forma                                                                                                                                         |  |  |      | $ | 0.03  |  
| |                                                                                                                                                   |  |  |      |   |       |  
| | Diluted:  As reported                                                                                                                             |  |  |      | $ | 0.03  |  
| |                                                                                                                                                   |  |  |      |   |       |  
| | Pro forma                                                                                                                                         |  |  |      | $ | 0.03  |  
| |                                                                                                                                                   |  |  |      |   |       |  

| | The Black-Scholes model and the assumptions presented in the following table were used to estimate the fair values of the options
granted.  The weighted-average estimated fair values at the dates of grant of options in the first quarter
of 2003 and the first quarter of 2002
were $3.28 and $3.88, respectively.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |                                       |  |  | 2003 |  | 2002  | 
| | ------------------------------------- |  |  | ---- |  | ----- | 
| |                                       |  |  |      |  |       | 
| | Risk-free interest rate               |  |  |      |  | 2.8%  | 
| | Expected dividend yield               |  |  |      |  | 0.3%  | 
| | Expected volatility                   |  |  |      |  | 26.0% | 
| | Estimated lives of options (in years) |  |  |      |  | 5.0   | 

|2. | Special Charges
|-- | ---------------

| | In the first quarter of 2003, the Company recorded special charges of $6.3 million ($3.9 million after tax).
In the U.S., the Company recorded special charges of $5.8 million ($3.6 million after tax), which consisted
mainly of severance related costs associated with the Companys announced reduction of its U.S.
workforce.  The Central Europe special charge of $0.5 million ($0.3 million after tax), consisting mainly
of asset write-downs, related to the modification of the distribution method in Poland, the Czech Republic
and Republic of Slovakia.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | In the fourth quarter of 2002, the Company recorded special charges totaling $5.7 million ($3.5 million
after tax), primarily for severance costs and other costs related to changing the Companys marketing and
distribution strategy in Poland, the Czech Republic and Republic of Slovakia.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|7
|-

---

| | The following table summarizes activity associated with the special charges (in millions):
| | ------------------------------------------------------------------------------------------

| |                                                                                                                                             | 2003Charge |       | 2002Charge |   | 2001Charge |   | Total |    
| | ------------------------------------------------------------------------------------------------------------------------------------------- | ---------- | ----- | ---------- | - | ---------- | - | ----- | ---
| |                                                                                                                                             |            |       |            |   |            |   |       |    
| |                                                                                                                                             |            |       |            |   |            |   |       |    
| | Accrued liabilities as of
                fiscal year end 2002    (employee-related, lease cancellation and
                   other costs) | $          |      |            | $ | 4.3        |   | $     | 0.3
| | U.S. special charges                                                                                                                        |            | 5.8   |            |   |           |   |       |   
| | Central Europe special
                charges                                                                                              |            | 0.5   |            |   |           |   |       |   
| | Asset write-downs                                                                                                                           |            | ( 0.5 | )          |   |           |   |       |   
| | Acceleration of
                stock awards vesting                                                                                        |            | ( 0.3 | )          |   |           |   |       |   
| | Expenditures for
                employee-related and other costs                                                                           |            | ( 0.4 | )          |   | ( 0.5      | ) |       |   
| |                                                                                                                                             |            |       |            |   |            |   |       |    
| | Accrued liabilities at the
                end of the first quarter of 2003                                                                 | $          | 5.1   |            | $ | 3.8        |   | $     | 0.3
| |                                                                                                                                             |            |       |            |   |            |   |       |    

| | The 2003 and 2002 special charges affected approximately 721 employees, of which approximately 410 remain as
of the end of the first quarter of 2003.  The accrued liabilities remaining as of the end of the first
quarter of 2003 are comprised of deferred severance payments and certain employee benefits, lease
cancellation costs and other costs.   The Company expects to pay a significant portion of the $9.2 million
using cash from operations during the next twelve months; accordingly, such amounts are classified as other
current liabilities.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|3. | Interest Expense, Net
|-- | ---------------------

| | Interest expense, net, is comprised of the following (in millions):
| | -------------------------------------------------------------------

| |                       | First Quarter |       
| | --------------------- | ------------- | ------
| |                       |               |       
| |                       | 2003          |       
| |                       |               |       
| | Interest expense      | $             | ( 26.1
| | Interest income       |               | 6.9   
| |                       |               |       
| | Interest expense, net | $             | ( 19.2
| |                       |               |       

| | In the first quarter of 2003, interest expense included the $8.8 million related to the loss on the
early extinguishment
of debt. See the Debt note for further discussion.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Interest income in the first quarter of 2003 included $6.8 million related to the Employee Stock Ownership
Plan (ESOP) tax case settlement.  See the Income Taxes note for further discussion.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|4. | Income Taxes
|-- | ------------

| | In the first quarter of 2003, the
Company favorably settled a tax refund case for $12.8 million with the U.S. Government that arose from the 1990 termination of
the Companys ESOP and, as a result, recorded a receivable of $12.8 million in "Other current assets."
The tax settlement consisted of approximately $6.8 million of interest income ($4.2 million after taxes) and
a tax benefit of $6 million recorded in "Income taxes."  The Company also
recorded additional tax accruals of $4.3 million for liabilities arising in the first quarter of 2003.
Excluding the additional accruals, as well as the ESOP settlement tax benefit, the effective income tax rate
for the first quarter of 2003 was 38.5 percent, compared to the prior year first quarter effective tax rate
of 39 percent.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|8
|-

---

|5. | Comprehensive Income
|-- | --------------------

| | The Companys comprehensive income
was as follows (in millions):
| | ----------------------------------------------------------------

| |                                             | First Quarter |      
| | ------------------------------------------- | ------------- | -----
| |                                             |               |      
| |                                             | 2003          |      
| |                                             |               |      
| | Net income                                  | $             | 4.9  
| | Foreign currency translation adjustment     |               | ( 5.0
| | Net unrealized investment and hedging gains |               | 5.7  
| |                                             |               |      
| | Comprehensive income                        | $             | 5.6  
| |                                             |               |      

| | Net unrealized investment and hedging gains are presented net of tax expense of
$2.9 million in the first quarter of 2003 and net of tax expense of $0.4 million in the first quarter of
2002.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|6. | Inventory
|-- | ---------

| | As of the end of the first quarter
of 2003, inventory was approximately 46 percent comprised of raw materials and supplies and 54 percent
comprised of finished goods.  This mix is consistent with the mix of inventory at the end of fiscal year 2002.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|7. | Intangible Assets and Goodwill
|-- | ------------------------------

