ItemTable 1. Financial Statements Page ---- Eagle Family Foods, Inc. Eagle Family Foods, Inc. Statements of Operations and Comprehensive Income (Loss) for the thirteen week periods ended September 29, 2001 and September 30, 2000...................................................... 3 Eagle Family Foods, Inc. Balance Sheets as of September 29, 2001 and June 30, 2001........................... 4 Eagle Family Foods, Inc. Statements of Cash Flows for the thirteen week periods ended September 29, 2001 and September 30, 2000....................................................................................... 5 Eagle Family Foods, Inc. Statement of Changes in Stockholder's Equity for the thirteen week period ended September 29, 2001..................................................................................... 6 Eagle Family Foods Holdings, Inc. Eagle Family Foods Holdings, Inc. Consolidated Statements of Operations and Comprehensive Income (Loss) for the thirteen week periods ended September 29, 2001 and September 30, 2000................................ 7 Eagle Family Foods Holdings, Inc. Consolidated Balance Sheets as of September 29, 2001 and June 30, 2001..... 8 Eagle Family Foods Holdings, Inc. Consolidated Statements of Cash Flows for the thirteen week periods ended September 29, 2001 and September 30, 2000.............................................................. 9 Eagle Family Foods Holdings, Inc. Consolidated Statement of Changes in Stockholders' Deficit for the thirteen week period ended September 29, 2001................................................................ 10 Notes to the Financial Statements............................................................................ 11 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations .............. 15 Item 3. Quantitative and Qualitative Disclosures About Market Risk.......................................... 19 Part II - Other Information Item 6. Exhibits and Reports on Form 8-K.................................................................... 20Contents

~~Thirteen~~UNITED ~~Week~~STATES Period Ended September 29, September 30, 2001 2000 ------------- ------------- Net sales...................................................... $ 48,208 $ 51,232 Cost of goods sold............................................. 23,837 23,942 ------------- ------------- Gross margin................................................ 24,371 27,290 Distribution expense........................................... 3,381 3,375 Marketing expense.............................................. 10,109 12,109 General and administrative expense............................. 2,735 3,481 Amortization of intangibles.................................... 2,523 2,788 Gain on sale of product lines, net of reorganization charges... (18,722) -- ------------- ------------- Operating income............................................ 24,345 5,537 Interest expense, net.......................................... 7,367 8,657 ------------- ------------- Income (loss) before income taxes........................... 16,978 (3,120) Income tax (benefit) expense................................... 6,311 (1,140) ------------- ------------- Net income (loss)........................................... $ 10,667 $ (1,980) ============= ============= Other comprehensive income (loss): Cumulative effect of accounting change (net of tax of $741)........................................... -- 1,262 Change in fair value of financial derivatives (net of tax benefit of $381)............................... -- (649) Reclassification to interest expense (net of tax benefit of $29)....................................... (50) -- Foreign translation adjustment.............................. (14) (22) ------------- ------------- Comprehensive income (loss)................................. $ 10,603 $ (1,389) ============= =============

~~September~~SECURITIES ~~29,~~AND ~~June~~EXCHANGE ~~30,~~COMMISSION 2001 2001 ------------- ------------- Assets (Unaudited) Current assets Cash and cash equivalents..................................................... $ 2,459 $ 1,064 Accounts receivable, net...................................................... 17,036 14,334 Inventories................................................................... 34,637 36,929 Other current assets.......................................................... 722 1,487 Intercompany receivable....................................................... 1,382 423 ------------- ------------- Total current assets........................................................ 56,236 54,237 Property and equipment, net...................................................... 24,250 31,014 Notes receivable from related parties ........................................... -- 339 Intangibles, net................................................................. 168,358 260,597 Deferred income taxes............................................................ 27,626 33,889 Other non-current assets......................................................... 7,239 7,470 ------------- ------------- Total assets .................................................................... $ 283,709 $ 387,546 ============= ============= Liabilities and Stockholder's Equity Current liabilities Current portion of long-term debt............................................. $ -- $ 750 Accounts payable.............................................................. 7,476 7,021 Other accrued liabilities..................................................... 11,997 3,954 Accrued interest.............................................................. 2,570 8,508 ------------- ------------- Total current liabilities................................................... 22,043 20,233 Long-term debt................................................................... 216,500 332,750 Commitments and contingencies Stockholder's equity Common stock, $0.01 par value, 250,000 shares authorized, 10,000 shares issued and outstanding...................................................... 1 1 Additional paid-in capital.................................................... 92,500 92,500 Accumulated deficit........................................................... (47,306) (57,973) Accumulated other comprehensive income (loss)................................. (29) 35 ------------- ------------- Total stockholder's equity.................................................. 45,166 34,563 ------------- ------------- Total liabilities and stockholder's equity....................................... $ 283,709 $ 387,546 ============= =============

~~Thirteen Week Period Ended September 29~~Washington, ~~September 30, 2001 2000 ------------- ------------- Cash flows from (used in) operating activities: Net income (loss)~~D.C.~~...............................................................~~ $20549 10,667 $ (1,980) Adjustments to reconcile net loss to net cash from (used in) operating activities: Depreciation and amortization................................................... 4,128 4,292 Amortization of deferred financing costs........................................ 807 470 Loss on retirement of fixed assets............................................. -- 5 Deferred taxes.................................................................. 6,263 (797) Gain on divestiture............................................................. (18,722) -- Net change in assets and liabilities: Accounts receivable, net........................................................ (2,702) (5,714) Inventories..................................................................... (688) 156 Accounts payable................................................................ 455 (2,871) Other assets.................................................................... (365) (1,861) Other liabilities............................................................... (9,221) (3,165) ------------- ------------- Cash used in operating activities.................................................... (9,378) (11,465) Cash from (used in) investing activities: Capital expenditures.............................................................. (90) (410) Proceeds from sale of assets...................................................... 18 -- Proceeds from sale of business.................................................... 128,425 -- ------------- ------------- Cash from (used in) investing activities.......................................... 128,353 (410) Cash from (used in) financing activities: Payment under term loan facility.................................................. (118,000) (250) Borrowings under revolving credit facility........................................ 13,800 18,000 Other financing costs............................................................. (580) -- Payments under revolving credit facility.......................................... (12,800) (6,500) ------------- ------------- Cash from (used in) financing activities.......................................... (117,580) 11,250 Increase (decrease) in cash and cash equivalents.................................... 1,395 (625) Cash and cash equivalents at beginning of period..................................... 1,064 1,197 ------------- ------------- Cash and cash equivalents at end of period........................................... $ 2,459 $ 572 ============= =============

~~Accumulated~~FORM Additional Other Common Paid - Accumulated Comprehensive Stock In Capital Deficit Income (Loss) Total ------------ ---------- --------------- ----------------- --------------- Balance, June 30, 2001............... $ 1 $ 92,500 $ (57,973) $ 35 $ 34,563 Net income........................... -- -- 10~~,667~~ -- 10,667 Other comprehensive income (loss): Change in fair value of financial derivatives.................... -- -- -- (50) (50) Foreign translation adjustment..... -- -- -- (14) (14) ------------ ---------- --------------- ----------------- --------------- Balance, September 29, 2001.......... $ 1 $ 92,500 $ (47,306) $ (29) $ 45,166 ============ ========== =============== ================= ===============Q

Thirteen Week Period Ended September 29, September 30, 2001 2000 ------------- ------------- Net sales............................................................ $ 48,208 $ 51,232 Cost of goods sold................................................... 23,837 23,942 ------------- ------------- Gross margin...................................................... 24,371 27,290 Distribution expense................................................. 3,381 3,375 Marketing expense.................................................... 10,109 12,109 General and administrative expense................................... 2,705 3,483 Amortization of intangibles.......................................... 2,523 2,788 Gain on sale of product lines, net of reorganization charges......... (~~18,722)~~Mark -- ------------- ------------- Operating income.................................................. 24,375 5,535 Interest expense, net................................................ 7,367 8,657 ------------- ------------- Income (lossOne) before income taxes................................. 17,008 (3,122) Income tax (benefit) expense ........................................ 6,311 (1,140) ------------- ------------- Net income (loss)................................................. $ 10,697 $ (1,982) ============= ============= Other comprehensive income (loss): Cumulative effect of accounting change (net of tax of $741).......................................................... -- 1,262 Change in fair value of financial derivatives (net of tax benefit of $381)........................................... -- (649) Reclassafication to interest expense (net of tax benefit of $29)........................................................... (50) -- Foreign translation adjustment.................................... (14) (22) ------------- ------------- Comprehensive income (loss)....................................... $ 10,633 $ (1,391) ============= =============

~~September~~x ~~29,~~QUARTERLY ~~June~~REPORT ~~30,~~PURSUANT ~~2001~~TO ~~2001~~SECTION ~~-------------~~13 ~~-------------~~OR ~~Assets~~ 15(~~unaudited~~d) ~~Current~~OF assets Cash and cash equivalents............................................................. $ 2,459 $ 1,064 Accounts receivable, net.............................................................. 17,036 14,334 Inventories........................................................................... 34,637 36,929 Other current assets.................................................................. 722 1,487 ------------- ------------- Total current assets................................................................ 54,854 53,814 Property and equipment, net............................................................. 24,250 31,014 Intangibles, net........................................................................ 168,358 260,597 Deferred income taxes................................................................... 27,626 33,889 Other non-current assets................................................................ 7,239 7,470 ------------- ------------- Total assets............................................................................ $ 282,327 $ 386,784 ============= ============= Liabilities and Stockholders' Deficit Current liabilities Current portion of long-term debt..................................................... $ -- $ 750 Accounts payable...................................................................... 7,476 7,021 Other accrued liabilities............................................................. 11,997 3,954 Accrued interest...................................................................... 2,570 8,508 ------------- ------------- Total current liabilities........................................................... 22,043 20,233 Long-term debt.......................................................................... 216,500 332,750 Commitments and contingencies Redeemable preferred stock, 1,000,000 shares authorized: Series A preferred stock, $100 stated value, 816,750 shares issued and outstanding, at redemption value.................................................... 116,844 114,162 Treasury stock, 10,962 and 3,438 shares, respectively, at cost........................ (1,389) (423) Subscription receivable............................................................... -- (333) ------------- ------------- 115,455 113,406 Series B preferred stock, $100,000 stated value, 99 shares issued and outstanding, at redemption value.................................................... 12,047 11,757 ------------- ------------- Total redeemable preferred stock.................................................... 127,502 125,163 Stockholders' deficit Common stock $0.01 par value, 1,200,000 shares authorized, 1,031,382 and 1,116,704 shares issued and outstanding, respectively........................... 10 11 Additional paid-in capital............................................................ 958 1,001 Accumulated deficit................................................................... (84,657) (92,388) Accumulated other comprehensive income (loss)......................................... (29) 35 Other................................................................................. -- (21) ------------- ------------- Total stockholders' deficit......................................................... (83,718) (91,362) ------------- ------------- Total liabilities and stockholders' deficit............................................. $ 282,327 $ 386,784 ============= =============THE

~~Thirteen~~ SECURITIES ~~Week~~EXCHANGE ~~Period~~ACT ~~Ended~~OF ~~September~~1934 29, September 30, 2001 2000 ---------------- -------------- Cash flows from (used in) operating activities: Net income (loss)................................................................... $ 10,697 $ (1,982) Adjustments to reconcile net loss to net cash from (used in) operating activities: Depreciation and amortization..................................................... 4,098 4,294 Amortization of deferred financing costs.......................................... 807 470 Loss on retirement of fixed assets................................................ -- 5 Deferred taxes.................................................................... 6,263 (797) Gain on divestiture............................................................... (18,722) -- Net change in assets and liabilities: Accounts receivable, net.......................................................... (2,702) (5,714) Inventories....................................................................... (688) 156 Accounts payable.................................................................. 455 (2,871) Other assets...................................................................... 594 (1,861) Other liabilities................................................................. (9,214) (3,165) ---------------- -------------- Cash used in operating activities................................................... (8,412) (11,465) Cash from (used in) investing activities: Capital expenditures................................................................ (90) (410) Proceeds from the sale of assets.................................................... 18 -- Proceeds from the sale of business.................................................. 128,425 -- ---------------- -------------- Cash from (used in) investing activities............................................ 128,353 (410) Cash from (used in) financing activities: Payment under term loan facility.................................................... (118,000) (250) Borrowings under revolving credit facility.......................................... 13,800 18,000 Payments under revolving credit facility............................................ (12,800) (6,500) Other financing costs............................................................... (580) -- Purchase of Series A Preferred Stock................................................ (966) -- ---------------- -------------- Cash from (used in) financing activities............................................ (118,546) 11,250 Increase (decrease) in cash and cash equivalents...................................... 1,395 (625) Cash and cash equivalents at beginning of period...................................... 1,064 1,197 ---------------- -------------- Cash and cash equivalents at end of period............................................ $ 2,459 $ 572 ================ ============== Supplemental disclosure: Non-cash financing activities including dividends accrued on redeemable preferred stock................................................................... $ 3,069 $ 2,838 ================ ==============

~~Accumulated~~For ~~Additional~~the ~~Other~~quarterly ~~Common~~period ~~Paid~~ended -December ~~Accumulated Comprehensive Stock In Capital Deficit Income (Loss) Other Total ------------ ----------- ------------- ------------- ------------ ------------ Balance~~28, ~~June~~2002 30, 2001............ $ 11 $ 1,001 $ (92,388) $ 35 $ (21) $ (91,362) Net income........................ -- -- 10,697 -- -- 10,697 Preferred stock dividend.......... -- -- (3,069) -- -- (3,069) Payment of dividends.............. -- -- 103 -- -- 103 Subscription receivable: Interest income................. -- -- -- -- 6 6 Amortization of unearned compensation.................... -- -- -- -- 14 14 Termination of restricted common stock.................... (1) (43) -- -- 1 (43) Other comprehensive income (loss): Reclassification to interest expense......................... -- -- -- (50) -- (50) Foreign translation adjustment.. -- -- -- (14) -- (14) ------------ ----------- ------------- ------------ ------------ ------------ Balance, September 29, 2001....... $ 10 $ 958 $ (84,657) $ (29) $ -- $ (83,718) ============ =========== ============= ============ ============ ============

~~September~~or 29, June 30, 2001 2001 -------------- --------------- Term loan facility due December 31, 2005................................ $ 53,500 $ 171,500 Senior subordinated notes due January 15, 2008.......................... 115,000 115,000 Revolving credit facility due December 31, 2004......................... 48,000 46,000 Revolving credit facility swingline loan due December 31, 2004.......... -- 1,000 -------------- -------------- Total debt........................................................... 216,500 333,500 Less current portion of long-term debt.................................. -- (750) -------------- -------------- Long-term debt....................................................... $ 216,500 $ 332,750 ============== ==============

~~Results~~¨ ofTRANSITION ~~Operations~~REPORT ~~-------------------------------------~~PURSUANT ~~Thirteen~~TO ~~Week~~SECTION ~~Period~~13 ~~Ended~~OR September 29, September 30, 2001 2000 ------------- ------------- Net sales............................................... 100.0% 100.0 % Cost of goods sold...................................... 49.4 46.7 ------------- ------------- Gross margin............................................ 50.6 53.3 Distribution expense.................................... 7.1 6.6 Marketing expense....................................... 20.1 23.6 General and administrative expense...................... 4.1 6.8 Amortization of intangibles............................. 5.2 5.5 Gain on sale of product lines........................... 15(~~35.5~~d) --OF ~~------------- ------------- Operating income........................................ 49.6% 10.8 % ============= =============~~THE

~~Net~~ SECURITIES ~~Sales~~EXCHANGE ~~Net~~ACT ~~Sales~~OF ~~First~~1934 Percentage First Percentage Quarter of Quarter of Product Line Company's Principal Brands 2002 Net Sales 2001 Net Sales ----------------------------- ------------------------------------- ---------- ----------- --------- ----------- Sweetened condensed milk Eagle Brand, Meadow Gold, Magnolia, Star and other............... $ 25.5 52.9% $ 25.0 48.8% Non-dairy creamer Cremora, Cremora Royale and other...... 7.1 14.8 7.7 15.0 Shelf-stable eggnog Borden................................. 0.6 1.2 0.6 1.2 Mincemeat pie filling None Such.............................. 0.9 1.9 0.7 1.4 Acid neutralized coffee Kava................................... 0.7 1.4 0.8 1.6 ---------- -------- --------- -------- Total net sales excluding divested product lines..................... 34.8 72.2 34.8 68.0 Lemon and lime juice ReaLemon and ReaLime................... 13.4 27.8 16.2 31.6 Lemonade liquid concentrate ReaLemonade............................ -- -- 0.2 0.4 ---------- -------- --------- -------- Total net sales...................................................... 48.2 100.0% $ 51.2 100.0% ========== ======== ========= ========

~~Balance~~For atthe ~~September~~transition ~~Fair~~period 2002 2003 2004 2005 2006 Thereafter 29, 2001 Value -------- -------- -------- -------- -------- ------------ ----------- ---------- Liabilities Fixed rate................. $ 115,000 $ 115,000 $ 69,000 Average interest rate...... 8.750% 8.750% Variable rate.............. $ -- $ 940 $ 8,628 $ 73,104 $ 18,828 $ - $ 101,500 $ 101,500 Average interest rate...... -- 6.600% 6.660% 7.243% 6.600% - 7.063%from to

Commission file numbers 333-50305 and 333-50305-01

Eagle Family Foods Holdings, Inc.

(Exact name of registrant as specified in its charter)

Delaware

13-3983598

(State or other jurisdiction

of incorporation or organization)

(IRS Employer

Identification Number)

Eagle Family Foods, Inc.

(Exact name of registrant as specified in its charter)

Delaware

13-3982757

(State or other jurisdiction

of incorporation or organization)

(IRS Employer

Identification Number)

735 Taylor Road, Suite 200

43230

Gahanna, OH

(Address of principal executive offices)

(Zip Code)

Registrants’ telephone number, including area code: (614) 501-4200

Indicate by check mark whether the registrants (1) have 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 registrants were required to file such reports), and (2) have been subject to such filing requirements for the past 90 days. Yes x No ¨

As of February 7, 2003, there were 1,002,582 shares of Common Stock, par value $.01 per share, of Eagle Family Foods Holdings, Inc. and 10,000 shares of Common Stock, par value $.01 per share, of Eagle Family Foods, Inc. outstanding, respectively.

TABLE OF CONTENTS

Part I—Financial Information

		Page

Item 1. Financial Statements

Eagle Family Foods, Inc.

Eagle Family Foods, Inc. Statements of Operations and Comprehensive Income (Loss) for the thirteen and twenty-six week periods ended December 28, 2002 and December 29, 2001		3

Eagle Family Foods, Inc. Balance Sheets as of December 28, 2002 and June 29, 2002		4

Eagle Family Foods, Inc. Statements of Cash Flows for the twenty-six week periods ended December 28, 2002 and December 29, 2001		5

Eagle Family Foods, Inc. Statement of Changes in Stockholder’s (Deficit) Equity for the twenty-six week period ended December 28, 2002		6

Eagle Family Foods Holdings, Inc.

Eagle Family Foods Holdings, Inc. Consolidated Statements of Operations and Comprehensive Income (Loss) for the thirteen and twenty-six week periods ended December 28, 2002 and December 29, 2001		7

Eagle Family Foods Holdings, Inc. Consolidated Balance Sheets as of December 28, 2002 and June 29, 2002		8

Eagle Family Foods Holdings, Inc. Consolidated Statements of Cash Flows for the twenty-six week periods ended December 28, 2002 and December 29, 2001		9

Eagle Family Foods Holdings, Inc. Consolidated Statement of Changes in Stockholders’ Deficit for the twenty-six week period ended December 28, 2002		10

Notes to the Financial Statements		11

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		16

Item 3. Quantitative and Qualitative Disclosures About Market Risk		23

Item 4. Controls and Procedures		24

Part II—Other Information

Item 4. Submission of Matters to a Vote of Security Holders		25

Item 6. Exhibits and Reports on Form 8-K		26

PART I. FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS

EAGLE FAMILY FOODS, INC.