| | The changes in the carrying value
of goodwill by geographic segment for the first quarter of 2003 were as follows (in millions):
| | --------------------------------------------------------------------------------------------------------------------------------

| |                                                         | U.S. |         | CentralEurope |   | Caribbean |  | Total |      
| | ------------------------------------------------------- | ---- | ------- | ------------- | - | --------- |  | ----- | -----
| |                                                         |      |         |               |   |           |  |       |      
| |                                                         |      |         |               |   |           |  |       |      
| | Balance at end of year
                2002             | $    | 1,706.6 |               | $ | 28.2      |  | $     | 17.1 
| | Cumulative translation adjustment                       |      |        |               |   | 0.2       |  |       | ( 0.1
| |                                                         |      |         |               |   |           |  |       |      
| | Balance at end of first
                quarter of 2003 | $    | 1,706.6 |               | $ | 28.4      |  | $     | 17.0 
| |                                                         |      |         |               |   |           |  |       |      

| |                                       | End of First Quarter 2003 |    
| | ------------------------------------- | ------------------------- | ---
| |                                       |                           |    
| |                                       | GrossCarryingAmount       |    
| |                                       |                           |    
| | Amortized intangible assets           |                           |    
| | Non-compete agreements                | $                         | 1.0
| | Franchise and distribution agreements |                           | 3.7
| |                                       |                           |    
| | Total                                 | $                         | 4.7
| |                                       |                           |    
| | Unamortized intangible asset          |                           |    
| | Pension intangible asset              | $                         | 2.1
| |                                       |                           |    
| | Total                                 | $                         | 6.8
| |                                       |                           |    

|9
|-

---

|8. | Debt
|-- | ----

| | On March 6, 2003, the Company
issued $150 million of notes with a coupon rate of 4.5 percent and a maturity date of March 2013.
These notes are included in long-term debt in the Condensed Consolidated Balance Sheet.  The proceeds
were used to redeem the $150 million face value 5.79 percent notes issued in March 2001.  In anticipation of
the issuance of the notes in the first quarter of 2003, the Company entered into a
treasury rate lock agreement.  See the Financial Instruments note for further discussion of this
transactions.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | During the first
quarter of 2003, the investors of $150 million of notes notified the Company that they
would exercise their option to purchase and resell the notes pursuant to the remarketing agreement, unless
the Company elected to redeem the notes.  In March 2003, the Company elected to redeem the notes, and
repurchased the 5.79 percent notes with a principal amount of $150 million.  The Company paid total premiums
in connection with the repurchase of $17.7 million.  The net remaining unamortized premium, including the
value of the option, and issue costs related to the repurchased notes was $5.7 million.
In addition, the Company settled a treasury rate lock agreement related to the repurchased notes and received $3.2 million.  See the
Financial Instruments note for further discussion of this transaction.   As a result, the Company recorded a loss on the early
extinguishment of debt of $8.8 million, in Interest expense, net in the first quarter of 2003.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|9. | Financial Instruments
|-- | ---------------------

| | The Company uses financial instruments to hedge against volatility in future cash flows on anticipated aluminum can
purchases, the prices of which are indexed to aluminum market prices.  Realized gains and losses on aluminum hedge contracts are
deferred until the related finished products are sold.  See Quantitative and Qualitative Disclosures About Market Risk.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | The Company has hedged a portion of its anticipated aluminum can purchases through November 2004.  As of the end of the first quarter
      of 2003, the Company had deferred $4 million ($2.5 million net of tax) of aluminum hedging losses in Accumulated other
      comprehensive loss, a majority of which will be reclassified into cost of goods sold during the next 18 months.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | During the third quarter of 2001,
the Company entered into swap contracts with an aggregate notional amount of $200 million to convert a
portion of its fixed rate debt to floating rate debt, with the objective of reducing overall borrowing costs.
These swaps are accounted for as fair value hedges, since they hedge against the fair value of fixed rate
debt resulting from fluctuations in interest rates.  The fair value of the interest rate swaps as of the
first quarter of 2003 was $19.9 million (net of $2.9 million interest receivable), which is reflected in
Other long-term assets on the Condensed Consolidated Balance Sheet, with a corresponding
increase in Long-term debt representing the change in fair value of the fixed rate debt.  The
fair value adjustment had no earnings impact since the swaps are considered highly effective in eliminating
the interest rate risk of the fixed rate debt they are hedging.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | In anticipation of the long-term
debt issuances in the third quarter of 2002 and in the first quarter of 2003, the Company entered into a
series of treasury rate locks with an aggregate notional amount of  $250 million and $150 million,
respectively.  These treasury rate locks are accounted for as cash flow hedges, as the treasury rate locks
hedged against the variability of interest payments on the forecasted issuance of fixed-rate debt
attributable to changes in the interest rates. The treasury rate locks were settled for $2.5 million and
$1.2 million, concurrent with the debt issuance in the third quarter of 2002 and in the first quarter of
2003, respectively. At the end of the first quarter of 2003, the Company had deferred approximately $2.2 million
of losses (net of $1.2 million in deferred income taxes) in Accumulated other comprehensive loss in the
Condensed Consolidated Balance Sheet, as the treasury rate locks were considered highly effective in eliminating the
interest rate risk on the forecasted debt issuances. Amounts included in other comprehensive loss are
reclassified into earnings commensurate with the recognition of the interest expense on the newly issued
debt.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|10
|--

---

| | In addition, in anticipation of
the early extinguishment of $150 million of notes in the first quarter of 2003, the Company
entered into a reverse treasury rate lock agreement.  The reverse treasury rate lock was accounted for as a
cash flow hedge, as the reverse treasury rate lock hedged against the
variability of interest rates related to the forecasted extinguishment of debt.  The reverse treasury rate
lock was settled and a
payment was received in the first quarter of 2003 for $3.2 million, and recognized in Interest expense, net in the income
statement as a reduction in the loss
on the early extinguishment of debt.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|10. | Stock Options and Awards
|--- | ------------------------

| | In February 2003, the Company
granted 453,100 restricted shares at a weighted-average fair value (at the date of grant) of $12.01 to key
members of management under the Companys Stock Incentive Plan (the Plan).  The Company
recognized compensation expense of $1.3 million and $0.4 million in the first quarter of 2003 and in the
first quarter of 2002,
respectively, related to this grant and previous grants in 2002 and 2001.  At the end of first quarter 2003,
there were 1,210,681 nonvested restricted shares outstanding under the Plan.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|11. | Supplemental Cash Flow Information
|--- | ----------------------------------