Statements of Operations and Comprehensive Income (Loss)

(Dollars in Thousands)

(Unaudited)

	Thirteen Week Period Ended						Twenty-Six Week Period Ended
	December 28, 2002			December 29, 2001			December 28, 2002			December 29, 2001
Sales, before marketing allowance	$	73,203		$	74,048		$	109,581		$	122,256
Marketing allowance		13,825			12,993			20,300			20,005

Net sales		59,378			61,055			89,281			102,251
Cost of goods sold		34,224			35,210			53,240			59,047
Cost of goods sold, accelerated depreciation		—			3,476			—			3,476

Cost of goods sold		34,224			38,686			53,240			62,523
Gross margin		25,154			22,369			36,041			39,728
Distribution expense		2,511			2,304			4,464			5,468
Marketing expense		4,430			4,771			6,938			8,085
General and administrative expense		1,868			2,053			3,749			4,783
Amortization of intangibles		712			1,844			1,423			4,367
Gain (loss) on sale of product lines, net of reorganization charges and other charges		(1,152	)		—			(1,152	)		18,722

Operating income		14,481			11,397			18,315			35,747
Interest expense, net		4,006			4,855			8,204			12,227

Income before income taxes and cumulative effect of accounting change		10,475			6,542			10,111			23,520
Income tax expense		26			2,500			38			8,811

Net income before cumulative effect of accounting change		10,449			4,042			10,073			14,709
Cumulative effect of accounting change		—			—			56,614			—

Net income (loss)	$	10,449		$	4,042		$	(46,541	)	$	14,709

Other comprehensive income (loss):
Change in fair value of commodity contracts (net of tax expense of $18, $127, $58 and $127)		30			217			98			217
Reclassification to interest expense (net of tax benefit of $38, $33, $71 and $62)		(65	)		(57	)		(121	)		(107	)
Foreign translation adjustment		19			(3	)		(9	)		(17	)

Comprehensive income (loss)	$	10,433		$	4,199		$	(46,573	)	$	14,802

The accompanying notes are an integral part of these financial statements.

EAGLE FAMILY FOODS, INC.

Balance Sheets

(Dollars in Thousands Except Share Data)

	December 28, 2002			June 29, 2002
	(Unaudited)
Assets
Current assets
Cash and cash equivalents	$	1,916		$	892
Accounts receivable, net		13,286			9,379
Inventories		13,793			35,491
Other current assets		1,199			605

Total current assets		30,194			46,367
Property and equipment, net		6,760			8,670
Intangibles, net		104,807			162,837
Other non-current assets		4,980			5,168
Intercompany receivable		1,382			1,382

Total assets	$	148,123		$	224,424


Liabilities and Stockholder’s Equity
Current liabilities
Current portion of long-term debt	$	2,418		$	936
Accounts payable		5,118			5,825
Other accrued liabilities		13,035			7,031
Accrued interest		5,724			5,071

Total current liabilities		26,295			18,863
Long-term debt		165,692			202,852
Commitments and contingencies
Stockholder’s (deficit) equity
Common stock, $0.01 par value, 250,000 shares authorized, 10,000 shares issued and outstanding		1			1
Additional paid-in capital		92,500			92,500
Accumulated deficit		(136,223	)		(89,682	)
Accumulated other comprehensive loss		(142	)		(110	)

Total stockholder’s (deficit) equity		(43,864	)		2,709

Total liabilities and stockholder’s (deficit) equity	$	148,123		$	224,424

The accompanying notes are an integral part of these financial statements.

EAGLE FAMILY FOODS, INC.

Statements of Cash Flows

(Dollars in Thousands)

(Unaudited)

	Twenty-Six Week Period Ended
	December 28, 2002			December 29, 2001
Cash flows from (used in) operating activities:
Net income (loss)	$	(46,541	)	$	14,709
Adjustments to reconcile net income (loss) to net cash from (used in) operating activities:
Depreciation and amortization		3,260			11,097
Amortization of deferred financing costs		745			1,745
Deferred taxes		—			8,750
Cumulative effect of accounting change		56,614			—
Gain on divestiture and other charges		1,152			(18,722	)
Net change in assets and liabilities:
Accounts receivable, net		(3,907	)		390
Inventories		21,698			18,711
Accounts payable		(707	)		(991	)
Other assets		(464	)		(539	)
Other liabilities		5,475			(3,698	)

Cash from operating activities		37,325			31,452
Cash from (used in) investing activities:
Capital expenditures		(60	)		(232	)
Proceeds from sale of assets		—			23
Proceeds from sale of business		—			128,425

Cash from (used in) investing activities		(60	)		128,216
Cash from (used in) financing activities:
Payment under term loan facility		(78	)		(118,000	)
Borrowings under revolving credit facility		9,200			18,300
Payments under revolving credit facility		(44,800	)		(58,300	)
Other financing costs		(563	)		(594	)

Cash used in financing activities		(36,241	)		(158,594	)
Increase in cash and cash equivalents		1,024			1,074
Cash and cash equivalents at beginning of period		892			1,064

Cash and cash equivalents at end of period	$	1,916		$	2,138

The accompanying notes are an integral part of these financial statements.

EAGLE FAMILY FOODS, INC.

Statement of Changes in Stockholder’s (Deficit) Equity

For the Twenty-Six Week Period Ended December 28, 2002

(Dollars in Thousands)

(Unaudited)

	Common Stock		Additional Paid-In Capital		Accumulated Deficit			Accumulated Other Comprehensive Loss			Total
Balance, June 29, 2002	$	1	$	92,500	$	(89,682	)	$	(110	)	$	2,709
Net loss		—		—		(46,541	)		—			(46,541	)
Other comprehensive income (loss):
Change in fair value of commodities		—		—		—			98			98
Reclassification to interest expense		—		—		—			(121	)		(121	)
Foreign translation adjustment		—		—		—			(9	)		(9	)

Balance, December 28, 2002	$	1	$	92,500	$	(136,223	)	$	(142	)	$	(43,864	)

The accompanying notes are an integral part of these financial statements.

EAGLE FAMILY FOODS HOLDINGS, INC.

Consolidated Statements of Operations and Comprehensive Income (Loss)

(Dollars in Thousands)

(Unaudited)

	Thirteen Week Period Ended						Twenty-Six Week Period Ended
	December 28, 2002			December 29, 2001			December 28, 2002			December 29, 2001
Sales, before marketing allowance	$	73,203		$	74,048		$	109,581		$	122,256
Marketing allowance		13,825			12,993			20,300			20,005

Net sales		59,378			61,055			89,281			102,251
Cost of goods sold		34,224			35,210			53,240			59,047
Cost of goods sold, accelerated depreciation		—			3,476			—			3,476

Cost of goods sold		34,224			38,686			53,240			62,523
Gross margin		25,154			22,369			36,041			39,728
Distribution expense		2,511			2,304			4,464			5,468
Marketing expense		4,430			4,771			6,938			8,085
General and administrative expense		1,868			2,053			3,749			4,753
Amortization of intangibles		712			1,844			1,423			4,367
Gain (loss) on sale of product lines, net of reorganization charges and other charges		(1,152	)		—			(1,152	)		18,722

Operating income		14,481			11,397			18,315			35,777
Interest expense, net		4,006			4,855			8,204			12,227

Income before income taxes and cumulative effect of accounting change		10,475			6,542			10,111			23,550
Income tax expense		26			2,500			38			8,811

Net income before cumulative effect of accounting change		10,449			4,042			10,073			14,739
Cumulative effect of accounting change		—			—			56,614			—

Net income (loss)	$	10,449		$	4,042		$	(46,541	)	$	14,739

Other comprehensive income (loss):
Change in fair value of commodity contracts (net of tax expense of $18, $127, $58 and $127)		30			217			98			217
Reclassification to interest expense (net of tax benefit of $38, $33, $71 and $62)		(65	)		(57	)		(121	)		(107	)
Foreign translation adjustment		19			(3	)		(9	)		(17	)

Comprehensive income (loss)	$	10,433		$	4,199		$	(46,573	)	$	14,832

The accompanying notes are an integral part of these consolidated financial statements.

EAGLE FAMILY FOODS HOLDINGS, INC.

Consolidated Balance Sheets

(Dollars in Thousands Except Share Data)

	December 28, 2002			June 29, 2002
Assets		(unaudited)
Current assets
Cash and cash equivalents	$	1,916		$	892
Accounts receivable, net		13,286			9,379
Inventories		13,793			35,491
Other current assets		1,199			605

Total current assets		30,194			46,367
Property and equipment, net		6,760			8,670
Intangibles, net		104,807			162,837
Other non-current assets		4,980			5,168

Total assets	$	146,741		$	223,042

Liabilities and Stockholders’ Deficit
Current liabilities
Current portion of long-term debt	$	2,418		$	936
Accounts payable		5,118			5,825
Other accrued liabilities		13,035			7,031
Accrued interest		5,724			5,071

Total current liabilities		26,295			18,863
Long-term debt		165,692			202,852
Commitments and contingencies
Redeemable preferred stock, 1,000,000 shares authorized:
Series A preferred stock, $100 stated value, 816,750 shares issued and outstanding, at redemption value		131,746			125,555
Treasury stock, 10,962 shares at cost		(1,382	)		(1,382	)

		130,364			124,173
Series B preferred stock, $100,000 stated value, 99 shares issued and outstanding, at redemption value		13,603			12,956

Total redeemable preferred stock		143,967			137,129
Stockholders’ deficit
Common stock $0.01 par value, 1,200,000 shares authorized, 1,002,582 shares issued and outstanding		10			10
Additional paid-in capital		958			958
Accumulated deficit		(190,039	)		(136,660	)
Accumulated other comprehensive loss		(142	)		(110	)

Total stockholders’ deficit		(189,213	)		(135,802	)

Total liabilities and stockholders’ deficit	$	146,741		$	223,042

The accompanying notes are an integral part of these consolidated financial statements.