| | Net cash provided by operating
activities reflected cash payments and receipts for interest and income taxes as follows (in millions):
| | --------------------------------------------------------------------------------------------------------------------------------------

| |                                              | First Quarter |     
| | -------------------------------------------- | ------------- | ----
| |                                              |               |     
| |                                              | 2003          |     
| |                                              |               |     
| |                                              |               |     
| |                                              |               |     
| | Interest paid, including debt extinguishment | $             | 46.8
| | Interest received                            |               | 0.1 
| | Income taxes paid, net of refunds            |               | 4.3 

|12. | Environmental and Other
                Commitments and Contingencies
|--- | ---------------------------------------------------------------------

| | The Company maintains a continuous program in its operations to facilitate compliance with federal, state and local laws and
       regulations relating to management of wastes and to the discharge or emission of materials used in production, and such other
       laws and regulations relating to the protection of the environment.  The capital costs of such management and compliance,
       including the costs of the modification of existing plants and the installation of new manufacturing processes incorporating
       pollution control technology, are not material to continuing operations.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Indemnification obligations related to discontinued operations.  Under the agreement pursuant to which the Company sold its
       subsidiaries, Abex Corporation and Pneumo Abex Corporation, in 1988 and a subsequent settlement agreement entered into in
       September 1991, the Company has assumed indemnification obligations for certain environmental liabilities of Pneumo Abex, net
       of any insurance recoveries.  Pneumo Abex has been and is subject to a number of environmental cleanup proceedings, including
       proceedings under the Comprehensive Environmental Response, Compensation and Liability Act of 1980 regarding disposal of wastes
       at on-site and off-site locations.  In some proceedings, federal, state and local government agencies are involved and other
       major corporations have been named as potentially responsible parties.  Pneumo Abex also has been and is subject to private
       claims and lawsuits for remediation of properties currently or previously owned by Pneumo Abex or certain other entities.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | There is an inherent uncertainty in determining the Companys potential expenses for complying with its indemnification obligations,
and in particular, in assessing the total cost of remediating a given site and in determining any individual party's share in that
cost.  This is because of the nature of the remediation and allocation process and due to the fact that the liabilities are at
different stages in terms of their ultimate resolution, and any assessment and determination are inherently speculative during the
early stages, depending upon a number of variables beyond the control of any party. Furthermore, there are often timing
considerations in that a portion of the expense incurred by Pneumo Abex, and any resulting obligation of the Company to indemnify
Pneumo Abex, may not occur for a number of years.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|11
|--

---

| | During the second quarter of 2000, proceeds of a settlement of insurance policies issued to a prior subsidiary were placed in a
      trust (the Trust).  The Trust documents specify that funds in the Trust would be used to pay future liabilities of the prior
      subsidiaries.  Monies paid by the Trust thereby would reduce the indemnification obligations of the Company.  At fiscal year end
      2001, the Company had $131.2 million accrued (net of the responsive Trust amount) to cover potential indemnification
      obligations, including $20 million classified as current liabilities.  As a result of the establishment of the Trust, the
      Company removed from its Consolidated Balance Sheet the portion of its liabilities to which the Trust was responsive, and the
      Trust held $34.3 million as of fiscal year end 2001.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | In the latter part of 2001, the Company decided to investigate the use of insurance products to mitigate risks related to its
indemnification obligations under the 1988 agreement, as amended.  As a prerequisite to receiving bids for such insurance, the
insurance carriers required that the Company employ an outside consultant to perform a comprehensive review of all former facilities
related to the discontinued operations, regardless of whether any disputes had arisen with respect to a particular former site or
facility.  This comprehensive review was possible because of advances in the business of retrospective evaluation of the risk posed
by particular types of sites and the increased experience (and therefore available data) at the Companys former facilities.  The
consultants review was completed in the fourth quarter of 2001.  It provided a contingent indemnification liability for all known
sites operated or impacted by Pneumo Abex and resulted in the $111 million charge, or $71.2 million net of tax, recorded in the
fourth quarter of 2001.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | During the second  quarter of 2002,  as part of a  comprehensive  program  concerning  environmental  liabilities  related to the
      former Whitman  Corporation  subsidiaries,  the Company  purchased new insurance  coverage  related to the known sites previously
      owned and  operated  or  impacted by Pneumo  Abex and its  subsidiaries,  along with other sites which  Pneumo Abex or one of its
      subsidiaries  may have owned or operated or impacted.  In addition,  the Trust purchased  insurance  coverage and funded coverage
      for remedial and other costs ("finite  funding")  related to the sites  previously  owned and operated or impacted by Pneumo Abex
      and its  subsidiaries.  In  conjunction  with  the  purchase  of the  insurance  policies,  the  Company  recorded  a  charge  to
      discontinued  operations of $9.8 million,  or $6 million after tax. This charge represented amounts expended by the Company and a
      reduction  of funds in the  Trust  available  to pay  expenses  related  to sites  for  which  the  Company  has  indemnification
      obligations.  These actions were taken to fund costs  associated  with the sites  previously  owned and operated or impacted
      by Pneumo Abex and its subsidiaries and to protect against  additional future costs in excess of a self-insured  retention of the
      Company.  The amount of  self-insured  retention  (the amount the Company must pay before the  insurance  carrier is obligated to
      commence  payments)  is $114  million.  The Company had accrued  $90  million in 2001 for  remediation  costs,  which was its best
      estimate of the  contingent  liabilities  related only to such  environmental  matters.  The finite funding of $26 million may be
      used to pay a portion of the $90  million,  which the  Company  had  accrued,  along with  previously  incurred  expenses  of the
      Company.  Essentially  all of the assets of the Trust were expended by the Trust in connection with the purchase of the insurance
      coverage and the finite funding and related expenses.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Because payments by the Trust for finite funding reduce cash required to be paid by the Company for the environmental sites for which
the Company has indemnification obligations, the Company recorded the finite funding in Investments
and other assets.  The finite funding amounts recorded were $25.3 million and $26 million at the end
of the first quarter 2003 and fiscal year 2002, respectively, with both amounts including $16.6 million recorded
in current assets.  At the end of the first quarter 2003, the Company had $136.4 million accrued to cover
potential indemnification obligations, compared to $138.1 million recorded at the end of fiscal year 2002.
Of the total amount accrued, $25.5 million was classified as current liabilities at the end of first quarter 2003 and at the end of
fiscal year 2002.  These amounts exclude possible insurance recoveries under policies that were in place
prior to recently purchased insurance policies and are determined on an undiscounted cash flow basis.
These estimated indemnification liabilities include expenses for the remediation of identified sites,
payments to third parties for claims and expenses (including product liability and toxic tort claims),
administrative expenses, and the expenses of on-going evaluations and litigation.  The Company expects a
significant portion of the accrued liabilities will be disbursed during the next 10 years.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|12
|--

---

| | In addition, the Company had
$15.1 million of receivables recorded in Other assets for future probable amounts to be received from insurance
companies and other responsible parties as of the end of first quarter 2003. At the end of fiscal year 2002, the Company had recorded
receivables of $20.6 million for future probable amounts to be received from insurance companies and other responsible parties, of
which $5.3 million was included in Other current assets with the remaining $15.3 million recorded in Other assets in the
Consolidated Balance Sheet as of fiscal year end 2002.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | The Company also has certain
indemnification obligations related to product liability and toxic tort claims, which might emanate out
of the 1988 agreement with Pneumo Abex.  The sites and product liability and toxic tort claims
included in the aggregate accrued liabilities the Company has recorded are described more fully in the
Companys Annual Report on Form 10-K for the fiscal year 2002.  No significant changes in the status
of those sites or claims occurred and no significant new sites or claims were discovered or made during
the first quarter of 2003.Although the Company has certain indemnification obligations for environmental liabilities at a number of other sites, including
      several superfund sites, it is not anticipated that the additional expense involved at any specific site would have a material
      effect on the Company.  In the case of some of the other sites, the volumetric contribution for which the Company has an
      obligation has in most cases been estimated and other large, financially viable parties are responsible for substantial portions
      of the remainder.  In the opinion of management, based upon information currently available, the ultimate resolution of these
      claims and litigation, including potential environmental exposures, and considering amounts already accrued, should not have a
      material effect on the Companys financial condition, although amounts recorded in a given period could be material to the
      results of operations or cash flows for that period.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Although the Company has certain indemnification obligations for environmental liabilities at a number of other sites, including
      several superfund sites, it is not anticipated that the additional expense involved at any specific site would have a material
      effect on the Company.  In the case of some of the other sites, the volumetric contribution for which the Company has an
      obligation has in most cases been estimated and other large, financially viable parties are responsible for substantial portions
      of the remainder.  In the opinion of management, based upon information currently available, the ultimate resolution of these
      claims and litigation, including potential environmental exposures, and considering amounts already accrued, should not have a
      material effect on the Companys financial condition, although amounts recorded in a given period could be material to the
      results of operations or cash flows for that period.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|13. | Segment Reporting
|--- | -----------------

| | The Company operates in
three geographic areas  the United States (U.S.), Central Europe and the Caribbean.  The Company does business in 18 states
      in the, and, outside the U.S., the Company does business in Poland, Hungary, the Czech Republic, Republic of Slovakia,
      Puerto Rico, Jamaica, Barbados, the Bahamas and Trinidad and Tobago.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | The following presents net sales
and operating income of the Companys geographic segments for the first quarter of 2003 and
      2002 (in millions):
| | ------------------------------------------------------------------------------------------------------------------------------------------------------

| |                | Net sales |       | Operating income
| | -------------- | --------- | ----- | ----------------
| |                |           |       |                 
| |                | 2003      |       | 2002            
| |                |           |       |                 
| |                |           |       |                 
| | U.S.           | $         | 590.1 |                 
| | Central Europe |           | 52.9  |                 
| | Caribbean      |           | 39.1  |                 
| |                |           |       |                 
| | Total          | $         | 682.1 |                 
| |                |           |       |                 

| | There were no material changes in
total assets by geographic segment since the end of fiscal year 2002.
| | -------------------------------------------------------------------------------------------------------

|14. | Related Party Transactions
|--- | --------------------------

| | The Company is the number-two
anchor bottler in the Pepsi system.  The Company manufactures, packages, sells and distributes carbonated and non-carbonated Pepsi-Cola beverages and a variety of
      other beverages in the United States, Central Europe and Caribbean.  The Company operates under exclusive franchise agreements
      with soft drink concentrate producers, including master bottling and fountain syrup agreements with PepsiCo, Inc. (PepsiCo)
      for the manufacture, packaging, sale and distribution of PepsiCo branded products.  PepsiCo holds a 39.9 percent equity interest
      in the Company.  See additional discussion of the Companys related party transactions in the Companys Annual Report on Form
      10-K for the fiscal year 2002.  There are similar agreements with Cadbury Schweppes and other brand owners.  The franchise
      agreements exist in perpetuity and contain operating and marketing commitments and conditions for termination.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|13
|--

---

|Item 2.      Management's Discussion and Analysis of
Financial Condition and Results of Operations.
|---------------------------------------------------------------------------------------------------

|CRITICAL ACCOUNTING POLICIES
|----------------------------

|The preparation of the Condensed Consolidated Financial Statements in conformity with accounting principles generally accepted in the
United States requires management to use estimates.  These estimates are made using managements best judgment and the information
available at the time these estimates are made, including the advice of outside experts.  For a better understanding of our
significant accounting policies used in preparation of the Condensed Consolidated Financial Statements, please refer to our Annual
Report on Form 10-K for the fiscal year 2002.  We focus your attention on the following
critical accounting policies:
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Goodwill Impairment.  Goodwill is tested for impairment at least annually, using
a two-step approach at the reporting unit level:  U.S., Central Europe and the Caribbean.  First, we
estimate the fair value of the reporting units primarily using discounted estimated future cash flows.  If
the carrying value exceeds the fair value of the reporting unit, the second step of the goodwill impairment
test is performed to measure the amount of the potential loss.  Goodwill impairment is measured by
comparing the implied fair value of goodwill with its carrying amount.  We will estimate the
fair value of all assets in determining the implied fair value of goodwill.  The impairment
evaluation requires the use of considerable management judgment to determine the fair value of the
reporting units using discounted future cash flows, including estimates and assumptions regarding
amount and timing of cash flows, cost of capital and growth rates.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Environmental Liabilities.  We continue to be subject to certain indemnification
obligations under agreements related to previously sold subsidiaries, including potential environmental
liabilities (see Environmental and Other Commitments and Contingencies note to the Condensed
Consolidated Financial Statements).  We have recorded our best estimate of
our probable liability under those indemnification obligations, with the assistance of outside consultants
and other professionals.  Such estimates and the recorded liabilities are subject to various factors,
including possible insurance recoveries, the allocation of liabilities among other potentially responsible
parties, the advancement of technology for means of remediation, possible changes in the scope of work at
the contaminated sites, as well as possible changes in related laws, regulations, and agency requirements.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Income Taxes.  Our effective income tax rate and the tax bases of our assets and
liabilities reflect managements best estimate of the outcome of future tax audits.  We have
established valuation allowances using managements best judgment where expected results do
not support the realization of deferred tax assets.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Bottler Incentives.  Certain bottler incentives are earned only if a
specified level of annual sales volume growth, or growth index, is achieved.  We record such bottler
incentives during the interim periods based on our growth index achieved on a year-to-date basis compared
to our targets or specified levels of growth indices.  The amounts are recorded as a reduction of cost of goods sold based on the actual sales volume
during the interim period.  If actual sales volume
differs from management estimates, gross margin and operating income could be adversely affected.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Customer discounts and allowances.  Certain customer discounts and allowances are earned and payable to customers if a specified level of annual sales volume is met.  We
record such customer discounts and allowances based on the estimated and probable sales volume for the annual period.  The amounts are
recorded as a reduction of net sales based on the actual customers sales volume during the interim period.  If actual annual sales
volume differs from management estimates, gross margin and operating income could be adversely affected.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|14
|--