EAGLE FAMILY FOODS HOLDINGS, INC.

Consolidated Statements of Cash Flows

(Dollars in Thousands)

(Unaudited)

	Twenty-Six Week Period Ended
	December 28, 2002			December 29, 2001
Cash flows from (used in) operating activities:
Net income (loss)	$	(46,541	)	$	14,739
Adjustments to reconcile net income (loss) to net cash from (used in) operating activities:
Depreciation and amortization		3,260			11,067
Amortization of deferred financing costs		745			1,745
Deferred taxes		—			8,750
Cumulative effect of accounting change		56,614			—
Gain on divestiture and other charges		1,152			(18,722	)
Net change in assets and liabilities:
Accounts receivable, net		(3,907	)		390
Inventories		21,698			18,711
Accounts payable		(707	)		(991	)
Other assets		(464	)		420
Other liabilities		5,475			(3,691	)

Cash from operating activities		37,325			32,418
Cash from (used in) investing activities:
Capital expenditures		(60	)		(232	)
Proceeds from the sale of assets		—			23
Proceeds from the sale of business		—			128,425

Cash from (used in) investing activities		(60	)		128,216
Cash from (used in) financing activities:
Payment under term loan facility		(78	)		(118,000	)
Borrowings under revolving credit facility		9,200			18,300
Payments under revolving credit facility		(44,800	)		(58,300	)
Other financing costs		(563	)		(594	)
Purchase of Series A Preferred Stock		—			(966	)

Cash used in financing activities		(36,241	)		(159,560	)
Increase in cash and cash equivalents		1,024			1,074
Cash and cash equivalents at beginning of period		892			1,064

Cash and cash equivalents at end of period	$	1,916		$	2,138

Supplemental disclosure:
Non-cash financing activities including dividends accrued on redeemable preferred stock	$	6,838		$	6,170

The accompanying notes are an integral part of these consolidated financial statements.

EAGLE FAMILY FOODS HOLDINGS, INC.

Consolidated Statement of Changes in Stockholders’ Deficit

For the Twenty-Six Week Period Ended December 28, 2002

(Dollars in Thousands)

(Unaudited)

	Common Stock		Additional Paid-In Capital		Accumulated Deficit			Accumulated Other Comprehensive Loss			Total
Balance, June 29, 2002	$	10	$	958	$	(136,660	)	$	(110	)	$	(135,802	)
Net loss		—		—		(46,541	)		—			(46,541	)
Preferred stock dividend		—		—		(6,838	)		—			(6,838	)
Other comprehensive income (loss):
Change in fair value of commodities		—		—		—			98			98
Reclassification to interest expense		—		—		—			(121	)		(121	)
Foreign translation adjustment		—		—		—			(9	)		(9	)

Balance, December 28, 2002	$	10	$	958	$	(190,039	)	$	(142	)	$	(189,213	)

The accompanying notes are an integral part of these consolidated financial statements.

EAGLE FAMILY FOODS, INC.

EAGLE FAMILY FOODS HOLDINGS, INC.

Notes to the Financial Statements

(Unaudited)

1. Basis of Presentation:

The accompanying financial statements as of December 28, 2002 and June 29, 2002 and for the thirteen and twenty-six week periods ended December 28, 2002 and December 29, 2001 present the financial position, results of operations and cash flows of Eagle Family Foods, Inc. (“Eagle”) and the consolidated financial position, results of operations and cash flows of Eagle Family Foods Holdings, Inc. (“Holdings”) and its wholly-owned subsidiary, Eagle. Eagle and Holdings are collectively referred to as the “Company,” unless the context indicates otherwise. All significant intercompany balances and transactions have been eliminated in consolidation. Certain prior year amounts have been reclassified to conform to the current year’s presentation.

The financial statements as of December 28, 2002 and for the thirteen and twenty-six week periods ended December 28, 2002 and December 29, 2001 are unaudited and are presented pursuant to the rules and regulations of the Securities and Exchange Commission. Accordingly, these financial statements should be read in conjunction with the financial statements and notes thereto contained in the Annual Report on Form 10-K of Holdings and Eagle for the year ended June 29, 2002. In the opinion of management, the accompanying financial statements reflect all adjustments (which are of a normal recurring nature) necessary to present fairly the financial position and results of operations and cash flows for the interim periods, but are not necessarily indicative of the results of operations for a full fiscal year.

2. Recently Adopted Accounting Statements:

In June 2001, the Financial Accounting Standards Board (the “FASB”) issued the Statement of Financial Accounting Standard (“SFAS”) No. 142, “Goodwill and Other Intangible Assets” (“SFAS No. 142”). SFAS No. 142 addresses financial accounting and reporting for intangible assets acquired individually or with a group of other assets at acquisition and for periods subsequent to acquisition. (See Note 7 to the Financial Statements for additional financial disclosure.)

In October 2001, the FASB issued SFAS No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets” (“SFAS No. 144”). SFAS No. 144, which supersedes SFAS No. 121, applies to all long-lived assets (including discontinued operations) and consequently amends Accounting Principles Board Opinion No. 30, “Reporting Results of Operations Reporting the Effects of Disposal of a Segment of a Business” (“APB No. 30”). SFAS No. 144 develops an accounting model (based on the model in SFAS No. 121) for disposal of long-lived assets. This model requires that long-lived assets that are to be disposed of be measured at the lower of book value or fair value, less cost to sell. Additionally, SFAS No. 144 expands the scope of discontinued operations to include all components of an entity with operations that (1) can be distinguished from the rest of the entity and (2) will be eliminated from the ongoing operations of the entity in a disposal transaction. SFAS No. 144 was effective for the Company’s first quarter of fiscal year 2003. The adoption of this pronouncement did not have a material impact on the Company’s results of operations or financial condition.

In April 2002, the FASB issued SFAS No. 145, “Rescission of FASB Statements No. 4, 44, and 64, amendment of FASB Statement No. 13 and Technical Corrections” (“SFAS No. 145”) with an adoption date of fiscal years beginning after May 15, 2002. This pronouncement rescinds the aforementioned Statements and amends SFAS No. 13 and other various authoritative pronouncements to clarify, correct technically or describe applicability under changed conditions. The adoption of this pronouncement did not have a material impact on the Company’s results of operations or financial condition.

In November 2002, the FASB issued Interpretation No. 45, “Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others, an interpretation of FASB Statements No. 5, 57, and 107 and rescission of FASB Interpretation No. 34” (“FIN No. 45”). FIN No. 45 addresses the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under guarantees. This interpretation also clarifies the requirements related to the recognition of a liability by a guarantor at the inception of a guarantee for the obligations the guarantor has undertaken in issuing that guarantee. FIN No. 45 is effective for all guarantees issued or modified after December 31, 2002. The adoption of this interpretation will not have a material impact on the Company’s results of operations or financial condition.

EAGLE FAMILY FOODS, INC.

EAGLE FAMILY FOODS HOLDINGS, INC.

Notes to the Financial Statements

(Unaudited)

3. Recently Issued Accounting Statements:

In July 2002, the FASB issued SFAS No. 146, “Accounting for Costs Associated with Exit or Disposal Activities” (“SFAS No. 146”). SFAS No. 146 requires companies to recognize costs associated with exit or disposal activities when they are incurred rather than at the date of a commitment to an exit or disposal plan. Costs covered by SFAS No. 146 include lease termination costs and certain employee severance costs that are associated with a restructuring, discontinued operation, plant closing or other exit or disposal activity that is initiated after December 31, 2002. The Company will apply this pronouncement for activities after December 31, 2002.

4. Divestiture and restructuring activities:

On September 19, 2001, the Company sold to Mott’s Inc. and Cadbury Beverages Delaware, Inc. the Company’s business of developing, manufacturing, marketing, distributing and selling shelf-stable juice sold under the ReaLemon and ReaLime brand names and related assets, including inventory and the manufacturing facility in Waterloo, New York (the “ReaLemon Sale”) for $128,425,000. The Company recognized a gain of $18,722,000 on the ReaLemon Sale, net of reorganization and transition charges of $4,769,000.

In connection with the ReaLemon Sale, the Company committed to a plan (“Plan”) to reorganize the management and operations of the Company. The Plan included the reduction of approximately 60 employees, including executives and administrative staff at the offices in Tarrytown, New York; Columbus, Ohio; and Gahanna, Ohio, and the closure of the corporate and research and development offices. The Company completed the tactical actions of the Plan. Costs expensed to date during the period ended June 29, 2002 related to the Plan and classified as part of the “Gain on sale of product lines, net of reorganization charges and other charges” on the Consolidated Statement of Operations and Comprehensive Income (Loss) included $3,942,000 severance and related termination costs and $827,000 for contractual lease liabilities and related office closure costs. The remaining cash requirements of the Plan as of December 28, 2002 are expected to total approximately $794,000 and are expected to be paid by June 28, 2003.