---

|RESULTS OF OPERATIONS2003 FIRST QUARTER COMPARED WITH 2002 FIRST QUARTER
|------------------------------------------------------------------------

|In the discussions of our results of operations below, the number of cases sold is referred
to as volume.  Net pricing is net sales
divided by the number of cases and gallons sold for our core businesses, which include bottles and cans (including vending bottles
and cans) as well as food service.  Changes in net pricing include the impact of sales price (or rate) changes, as well as the impact
of brand, package and geographic mix.  Net pricing and reported volume amounts exclude contract, commissary, private label,
concentrate, and vending (other than bottles and cans) revenue and volume.  Contract sales represent sales of manufactured product to
other franchise bottlers and typically decline as excess manufacturing capacity is utilized.  Cost of goods sold per unit is the cost
of goods sold for our core businesses divided by the related number of cases and gallons sold.
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Our business is highly seasonal; accordingly, the operating results of any individual quarter may not be indicative of a full years
operating results.
|-------------------------------------------------------------------------------------------------------------------------------------------------------

|In addition, the discussion that follows includes both reported results, as well as
adjusted comparison results, which assume that EITF 02-16
had been in effect during the first quarter of 2002.  See the Significant Accounting Policies
note to the Condensed Consolidated
Financial Statements for the adjustments and further discussion of the impact of EITF 02-16.
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Volume
|------

|First quarter 2003 total volume decreased 8.8 percent, which included volume declines in the
U.S. of 7.4 percent and 18 percent in
Central Europe, offset by an increase in Caribbean volume of 3.5 percent.  The decrease in volumes in the first quarter was mainly
due to the quarterly shift in the timing of the Easter holiday, the lapping of strong volumes from product innovation last year,
continued softness in the small format and single serve volumes, and consumers initial reaction to our effort to
maintain pricing discipline in
the U.S. markets.
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|The decline in the U.S. volume of 7.4 percent in the first quarter of 2003 reflected the later timing of the Easter holiday, which
accounted for approximately 1.5 percent of the decline, the lapping of strong volume driven by product innovation in the first quarter of
last year, as well as the initial effect on consumer demand of the pricing increases.  We experienced softness across all
channels, including continued volume declines in the small format channel.  Trademark Pepsi and trademark Mountain Dew, which account
for nearly 80 percent of total volume, decreased 11 and 9 percent, respectively.   These declines were offset, in part, by a nearly
20 percent increase in Aquafina, and a 1.2 percent growth in flavored carbonated soft drinks, driven mainly by the continued successful launch
of Sierra Mist.
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|15
|--

---

|Total volume in Central Europe decreased 18 percent across all brand categories in the first quarter of 2003, driven mainly
by the timing of the Easter holiday (which contributed 4.5 points to the decline), poor weather conditions, and continued
softness in the retail and consumer products industry.  Central Europe continued the December 2002 introduction and rollout of
Tropicana and Gatorade, and we anticipate that this volume will continue to increase during the year.
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Volumes in the Caribbean increased 3.5 percent compared to the same period last year primarily reflecting
improvements in Puerto Rico.
|--------------------------------------------------------------------------------------------------------------------------------------

|Net Sales
|---------

|Net sales decreased $48.3 million, or 6.6 percent, to $682.1 million in the first quarter of
2003 compared to $730.4 million
the first quarter of 2002.  The adoption
of EITF 02-16 in the first quarter of 2003 contributed $21.8 million to the reduction in net sales by requiring the reclassification
of certain bottler incentives (marketing support programs) from net sales to cost of goods sold.  On a comparable
basis, assuming that EITF 02-16 had been in effect during 2002, net sales decreased $26.5 million, or 3.7 percent, in the first quarter of 2003, compared to the prior year, primarily reflecting decreased volume in both the U.S. and Central Europe markets offset, in part, by increased net
pricing in the U.S., increased volumes in the Caribbean, and favorable foreign currency translations in Central Europe.
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|U.S. net sales for the first quarter of 2003, decreased $44.4 million to $590.1 million from
$634.5 million in the prior year. On a comparable basis, assuming that EITF 02-16 had been in effect during
2002,  net sales decreased $22.6 million.  The decline
in U.S. net sales was the result of lower volumes, which were negatively impacted by price increases that were taken during the first
quarter of 2003, the later timing of the Easter holiday, and strong new product growth present in the first quarter of 2002, as discussed
above.   The impact of the volume decline in the first quarter of 2003 was offset, in part, by a 3.1 percent increase in net
pricing.  The improvement in net pricing was driven by price increases of 1.5 percent and package mix contribution of 1.6 percent.
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|The decline in Central Europe net sales of $4.7 million, or 8.2 percent to $52.9 million in the first quarter of 2003 from
$57.6 million in the prior year resulted from an 18 percent decline in volume offset, in part, by the impact of favorable foreign
exchange rates and a slight increase in net pricing.  The favorable foreign exchange rates contributed approximately $7 million to
Central Europes net sales in the first quarter of 2003, compared to the prior year.  Net pricing increased
approximately 0.2 percent, led by increases in Hungary and offset, in part, by declines in Poland.
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Caribbean net sales increased 2.1 percent in the first quarter of 2003 to $39.1 million from $38.3 million in the prior year
first quarter.  The increase in net sales resulted from volume growth of 3.5 percent reflecting primarily
the continued operational improvements in Puerto
Rico, offset, in part, by a slight decline in the net pricing of fountain product.
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Cost of Goods Sold
|------------------