The selected consolidated results of operations excluding the results of operations for the ReaLemon and ReaLime product lines on a pro forma basis for the thirteen and twenty-six week periods ended December 28, 2002 and December 29, 2001 were (in thousands and unaudited):

	Thirteen Week Period Ended				Twenty-Six Week Period Ended
	December 28, 2002		December 29, 2001		December 28, 2002		December 29, 2001
Net sales	$	59,378	$	61,055	$	89,281	$	90,678
Gross margin	$	25,154	$	22,369	$	36,041	$	33,386
Operating Income	$	14,481	$	11,397	$	18,315	$	12,553

Effective December 30, 2002, the Company closed its powdered non-dairy creamer manufacturing plant in Chester, South Carolina (“Non-Dairy Creamer Plant Closure”). Future production will be sourced from a third party manufacturer under a long-term co-pack agreement entered into on October 1, 2002. The third-party manufacturer has significantly larger powdered non-dairy creamer plants and has agreed to produce the Company’s powdered non-dairy creamer requirements at a lower cost than the Company’s current cost of production. The Company intends to sell the property and equipment. These assets are not classified as held for sale because there is minimal book value, and the Company has received a deposit of $130,000 from the buyer for the purchase of the property and equipment.

In connection with the Non-Dairy Creamer Plant Closure, the Company recorded a $1,152,000 charge during the period ended December 28, 2002 and included the expense within the classification of “Gain (loss) on sale of product lines, net of reorganization charges and other charges” on the Consolidated Statement of Operations and Comprehensive Income (Loss). The closure costs included $901,000 for termination pay and benefits for the 79 displaced employees and $251,000 for incidental closure costs and other contractual expenditures. As of December 28, 2002, the remaining cash requirements

EAGLE FAMILY FOODS, INC.

EAGLE FAMILY FOODS HOLDINGS, INC.

Notes to the Financial Statements

(Unaudited)

of the Non-Dairy Creamer Plant Closure are expected to total $1,043,000 and are expected to be paid by December 2003.

5. Inventories:

Inventories are stated at the lower of cost or market at December 28, 2002 and June 29, 2002 and consisted of the following (in thousands):

	December 28, 2002		June 29, 2002
Finished goods	$	12,383	$	33,915
Raw materials		1,410		1,576

Total inventories	$	13,793	$	35,491

6. Property and Equipment:

Property and equipment is recorded at cost at December 28, 2002 and June 29, 2002 and consisted of the following (in thousands):

	December 28, 2002			June 29, 2002
Land	$	390		$	390
Buildings and improvements		7,009			6,996
Machinery and equipment		22,059			21,965
Computer equipment and software		11,001			10,996
Construction in progress		53			110

Total property and equipment		40,512			40,457
Accumulated depreciation		(33,752	)		(31,787	)

Property and equipment, net	$	6,760		$	8,670

The Company periodically reviews the useful lives of its assets, and when warranted, changes are made that may result in accelerated depreciation. The Company recorded a charge for accelerated depreciation related to long-lived assets that will be taken out of service before the end of their normal service period due to the Plan. The useful lives of assets related to the strategic initiatives were shortened, resulting in incremental depreciation expense totaling $3,476,000 for the twenty-six week period ended December 29, 2001 and $11,126,000 for the fifty-two week period ended June 29, 2002.

7. Intangible Assets:

Effective June 30, 2002, the Company adopted SFAS No. 142. In accordance with this standard, goodwill and certain other intangible assets have been classified as indefinite-lived assets that are no longer subject to amortization. Indefinite-lived intangible assets are subject to an impairment test upon adoption and at least annually thereafter. As of June 30, 2002, the value of the indefinite-lived tradenames was determined using a royalty savings methodology and discounted cash flows. As a result, the Company recorded an impairment charge of $43,736,000 against tradenames. After completing the valuation and impairment of the tradenames, a market valuation of goodwill was assessed based on estimated future discounted cash flow earnings. As a result, the Company recorded an impairment charge of $12,878,000 against goodwill. The transitional impairment charge was recorded as a cumulative effect of an accounting change. The Company’s annual amortization charge will be reduced by an estimated $4,500,000 in fiscal year 2003. The useful lives of intangible assets still subject to amortization were not revised because of the adoption of SFAS No. 142.

EAGLE FAMILY FOODS, INC.

EAGLE FAMILY FOODS HOLDINGS, INC.

Notes to the Financial Statements

(Unaudited)

Intangible assets consisted of the following (in thousands):

	December 28, 2002							June 29, 2002
	Gross Carrying Amount		Accumulated Amortization			Net Carrying Amount		Gross Carrying Amount		Accumulated Amortization			Net Carrying Amount
Intangible assets subject to amortization:
Covenant not to compete	$	13,847	$	(13,611	)	$	236	$	13,847	$	(12,195	)	$	1,652

Intangible assets not subject to amortization:
Tradenames							37,217							80,953
Goodwill							67,354							80,232

Total unamortized intangible assets							104,571							161,185

Total intangible assets						$	104,807						$	162,837

Total amortization of intangible assets was $708,000 and $1,416,000 for the thirteen and twenty-six week periods ended December 28, 2002, respectively. The remaining net value of the amortizable intangibles will be expensed in fiscal year 2003 and totals $236,000.

In accordance with SFAS No. 142, the thirteen and twenty-six week periods ended December 29, 2001 have not been restated to reflect the accounting change. The table below presents a reconciliation of net income as if SFAS No. 142 had been adopted for the thirteen and twenty-six week periods ended December 29, 2001 (in thousands).

	Thirteen Week Period Ended				Twenty-Six Week Period Ended
	December 28, 2002		December 29, 2001		December 28, 2002		December 29, 2001
Net income before cumulative effect of accounting change	$	10,449	$	4,042	$	10,073	$	14,739
Amortization of intangibles, net of tax		—		713		—		1,718

Adjusted net income before cumulative effect of accounting change	$	10,449	$	4,755	$	10,073	$	16,457

8. Debt:

Debt consisted of the following (in thousands):

	December 28, 2002			June 29, 2002
Term loan facility due December 31, 2005	$	53,110		$	53,188
Senior subordinated notes due January 15, 2008		115,000			115,000
Revolving credit facility due December 31, 2004		—			35,000
Revolving credit facility swingline loan due December 31, 2004		—			600

Total debt		168,110			203,788
Less current portion of long-term debt		(2,418	)		(936	)

Long-term debt	$	165,692		$	202,852

The Company is the borrower under a credit agreement, dated as of January 23, 1998 and as amended, which consists of (1) a $50.0 million seven-year revolving credit facility, including a $10.0 million swingline loan (the “Revolving Credit Facility”) and (2) an eight-year term loan (the “Term Loan Facility”). The interest rate on the Term Loan Facility is LIBOR

EAGLE FAMILY FOODS, INC.

EAGLE FAMILY FOODS HOLDINGS, INC.

Notes to the Financial Statements

(Unaudited)

plus 4.25%. The interest rate on the Revolving Credit Facility is LIBOR plus 4.25% with the swingline loan portion bearing interest at the Prime rate plus 3.25%. The fair market value of the Term Loan Facility and the Revolving Credit Facility at December 28, 2002 was approximately the carrying value.

The Company amended its Credit Agreement pursuant to an amendment dated November 21, 2002 (the “Amendment”). Pursuant to the Amendment, the lenders waived compliance with certain coverage ratio financial covenants for the period commencing on and including December 29, 2002 and ending on and including the Revolving Credit Facility maturity date. The Amendment includes restrictions on the carrying balance of the Revolving Credit Facility for a period of thirty consecutive days commencing on a date not earlier than December of any year and ending not later than January 31 of the following year. The Amendment also sets forth minimum requirements for consolidated earnings before interest, income tax, depreciation and amortization, sets forth maximum requirements for capital expenditures, and changed the total allowable commitment and interest rates. The Company is currently in compliance with the abovementioned covenants and it believes it can meet existing bank covenants pursuant to the Credit Agreement, as amended, for each of the next four quarters ending January 3, 2004.

The Company’s ability to meet the bank covenants will be dependent upon the Company’s future performance, which will be subject to general economic conditions and financial operations. There can be no assurance that the Company’s future performance will not be affected negatively by changes in the above factors to such a degree that it impacts the Company’s ability to meet bank covenants. There can be no assurance that the Company could renegotiate its covenants, refinance its debt, or obtain terms that are favorable to the financial position of the Company.

The Company’s $115 million of senior subordinated notes (the “Notes”) are due January 15, 2008 and bear interest at 8.75% per annum, payable on January 15 and July 15 of each year. The fair market value of the Notes was approximately $74,800,000 at December 28, 2002.

As of December 28, 2002, the Company had letters of credit totaling $600,000 under the Revolving Credit Facility as required by certain insurance policies.

9. Income Taxes:

Income taxes are recognized using the liability method. Under this method, deferred tax assets and liabilities are recognized based on the difference between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates in effect in the years in which those temporary differences are expected to reverse. The Company assesses the recoverability of the deferred tax assets in accordance with the provisions of SFAS No. 109. In accordance with SFAS No. 109, the Company initially recorded a valuation allowance in the fiscal year ended June 29, 2003 for the net deferred tax assets and net operating loss carryforwards. As of December 28, 2002, the valuation allowance was $50,912,000. The Company intends to maintain a full valuation allowance for the net deferred tax assets and net operating loss carryforwards until sufficient positive evidence exists to support reversal of the remaining reserve. Until such time, except for state and local tax expenses, the Company will have no reported tax provision, net of valuation allowance adjustments. In the event the Company was to determine, based on the existence of sufficient positive evidence, that it would be able to realize deferred tax assets in the future in excess of the net recorded amount, an adjustment to the valuation allowance would increase income in the period such determination was made.

Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General

Set forth below is a discussion of the financial condition and results of operations for the thirteen and twenty-six week periods ended December 28, 2002 and December 29, 2001. With the exception of Stockholder’s Equity, Redeemable Preferred Stock and intercompany payable, the financial condition and results of operations of Eagle are substantially consistent with that of Holdings. The following discussion should be read in conjunction with the financial statements of the Company and the notes thereto included elsewhere in this Quarterly Report on Form 10-Q.