|Cost of goods sold decreased $46.5 million, or 10.5 percent, to $396.6 million in the first quarter of 2003 from $443.1 million in
the prior year.  Assuming that EITF 02-16 had been in effect during 2002, cost of goods sold decreased $15.3 million, or 3.7
percent.
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|In the U.S., cost of goods sold decreased $42.8 million, to $335.6 million in the first quarter of 2003 from $378.4 million
in the prior year.  On a comparable basis, assuming that EITF 02-16 had been in effect during 2002, costs of goods sold
decreased $12.5 million, or 3.6 percent.   The decrease in cost of goods sold can be attributed primarily to the decline in U.S.
volume of 7.4 percent, offset, in part, by a 3 percent increase in the cost of goods sold per unit.  The increase in cost of goods sold
per unit in the U.S. reflected higher concentrate costs as well as increases in other ingredient and packaging costs associated with
changes in the mix of products sold.  Concentrate costs in 2003 will continue to be higher, as PepsiCo concentrate prices increased
by approximately 2 percent, effective for one year, beginning February 2003.
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|16
|--

---

|In Central Europe, cost of goods sold decreased $5 million, or 13.9 percent, to $30.9 million in the first quarter of 2003,
compared to $35.9 million in the prior year.  Assuming that EITF 02-16 had been in effect during 2002, Central Europe cost
of goods sold declined $4 million in the first quarter of 2003, compared to the prior year.  Cost of goods sold
decreased mainly due to the decline in volume of 18 percent, offset, in part, by the unfavorable impact of foreign currency
translations, which added approximately $3.4 million to costs as measured in U.S. dollars.
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|In the Caribbean, cost of goods sold increased $1.3 million, or 4.5 percent, to $30.1 million in the first quarter of 2003,
compared to $28.8 million in the first quarter of 2002, driven mainly by the increase in volume of 3.5 percent.
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Selling, Delivery and Administrative
                Expenses
|-------------------------------------------------------------

|In the first quarter of 2003, SD&A expenses increased $24.1 million, or 10.6 percent, to $252.4 million from $228.3 million
in the comparable period of the previous year.  SD&A expenses as a percentage of net sales increased to 37 percent in the first
quarter of 2003 from 31.3 percent in the first quarter of 2002.  On a comparable basis, assuming that EITF 02-16 had been in effect
in 2002, SD&A increased
$14.7 million, or 6.2 percent and, as a percentage of net sales, SD&A expenses increased to 37 percent in the first quarter of 2003,
compared to 33.5 percent in the prior year first quarter.  The increase in SD&A expenses was primarily attributed to the U.S.
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|In the U.S., SD&A expenses increased $22.4 million to $208.5 million in the first quarter of 2003, compared to $186.1 million in the
prior year first quarter.  On a comparable basis, assuming that EITF 02-16 had been in effect in 2002, SD&A expenses increased $14
million or 7.2 percent.  As a percentage of net sales and on a comparable basis, SD&A expenses increased to approximately 35.3 percent,
compared to 31.7 percent.  The increase in SD&A expenses was attributed to increased fuel and insurance costs, compensation and
benefit costs and depreciation expense.
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|In Central Europe, SD&A expenses increased $2.3 million, or 7.6 percent, to
$32.6 million from $30.3 million.  Excluding the $2.9 million unfavorable impact of foreign
currency translation, SD&A expenses declined $0.6 million in the first quarter of 2003, compared to the prior year first quarter.
SD&A expenses in the Caribbean decreased $0.6 million to $11.3 million in the first quarter of 2003, and improved as a percentage of
net sales.
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Special Charges
|---------------

|In the first quarter of 2003, we recorded special charges of $6.3 million, representing special charges of $5.8 million in the U.S. and
$0.5 million in Central Europe.  The U.S. special charge of $5.8 million ($3.6 million after taxes) consisted mainly of severance
related costs associated with our announced reduction in our U.S. workforce in the first quarter of 2003.
The Central Europe special charge of $0.5 million ($0.3 million after tax) consisted mainly of asset write-downs,
related to the modification of the distribution method in Poland, the Czech Republic and Republic of Slovakia.
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Operating Income
|----------------

|Operating income decreased $32.2 million, or 54.7 percent, to $26.7 million in the first quarter of 2003, compared to $58.9 million
in the prior year, driven mainly by the decrease in operating income in the U.S. of $29.9 million.  The U.S. operating
income in the first quarter of 2003 included a special charge of $5.8 million related to the reduction in the U.S. workforce.  The
remaining decline in operating income in the U.S. was attributed to the reduction in gross margin due to volume declines,
as well as an increase in SD&A expenses as a percentage of net sales.
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Operating losses in Central Europe increased $2.4 million to $11.1 million in the first quarter of 2003, compared to $8.7 million in
the prior year, due mainly to volume declines, the unfavorable impact of foreign currency translations of approximately
$0.7 million, and the special charge of $0.5 million recorded in the first quarter of 2003.  Operating losses in
the Caribbean of $2.3 million in the first quarter of 2003 was comparable to the operating losses of $2.4
million in the prior year.
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|17
|--

---

|Interest and Other Expenses
|---------------------------

|Net interest expense increased $1 million in the first quarter of 2003 to $19.2 million,
compared to $18.2 million in the prior year
first quarter.  This increase principally was due to a loss on the early extinguishment of debt of $8.8 million recorded in the first
quarter of 2003, offset, in part, by a $6.8 million increase in interest income due to the favorable resolution of a tax refund case
related to the ESOP.  See the Debt and Income taxes notes to the Condensed
Consolidated Financial Statements for further
discussion.
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|We recorded other expense of $2.3 million in the first quarter of 2003 compared to other expense of $2.4 million reported in the
first quarter of 2002.
|-------------------------------------------------------------------------------------------------------------------------------------------------------

|Income Taxes
|------------

|The effective income tax rate, which is income tax expense expressed as a percentage of income from continuing operations before
income taxes, was 5.8 percent for the first quarter of 2003.   Excluding the additional tax accruals recorded of $4.3 million, as
well as the tax benefit recorded of $6 million related to the favorable ESOP tax settlement, the effective tax rate for the first
quarter of 2003 was 38.5 percent, compared to 39 percent in the first quarter of 2002. See the Income taxes note to the
Condensed Consolidated Financial Statements for further discussion of the significant items recorded in Income taxes.
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Net Income
|----------

|Net income decreased $18.5 million to $4.9 million in the first quarter of 2003, compared to $23.4 million in the first quarter of
2002.  The decrease in net income primarily reflected the decline in the operating performance of the U.S. markets, as well as the
special charges recorded in the first quarter of 2003 of $6.3 million.  See the previously discussed additional factors impacting net
income.
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|LIQUIDITY AND CAPITAL RESOURCES
|-------------------------------

|Net cash provided by operating activities increased by $26.1 million to $27.0 million in the first quarter of 2003, due primarily to
the decrease in receivables in the first quarter of 2003, compared to the first quarter of 2002.
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Investing activities in the first quarter of 2003 include capital investments of $36.0 million, compared to capital investments of $50.5
million in the first quarter of 2002.   The decline in capital expenditures was primarily due to planned lower spending in machinery
and equipment and vending.  We expect to spend approximately $185 million in 2003 for our capital projects.
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Our total debt increased $40.4 million to $1,424.2 million at the end of the first quarter
of 2003, from $1,383.8 million at the end of fiscal year 2002.   In the first quarter of 2003, we
issued $150 million of notes due in March 2013 with a coupon rate of 4.5 percent.  Net proceeds from
these notes were $146.3 million, which included a discount and issuance costs totaling $2.6 million, and a
treasury rate lock settlement payment of $1.1 million.  The proceeds were used to redeem $150 million
of notes issued in March 2001.  In February 2003, the investors of the $150 million of notes issued in
March 2001 notified us that they wanted to exercise their option to purchase and remarket the notes
pursuant to the remarketing agreement, unless we elected to redeem the notes.  In March 2003, we
redeemed the notes pursuant to the agreement.  We paid approximately $164.5 million for the fair value
of the debt to be extinguished, net of the reverse treasury rate lock settlement of $3.2 million.  In addition,
we repaid
$125 million of 7.25 percent
notes that came due during the first quarter of 2003.  During
the first quarter of 2003, we repurchased approximately 4.3 million shares of our common stock for
$56.0 million.  We had no purchases of treasury stock in the prior year first quarter.  The issuance of common stock from treasury
shares for the exercise of stock options resulted in cash inflows of $0.3 million in the first quarter of
2003, compared to $1.1 million in the first quarter of 2002.
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|18
|--

---

|We have a revolving credit agreement with maximum borrowings of $500 million, which acts as
a back-up for our $500 million
commercial paper program; accordingly, we have a total of $500 million available under the commercial paper program and revolving
credit facility combined.  Total commercial paper borrowings were $181 million at the end of the first quarter of 2003, compared to
borrowings of $292 million at the end of the first quarter of 2002.  See the Annual Report on Form 10-K from
fiscal year 2002 for a summary of our contractual obligations as of the end of fiscal year 2002.  There were no
significant changes in the first quarter of 2003.  We believe that with our existing operating cash flows,
available lines of credit, and the potential for additional debt and equity offerings, we will have sufficient resources to fund our
future growth and expansion.
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|RELATED PARTY TRANSACTIONS
|--------------------------

|We purchase concentrate from PepsiCo to be used in the production of Pepsi carbonated soft drinks and other non-alcoholic beverages.
PepsiCo also provides us with various forms of bottler incentives (marketing support programs) to promote Pepsis brands.  These
bottler incentives cover a variety of initiatives, including marketplace support, equipment-related programs, and shared media and
advertising support, and are recorded pursuant to EITF 02-16.  See the Significant Accounting
Policies note to the Condensed
Consolidated Financial Statements for further discussion of bottler incentives.  There are no conditions or requirements, which could
result in the repayment of any support payments received by us.
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|We are a licensed producer and distributor of Pepsi carbonated soft drinks and other non-alcoholic beverages.  We purchase
concentrate from PepsiCo to be used in the production of these carbonated soft drinks and other non-alcoholic beverages.
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|We manufacture and distribute fountain products and provide fountain equipment service to PepsiCo customers in certain territories
in accordance with various agreements.  There are other products that we produce and/or distribute through various arrangements with
PepsiCo or partners of PepsiCo.   We also purchase finished beverage products from PepsiCo and certain of its affiliates including
tea, concentrate and finished beverage products from a Pepsi/Lipton partnership, as well as finished beverage products from a
Pepsi/Starbucks partnership.
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|In addition, we have entered into various transactions with Pohlad Companies.  Robert C. Pohlad, our Chairman and Chief Executive
Officer, is the President and owner of approximately 33 percent of the capital stock of Pohlad Companies.
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|See the Annual Report on Form 10-K for fiscal year 2002 for further discussion of related party transactions.
|-------------------------------------------------------------------------------------------------------------

|FORWARD-LOOKING STATEMENTS
|--------------------------

|This quarterly report on Form 10-Q contains certain forward-looking statements of expected future developments, as defined in the
Private Securities Litigation Reform Act of 1995.  The forward-looking statements in this Form 10-Q refer to the expectations
regarding continuing operating improvement and other matters.  These forward-looking statements reflect our expectations and are
based on currently available data; however, actual results are subject to future risks and uncertainties, which could materially
affect actual performance.  Risks and uncertainties that could affect such future performance include, but are not limited to, the
following:  competition, including product and pricing pressures; changing trends in consumer tastes; changes in the Companys
relationship and/or support programs with PepsiCo and other brand owners; market acceptance of new product offerings; weather
conditions; cost and availability of raw materials; availability of capital; labor and employee benefit costs; unfavorable interest
rate and currency fluctuations; costs of legal proceedings; outcomes of environmental claims and litigation; and general economic,
business and political conditions in the countries and territories where the Company operates.
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|These events and uncertainties are difficult or impossible to predict accurately and many are
beyond our control.  We assume no obligation to publicly release the result of any
revisions that may be made to any forward-looking statements to reflect events or circumstances after the
date of such statements or to reflect the occurrence of anticipated or unanticipated events.
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|19
|--