The results of operations were affected by certain reclassifications made to comply with the accounting standards, EITF Issue No. 00-14, “Accounting for Certain Sales Incentives” and EITF Issue No. 00-25, “Accounting for Consideration from a Vendor to a Retailer in Connection with the Purchase or Promotion of the Vendor’s Products”. Under these Issues, the EITF concluded that certain consumer and trade sales promotion expenses, such as coupon redemption costs, cooperative advertising programs, new product introduction fees, feature price discounts and in-store display incentives should be classified as a reduction of sales rather than as marketing expense. The adoption of these Issues, effective third quarter of fiscal year 2002, resulted in the following reclassifications to thirteen and twenty-six week periods ended December 29, 2001: net sales were reduced by $13.0 million and $20.0 million, respectively; distribution expense was reduced by $0.1 million and $0.3 million, respectively; and marketing expense was reduced by $12.9 million and $19.7 million, respectively. These reclassifications had no impact on operating income, net loss and cash flows.

In July 2001, the Company implemented the Plan, which reorganized the management and operations of the Company. This was executed as a result of the ReaLemon Sale that had reduced the sales and operating base of the Company. On September 19, 2001, the Company sold to Motts Inc. and Cadbury Beverages Delaware, Inc. the Company’s business of developing, manufacturing, marketing, distributing and selling shelf-stable juice sold under the ReaLemon and ReaLime brand names and related assets including inventory and the manufacturing facility in Waterloo, New York. Effective December 30, 2002, the Company closed the powdered non-dairy creamer manufacturing plant in Chester, South Carolina (“Non-Dairy Creamer Plant Closure”). Future production will be sourced from a third party manufacturer under a long-term co-pack agreement that has provided the Company with a lower manufacturing cost alternative.

The following table sets forth the consolidated results of operations as a percentage of net sales for the thirteen and twenty-six week periods ended December 28, 2002 and December 29, 2001 and the consolidated results of operations of the Company excluding the results of operations of the ReaLemon product lines for the twenty-six week period ended December 29, 2001. The information excluding ReaLemon product lines is intended to provide comparable results for the continuing product lines for the periods presented in a manner used by the Company to assist in making internal operating decisions. This data is not intended to represent and should not be considered more meaningful than, or an alternative to, operating income, cash flows from operating activities or other measures of performance in accordance with generally accepted accounting principles.

	Results of Operations
	Thirteen Week Period Ended				Twenty-Six Week Period Ended
									Excluding *ReaLemon* Product lines
	December 28, 2002		December 29, 2001		December 28, 2002		December 29, 2001		December 29, 2001
					(unaudited)
Net sales	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%
Cost of goods sold	57.6		57.7		59.6		57.7		59.4
Cost of goods sold, accelerated depreciation	—		5.7		—		3.4		3.8

Total cost of goods sold	57.6		63.4		59.6		61.1		63.2
Gross margin	42.4		36.6		40.4		38.9		36.8
Distribution expense	4.2		3.8		5.0		5.3		4.8
Marketing expense	7.5		7.8		7.8		7.9		8.0
General and administrative expense	3.1		3.4		4.2		4.6		5.3
Amortization of intangibles	1.2		3.0		1.6		4.3		4.8
Gain (loss) on sale of product lines	(1.9	)	—		(1.3	)	18.3		—

Operating income (loss)	24.5	%	18.6	%	20.5	%	35.1	%	13.9	%

Results of Operations

Thirteen Week Periods ended December 28, 2002 (“second quarter 2003”) and December 29, 2001 (“second quarter 2002”) (Unaudited)

Net Sales. The Company’s net sales for second quarter 2003 were $59.4 million as compared to $61.1 million for second quarter 2002, a decrease of $1.7 million, or 2.7%. The table below sets forth the Company’s net sales data for each of the Company’s product lines for second quarter 2003 and second quarter 2002 (dollars in millions):

Product Line	Company’s Principal Brands	Net Sales Second Quarter 2003		Percentage of Net Sales		Net Sales Second Quarter 2002		Percentage of Net Sales
Sweetened condensed milk	Eagle Brand, Meadow Gold, Magnolia, Star and other	$	44.3	74.7	%	$	44.8	73.3	%
Non-dairy creamer	Cremora, Cremora Royale and other		7.7	13.0			8.1	13.3
Niche brand products	Borden, None Such and Kava		7.4	12.3			8.2	13.4

Total net sales		$	59.4	100.0	%	$	61.1	100.0	%

Net sales of sweetened condensed milk decreased $0.5 million from second quarter 2003 as compared to second quarter 2002. Sweetened condensed milk sales increased by $0.7 million from second quarter 2003 as compared to second quarter 2002 before deducting for an increase in marketing allowance of $1.2 million from second quarter 2003 as compared to second quarter 2002. The increase in marketing allowance is due to higher expense associated with consumer coupon programs and other trade spending programs that supported the Company’s increase in sales volume of the sweetened condensed milk product line. The net sales of the niche brand products decreased by $0.8 million from second quarter 2003 as compared to second quarter 2002 due to increased competition in the mincemeat pie filling product category. Non-dairy creamer net sales decreased by $0.4 million from second quarter 2003 as compared to second quarter 2002 primarily due to increasingly competitive conditions within the non-dairy creamer category.

Cost of Goods Sold. Cost of goods sold was $34.2 million for second quarter 2003 as compared to $38.7 million for second quarter 2002, a decrease of $4.5 million, or 11.6%. In the second quarter 2002, the Company recorded $3.5 million of accelerated depreciation related to long-lived assets that will be taken out of service before the end of their normal service period due to strategic initiatives planned by the Company. Excluding the accelerated depreciation in second quarter 2002, cost of goods sold decreased by $1.0 million for second quarter 2002 as compared to second quarter 2001, or 2.8%. Expressed as a percentage of net sales excluding the accelerated depreciation for second quarter 2002, cost of goods sold for second quarter 2003 decreased to 57.6% from 57.7% for second quarter 2002.

Distribution Expense. Distribution expense was $2.5 million for second quarter 2003 as compared to $2.3 million for second quarter 2002, an increase of $0.2 million, or 8.7%. Expressed as a percentage of net sales, distribution expense for second quarter 2003 increased to 4.2% from 3.8% for second quarter 2002. The increase in distribution expense was primarily due to higher warehousing and freight costs associated with moving the non-dairy creamer inventory from the plant to third party warehouses in expectation of the Non-Dairy Creamer Plant Closure.

Marketing Expense. Marketing expense was $4.4 million for second quarter 2003 as compared to $4.8 million for second quarter 2002, a decrease of $0.4 million, or 8.3%. Expressed as a percentage of net sales, marketing expense for second quarter 2003 decreased to 7.5% from 7.8% for second quarter 2002. The decrease in marketing expense was primarily due to reduced administrative and reduced commission expense as a result of a change in the sales mix.

General and Administrative (“G&A”) Expense. G&A expense was $1.9 million for second quarter 2003 as compared to $2.1 million for second quarter 2002, a decrease of $0.2 million, or 9.5%. Expressed as a percentage of net sales, G&A expense for second quarter 2003 decreased to 3.1% from 3.4% for second quarter 2002. Pursuant to the Plan, the Company reorganized its operations and reduced the number of corporate and administrative employees. The decrease in G&A was primarily due to the implementation of the Plan.

Amortization of Intangibles. Amortization of intangibles was $0.7 million for second quarter 2003 as compared to $1.8 million for second quarter 2002. In accordance with SFAS No. 142 as of June 30, 2002, the Company will no longer amortize indefinite-lived assets, but evaluate the assets for impairment. (See additional discussion under “Recently Adopted Accounting Statements” as described below.)

Gain on Sale of Product Lines, net of reorganization charges and other charges. In second quarter 2003, the Company recorded a charge of $1.2 million to cover severance and other costs associated with the Non-Dairy Creamer Plant Closure.

Operating Income. Operating income was $14.5 million for second quarter 2003 as compared to operating income of $11.4 million for second quarter 2002, an increase of $3.1 million, or 27.2%. Expressed as a percentage of net sales excluding the accelerated depreciation for second quarter 2002, operating income for second quarter 2003 increased to 24.5% from 24.3% for second quarter 2002.

Interest Expense. Net interest expense was $4.0 million for second quarter 2003 as compared to net interest expense of $4.9 million for second quarter 2002, a decrease of $0.9 million. The decrease was primarily due to lower average interest rates and lower average debt balances for second quarter 2003 as compared to second quarter 2002. The average debt balance is lower in second quarter 2003 compared to second quarter 2002 as the Company paid down its debt by $118.0 million in first quarter 2002 with proceeds from the ReaLemon Sale.

Income Taxes. The Company recorded an income tax expense of $0.1 million for second quarter 2003 as compared to a $2.5 million income tax expense for second quarter 2002. The Company is carrying a full valuation allowance for its net deferred tax assets and net operating loss carryforwards until such time that sufficient positive evidence exists to support usage of said tax assets. The Company does recognize tax expense for various state and local tax expense.

Twenty-Six Week Periods ended December 28, 2002 (“first half 2003”) and December 29, 2001 (“first half 2002”) (Unaudited)

Net Sales. The Company’s net sales for first half 2003 were $89.3 million as compared to $102.3 million for first half 2002, a decrease of $13.0 million, or 12.7%. The table below sets forth the Company’s net sales data for each of the Company’s product lines for first half 2003 and first half 2002 (dollars in millions):

Product Line	Company’s Principal Brands	Net Sales First Half 2003		Percentage of Net Sales		Net Sales First Half 2002		Percentage of Net Sales
Sweetened condensed milk	Eagle Brand, Meadow Gold, Magnolia, Star and other	$	67.0	75.1	%	$	66.3	64.8	%
Non-dairy creamer	Cremora, Cremora Royale and other		12.9	14.5			14.3	14.0
Niche brand products	Borden, None Such and Kava		9.4	10.4			10.1	9.9

Total net sales excluding divested product lines			89.3	100.0			90.7	88.7
Lemon and lime juice	ReaLemon and ReaLime		—	—			11.6	11.3

Total net sales		$	89.3	100.0	%	$	102.3	100.0	%

The decrease in net sales of $13.0 million from first half 2003 as compared to first half 2002 was primarily due to $11.6 million of lower net sales from the lemon and lime juice product line. On September 19, 2001, the Company consummated the ReaLemon Sale. Non-dairy creamer net sales decreased by $1.4 million from first half 2003 as compared to first half 2002 primarily due to additional marketing allowances deducted from net sales. The Company increased its marketing allowances in response to increasingly competitive conditions within the non-dairy creamer category. Net sales of sweetened condensed milk increased $0.7 million from first half 2003 as compared to first half 2002. Sweetened condensed milk sales before deducting for marketing allowance increased by $2.5 million due to increased sales volume primarily in the Company’s branded products. The marketing allowance increased by $1.8 million due to higher expenses associated with consumer coupon programs and other trade spending programs that supported the holiday promotional sales initiatives of the sweetened condensed milk product lines.