---

|Item 3.      Quantitative and Qualitative Disclosures
About Market Risk.
|------------------------------------------------------------------------

|We are subject to various market risks, including risks
from changes in commodity prices, interest rates and currency
exchange rates.
|-------------------------------------------------------------------------------------------------------------------------------------

|Commodity Prices
|----------------

|The risk from commodity price changes relates to our ability to
recover higher product costs through price increases to customers,
which may be limited due to the competitive pricing environment that exists in the soft drink business.
We use derivative financial instruments
to hedge price fluctuations for a portion of our aluminum requirements over a specified period of time.
Because of the high
correlation between commodity prices and our contractual cost of these products, we consider these hedges
to be highly effective.  As
of the end of the first quarter of 2003, we hedged a portion of our anticipated aluminum can purchases through November 2004.
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Interest Rates
|--------------

|In the first quarter of 2003, the risk from changes in interest rates was not material to our operations because a significant
portion of our debt issues represented fixed rate obligations.  Our floating rate exposure relates to changes in the six month LIBOR
rate and the overnight Federal Funds rate.  Assuming consistent levels of floating rate debt with those held at the end of the first
quarter of 2003, a 50 basis point (0.5 percent) change in each of these rates would not have had a significant impact on our first
quarter 2003 interest expense.  We have entered into interest rate swaps to convert a portion of our fixed rate debt to floating rate
debt.  We had cash equivalents throughout the first quarter of 2003, principally invested in money market funds and commercial paper,
which were most closely tied to overnight Federal Funds rates.  Assuming a change of 50 basis points in the rate of interest
associated with our cash equivalents at the end of the first quarter of 2003, interest income would not have changed by a significant
amount.
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Currency Exchange Rates
|-----------------------

|Because we operate in international franchise territories, we are
subject to exposure resulting from changes in currency exchange rates.  Currency exchange rates are
influenced by a variety of economic factors including local inflation, growth, interest rates and
governmental actions, as well as other factors.  We currently do not hedge the translation risks of investments in our international
operations.  Any positive cash flows generated by international operations have been reinvested in the operations, or used to repay
intercompany loans.
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|International operations, based on net sales, represented approximately 13.5 percent of our total operations in the first quarter of
2003.  A significant portion of the net sales in the Caribbean markets, specifically Puerto Rico, are denominated in U.S. dollars,
which is Puerto Ricos functional currency.  Changes in currency exchange rates impact the translation of the results of certain international
operations from their local currencies into U.S. dollars.  If the currency exchange rates had changed by five percent in the first
quarter of 2003, we estimate the impact on reported operating income would not have been significant.  Our estimate reflects the fact
that a portion of the international operations costs are denominated in U.S. dollars, including concentrate purchases.  This estimate
does not take into account the possibility that rates can move in opposite directions and that gains in one category may or may not
be offset by losses from another category.
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|20
|--

---

|Item 4.      Controls and Procedures.
|-------------------------------------

|We maintain a system of disclosure controls and procedures that is designed to provide reasonable assurance that information, which
is required to be disclosed, is accumulated and communicated to management timely.  Within the 90 days prior to the date of this
report, the Company carried out an evaluation, under the supervision and with the participation of our management,
including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the
Company's disclosure controls and procedures pursuant to Exchange Act Rule 13a-14. Based upon that evaluation, the Chief Executive
Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective in timely alerting
them to material information relating to us required to be included in our periodic
SEC filings.
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|There were no significant changes in our internal controls or in other factors that could significantly affect these internal
controls subsequent to the date of our most recent evaluation.
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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

|Item 1.      Legal Proceedings.
|-------------------------------

|No material changes to be reported this quarter.
|------------------------------------------------

|Item 6.      Exhibits and Reports on Form 8-K
|---------------------------------------------

|(a).      Exhibits.
|-------------------

|See Exhibit Index.
|--------------------

|(b).      Reports on Form 8-K.
|------------------------------

|On February 27, 2003, the Company filed a Current Report with regards to the Companys
press release
                 
  dated January 28, 2003, PepsiAmericas' Reported Diluted Earnings Per Share Consistent
with Previously                 
  Revised Guidance.
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|21
|--

---

|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.
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | PEPSIAMERICAS, INC.
| |  | -------------------

|Dated: | May 12, 2003 | By: | /s/ G. MICHAEL DURKIN JR.                                        
|------ | ------------ | --- | -----------------------------------------------------------------
|       |              |     |                                                                  
|       |              |     | G. Michael Durkin Jr.                                            
|       |              |     | Senior Vice President
                and Chief Financial Officer
|       |              |     | (As Chief Accounting
                Officer and Duly            
|       |              |     | Authorized Officer
                of PepsiAmericas, Inc.)       

|22
|--

---

|CERTIFICATIONS
|--------------

|CHIEF EXECUTIVE OFFICER CERTIFICATION
        PURSUANT TO RULE 13a-14
|---------------------------------------------------------------------

I, Robert C. Pohlad, Chairman of the Board and Chief Executive Officer of PepsiAmericas, Inc., certify that:

| | 1. | I have reviewed this quarterly
report on Form 10-Q of
        PepsiAmericas, Inc. for the quarter ended March 29, 2003;
| | -- | -----------------------------------------------------------------------------------------------------------------------

| | 2. | Based on my knowledge, this quarterly report
does not contain any untrue statements 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 functions):
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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

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

| | 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.
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Dated: | May 12, 2003 | By: | /s/ ROBERT C. POHLAD                                             
|------ | ------------ | --- | -----------------------------------------------------------------
|       |              |     |                                                                  
|       |              |     | Robert C. Pohlad                                                 
|       |              |     | Chairman of the Board and
                Chief Executive Officer

|23
|--

---

|CHIEF FINANCIAL OFFICER CERTIFICATION
        PURSUANT TO RULE 13a-14
|---------------------------------------------------------------------

I, G. Michael Durkin Jr., Senior Vice President and Chief Financial Officer of PepsiAmericas, Inc.,
certify that:

| | 1. | I have reviewed this quarterly report on Form 10-Q of
        PepsiAmericas, Inc. for the quarter ended March 29, 2003;
| | -- | -----------------------------------------------------------------------------------------------------------------------

| | 2. | Based on my knowledge, this quarterly report
does not contain any untrue statements 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 functions):
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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

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

| | 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.
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Dated: | May 12, 2003 | By: | /s/ G. MICHAEL DURKIN JR.                                        
|------ | ------------ | --- | -----------------------------------------------------------------
|       |              |     |                                                                  
|       |              |     | G. Michael Durkin Jr.                                            
|       |              |     | Senior Vice President
                and Chief Financial Officer

|24
|--

---

|EXHIBIT INDEX
|-------------

|ExhibitNumber | Description of Exhibit
|------------- | ----------------------

|99.1 | Chief Executive Officer
        Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
|---- | -------------------------------------------------------------------------------------------------------------------------------------------------------

|99.2 | Chief Financial Officer
        Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
|---- | -------------------------------------------------------------------------------------------------------------------------------------------------------

|25
|--

---