Cost of Goods Sold. Cost of goods sold was $53.2 million for first half 2003 as compared to $62.5 million for first half 2002, a decrease of $9.3 million, or 14.9%. Excluding the cost of goods for the ReaLemon product lines and the accelerated depreciation for first half 2002 of $3.5 million related to long-lived assets that will be taken out of service early, cost of goods

sold was $53.2 million for first half 2003 compared to $53.8 million for first half 2002, a decrease of $0.6 million, or 1.1%. Expressed as a percentage of net sales excluding cost of goods sold for ReaLemon product lines and the accelerated depreciation for first half 2002, cost of goods sold for first half 2003 increased to 59.6% from 59.4% for first half 2002. The increase in the percentage is primarily the result of higher production costs associated with the production of non-dairy creamer prior to the Non-Dairy Creamer Plant Closure.

Distribution Expense. Distribution expense was $4.5 million for first half 2003 as compared to $5.5 million for first half 2002. Excluding the distribution expense for the ReaLemon product lines for first half 2002, distribution expense was $4.5 million for first half 2003 and $4.4 million for first half 2002, an increase of $0.1, or 2.3%. Expressed as a percentage of net sales excluding the distribution expense for ReaLemon product lines for first half 2002, distribution expense for first half 2003 increased to 5.0% from 4.8% for first half 2002. The increase in distribution expense was primarily due to higher warehousing and freight costs associated with moving the non-dairy creamer inventory from the plant to third party warehouses in expectation of the Non-Dairy Creamer Plant Closure.

Marketing Expense. Marketing expense was $6.9 million for first half 2003 as compared to $8.1 million for first half 2002, a decrease of $1.2 million, or 14.8%. Excluding the marketing expense for the ReaLemon product lines for first half 2002, marketing expense was $6.9 million for first half 2003 as compared to $7.3 million for first half 2002. Expressed as a percentage of net sales excluding marketing expense for ReaLemon product lines for first half 2002, marketing expense for first half 2003 decreased to 7.8% from 8.0% for first half 2002. The decrease in marketing expense was primarily due to a reduction in administrative expenses and reduced commission expense as a result of a change in the sales mix.

General and Administrative Expense. G&A expense was $3.7 million for first half 2003 as compared to $4.8 million for first half 2002, a decrease of $1.1 million, or 22.9%. Expressed as a percentage of net sales, G&A expense for first half 2003 decreased to 4.2% from 4.6% for first half 2002. Pursuant to the Plan, the Company reorganized its operations and reduced the number of corporate and administrative employees. The decrease in G&A was primarily due to the implementation of the Plan.

Amortization of Intangibles. Amortization of intangibles was $1.4 million for first half 2003 as compared to $4.4 million for first half 2002. In accordance with SFAS No. 142 as of June 30, 2002, the Company will no longer amortize indefinite-lived assets, but evaluate the assets for impairment. (See additional discussion under “Recently Adopted Accounting Statements” as described below.)

Gain on Sale of Product Lines, net of reorganization charges and other charges. In first half 2003, the Company recorded a charge of $1.2 million to cover severance and other costs associated with the Non-Dairy Creamer Plant Closure. In first half 2002, the Company recognized an $18.7 million gain on the ReaLemon Sale, net of reorganization charges of $4.8 million in first half 2002.

Operating Income. Operating income was $18.3 million for first half 2003 as compared to operating income of $35.8 million for first half 2002, a decrease of $17.5 million, or 48.9%. Excluding the $1.2 million Non-Dairy Creamer Plant Closure charge for first half 2003, the $18.7 million gain on the ReaLemon Sale for first half 2002, the loss of the ReaLemon product lines’ operating income of $4.4 million for first half 2003 and the $3.5 million accelerated depreciation charge for first half 2002, operating income was $19.5 million for first half 2003 compared to $16.2 million for first half 2002, an increase of $3.3 million for first half 2003. This increase is primarily due to the reduction of administrative costs, marketing expenses and amortization expense.

Interest Expense. Net interest expense was $8.2 million for first half 2003 as compared to net interest expense of $12.2 million for first half 2002, a decrease of $4.0 million. The decrease was primarily due to lower average interest rates and lower average debt balances for first half 2003 as compared to first half 2002. The average debt balance is lower in first half 2003 compared to first half 2002 as the Company paid down its debt by $118.0 million in first half 2002 with proceeds from the ReaLemon Sale.

Income Taxes. The Company recorded an income tax expense of $0.1 million for first half 2003 as compared to a $8.8 million income tax expense for first half 2002. The Company is carrying a full valuation allowance for its net deferred tax assets and net operating loss carryforwards until such time that sufficient positive evidence exists to support usage of said tax assets. The Company does recognize tax expense for various state and local tax expense.

Liquidity and Capital Resources

Borrowings under the Term Loan Facility were $53.1 million and $53.2 million at December 28, 2002 and June 29, 2002, respectively. The Term Loan Facility matures $0.8 million, $8.6 million, $25.0 million and $18.7 million in the fiscal years 2003 through 2006, respectively. The Company has a $50.0 million Revolving Credit Facility, of which $35.6 million was outstanding at June 29, 2002. Included in the Revolving Credit Facility is a $10.0 million swingline loan that is utilized for short-term borrowings for periods less than thirty days. The Revolving Credit Facility matures in fiscal year 2005.

Interest payments on the Notes and interest and principal payments under the Term Loan Facility and the Revolving Credit Facility represent significant cash requirements for the Company. Borrowings under the Term Loan Facility and the Revolving Credit Facility bear interest at floating rates and require interest payments on varying dates.

The Company’s remaining liquidity needs are for capital expenditures and increases in working capital. The Company spent $0.1 million on capital projects in first half 2003 to fund expenditures at existing facilities. The Company expects to spend less than $1.0 million on capital expenditures for the remainder of fiscal year 2003, which will consist of enhancements at existing facilities. The Company’s primary sources of liquidity are cash flows from operations and available borrowings under the Revolving Credit Facility.

Net cash from operating activities was $37.3 million and $32.4 million in first half 2003 and first half 2002, respectively, an increase of $4.9 million. The increase is primarily due to effective cost reductions in administrative expenditures and lower interest expense.

Cash used in investing activities in first half 2003 was $0.1 million and cash from investing activities in first half 2002 was $128.2 million. The Company received $128.4 million in proceeds in first half 2002 from the Realemon Sale.

Cash used in financing activities was $36.2 million and $159.6 million in first half 2003 and first half 2002, respectively, a decrease of $123.4 million. In first half 2002, the Company used $118.0 million of the proceeds from the ReaLemon Sale to repay a portion of the indebtedness under the Term Loan Facility. The Company as a result of generating higher operating cash flow was able to reduce its Revolving Credit Facility balance by $6.0 million as compared to first half 2002.

Management believes that cash generated from operations and borrowings under the Term Loan Facility and the Revolving Credit Facility will be sufficient to satisfy working capital requirements and required capital expenditures. Further expansion of the business through acquisitions may require the Company to incur additional indebtedness or to sell additional equity securities. There can be no assurance that the Company will be able to secure additional financing on favorable terms, if at all.

The Company was advised by GE Investment Private Placement Partners II, a Limited Partnership and Warburg, Pincus Ventures, L.P., Holdings’ principal stockholders that as of February 6, 2003, each owned $14.0 million in aggregate principal amount of Notes.

Redeemable Preferred Stock

The Series A Non-Voting Preferred Stock (the “Series A Preferred Stock”) and the Series B Non-Voting Preferred Stock (the “Series B Preferred Stock”) are subject to mandatory redemption at a price per share equal to $100 for Series A Preferred Stock and $100,000 for Series B Preferred Stock plus all dividends accrued and unpaid thereon (1) the closing of a public offering pursuant to an effective registration statement under the Securities Act of 1933, (2) the sale of all or substantially all of the assets of Holdings or the merger or consolidation of Holdings with or into any other corporation or other entity in which the holders of Holdings’ outstanding shares before the merger or consolidation do not retain a majority of the voting power of the surviving corporation or other entity or (3) the acquisition by any person of shares of Common Stock of Holdings representing a majority of the issued and outstanding shares of Common Stock of Holdings then outstanding.

Recent Developments

Effective December 30, 2002, the Company closed its powdered non-dairy creamer manufacturing plant in Chester, South Carolina. Future production will be sourced from a third party manufacturer under a long-term co-pack agreement entered into on October 1, 2002. The third-party manufacturer has significantly larger powdered non-dairy creamer plants and has agreed to produce the Company’s powdered non-dairy creamer requirements at a lower cost than the Company’s current cost of production. The management intends to sell the property and equipment.

In connection with the Non-Dairy Creamer Plant Closure, the Company recorded a $1,152,000 charge during the period ended December 28, 2002 and included the expense within the classification of “Gain (loss) on sale of product lines, net of reorganization charges and other charges” on the Consolidated Statement of Operations and Comprehensive Income (Loss). The Closure costs included $901,000 for termination pay and benefits for the 79 displaced employees and $251,000 for incidental closure costs and other contractual expenditures. As of December 28, 2002, the remaining cash requirements of the Non-Dairy Creamer Plant Closure are expected to total approximately $1,043,000 and are expected to be paid by December 2003.

Seasonality

The Company’s net sales, net income and cash flows are affected by a seasonal bias toward the fourth quarter of the calendar year due to increased sales during the holiday season. Three of the Company’s five major product lines (Eagle Brand and the Company’s other sweetened condensed milk products, Borden eggnog and None Such mincemeat pie filling) are consumed primarily during the November and December holiday season. In recent years, approximately 48% of the Company’s net sales have occurred in the last quarter of the calendar year. As a result of this seasonality, the Company’s working capital needs have historically increased throughout the year, normally peaking in the September/October period, requiring the Company to draw additional amounts on its Revolving Credit Facility during this period.

Critical Accounting Policies and Estimates

The process of preparing financial statements in conformity with accounting principles generally accepted in the United States of America requires the use of significant judgment and estimates on the part of the Company’s management about the effect of matters that are inherently uncertain. Actual results could differ significantly from the estimates under different assumptions or conditions. The following discussion addresses the Company’s most critical accounting policies.

Marketing Allowances. The Company offers market development funds, slotting, and other trade spending programs to its customers to support the customers’ promotional activities related to the Company’s product lines and offers various coupon programs to the ultimate consumers. The Company regularly reviews and revises estimates of costs to the Company, when deemed necessary, for the marketing programs based on actual costs incurred or revised spending level by the customers. Actual costs may differ significantly, as the performance from the marketing program may differ from previous expectations.

Inventories. Inventories are stated at the lower of cost or market, with cost of goods sold principally determined using the first-in, first-out method. The Company reviews the value of the inventory, and based on the physical condition (e.g., age and quality) of the inventories and forecasted sales plans, may require adjustments, either favorable or unfavorable. These inventory adjustments are estimates and may differ if future economic conditions, customer inventory levels or competitive conditions differ from the Company’s expectations.

Property, Plant and Equipment and Intangibles. Property, plant and equipment is stated at cost and is depreciated on a straight-line method over the estimated useful lives of the assets. Changes in circumstances, such as technological advances or changes to the Company’s capital strategy, can result in the actual lives differing from the Company’s estimates. The Company periodically reviews the useful lives of its property, plant and equipment, and where warranted, changes are made that may result in acceleration of depreciation.

Intangibles are stated at fair value as recorded at acquisition and adjusted for impairment as deemed appropriately. In accordance with SFAS 142, the Company reviews indefinite-lived assets for impairment, at a minimum, annually or whenever events or changes in circumstances indicate that the carrying value of any such asset may not be recoverable. The fair value of the indefinite-lived tradenames are determined using a royalty savings methodology and discounted cash flows and the fair value of goodwill is determined using estimated future discounted cash flow earnings and market valuations based on these cash flow earnings.

Income taxes. Income taxes are recognized using the liability method. Under this method, deferred tax assets and liabilities are recognized based on the difference between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates in effect in the years in which those temporary differences are expected to reverse. The Company assesses the recoverability of the deferred tax assets in accordance with the provisions of SFAS No. 109. In accordance with SFAS No. 109, the Company initially recorded a valuation allowance in fiscal year ended June 29, 2003 for the net deferred tax assets and net operating loss carryforwards. As of December 28, 2002, the valuation allowance was $50.9 million. The Company intends to maintain a full valuation allowance for the net deferred tax assets and net operating loss carryforwards until sufficient positive evidence exists to support reversal of the remaining reserve. Until such time, except for state and local tax expenses, the Company will have no reported tax provision, net of valuation allowance adjustments. In the event the Company were to determine, based on the existence of sufficient positive evidence, that it would be able to realize deferred tax assets in the future in excess of the net recorded amount, an adjustment to the valuation allowance would increase income in the period such determination was made.

Recently Adopted Accounting Statements

In June 2001, the FASB issued SFAS No. 142. SFAS No. 142 addresses financial accounting and reporting for intangible assets acquired individually or with a group of other assets at acquisition and for periods subsequent to acquisition. Effective June 30, 2002, the Company adopted SFAS No. 142. In accordance with this standard, goodwill and certain other intangible assets have been classified as indefinite-lived assets no longer subject to amortization. Indefinite-lived intangible assets are subject to an impairment test upon adoption and at least annually thereafter. As of June 30, 2002, the value of the indefinite-lived tradenames was determined using a royalty savings methodology and discounted cash flows. As a result, the Company recorded an impairment charge of $43.7 million against tradenames. After completing the valuation and impairment of the tradenames, a market valuation of goodwill was assessed based on estimated cash flow earnings. As a result, the Company recorded an impairment charge of $12.9 million against goodwill. The transitional impairment charge was recorded as a cumulative effect of an accounting change. The Company’s annual amortization charge will be reduced by an estimated $4.5 million in fiscal year 2003. The useful lives of intangibles assets still subject to amortization were not revised because of the adoption of SFAS No. 142.

In October 2001, the FASB issued SFAS No. 144. SFAS No. 144, which supersedes SFAS No. 121, applies to all long-lived assets (including discontinued operations) and consequently amends APB No. 30. SFAS No. 144 develops an accounting model (based on the model in SFAS No. 121) for disposal of long-lived assets. This model requires that long-lived assets that are to be disposed of be measured at the lower of book value or fair value, less cost to sell. Additionally, SFAS No. 144 expands the scope of discontinued operations to include all components of an entity with operations that (1) can be distinguished from the rest of the entity and (2) will be eliminated from the ongoing operations of the entity in a disposal transaction. SFAS No. 144 was effective for the Company’s first quarter of fiscal year 2003. The adoption of this pronouncement did not have a material impact on the Company’s results of operations or financial condition.

In April 2002, the FASB issued SFAS No. 145 with an adoption date of fiscal years beginning after May 15, 2002. This pronouncement rescinds certain Statements and amends SFAS No. 13 and other various authoritative pronouncements toclarify, correct technically or describe applicability under changed conditions. The adoption of this pronouncement did not have a material impact on the Company’s results of operations or financial condition.

In November 2002, the FASB issued FIN No. 45. FIN No. 45 addresses the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under guarantees. This interpretation also clarifies the

requirements related to the recognition of a liability by a guarantor at the inception of a guarantee for the obligations the guarantor has undertaken in issuing that guarantee. FIN No. 45 is effective for all guarantees issued or modified after December 31, 2002. The adoption of this interpretation will not have a material impact on the Company’s results of operations or financial condition.

Recently Issued Accounting Statements

In July 2002, the FASB issued SFAS No. 146. SFAS No. 146 requires companies to recognize costs associated with exit or disposal activities when they are incurred rather than at the date of a commitment to an exit or disposal plan. Costs covered by SFAS No. 146 include lease termination costs and certain employee severance costs that are associated with a restructuring, discontinued operation, plant closing or other exit or disposal activity that is initiated after December 31, 2002. The Company will apply this pronouncement for activities after December 31, 2002.

Cautionary Statement Regarding Forward-Looking Statements

Certain statements within this section may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, which involve known and unknown risks and uncertainties. The Company’s actual results, performance or achievements in the future could differ significantly from the results, performance or achievements discussed or implied in such forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, the effect on financial performance of increased competition in the dry-grocery food industry, potential future competition, competitive pricing for products, general economic and business conditions, industry trends, raw material costs, dependence on the Company’s labor force, the success of new product innovations, and changes in, or the failure or inability to comply with, government rules and regulations, including, without limitation, Food and Drug Administration and environmental rules and regulations.

Statements concerning interest rate swap and other financial instrument fair values and their estimated contribution to the Company’s future results of operations are based upon market information as of a specific date. This market information is often a function of significant judgment and estimation. Further, market interest rates and commodity prices are subject to significant volatility.

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Interest Rates

The following table presents descriptions of the financial instruments and derivative instruments that were held by the Company at December 28, 2002 and which are sensitive to changes in interest rates. In the ordinary course of business, the Company uses derivative financial instruments in order to manage or reduce market risk. The Company does not enter into derivative financial instruments for speculative purposes.

For the liabilities, the table represents principal fiscal year cash flows that exist by maturity date and the related average interest rate. The variable rates are estimated based upon the six month forward LIBOR rate.

All amounts, except percentage rates, are reflected in U.S. dollars (in thousands).

	2003			2004			2005			2006			Thereafter			Balance at December 28, 2002			Fair Value
Liabilities
Fixed rate													$	115,000		$	115,000		$	74,750
Average interest rate														8.750	%		8.750	%
Variable rate	$	858		$	8,578		$	24,956		$	18,718			—		$	53,110		$	53,110
Average interest rate		5.650	%		5.650	%		5.650	%		5.650	%		—			5.650	%

As the table incorporates only the exposures that existed as of December 28, 2002, it does not consider exposure to changes in the LIBOR rate that arise after that date. As a result, our ultimate interest expense with respect to interest rate fluctuations will depend on the interest rates that are applicable during the period. A 1% change in interest rate will cause a variance of approximately $0.5 million in forecasted interest expense.

Milk Hedging

The Company uses milk as a major ingredient in its sweetened condensed milk product line and is subject to the risk of rising milk prices that increase manufacturing costs and erode profit margins. By purchasing futures contracts, however, the Company establishes a known price for future milk purchases in order to protect against fluctuating milk prices. As of December 28, 2002, the Company had purchased 350 milk futures contracts, which settle during various months through April 2004, at a cost of $8.0 million and a current market value of $7.7 million, or an aggregate market loss of $0.3 million. The aggregate market value will increase or decrease based on the future milk prices.

Cautionary Statement Regarding Forward-Looking Statements

Item 4. CONTROLS AND PROCEDURES

(a)

Evaluation of disclosure controls and procedures.

Within 90 days prior to the date of this report, the registrants carried out an evaluation, under the supervision and with the participation of the registrants’ management, including the registrants’ Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the registrants’ disclosure controls and procedures pursuant to Rule 13a-14(c) and 15d-14(c) of the Securities Exchange Act of 1934. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the registrants’ disclosure controls and procedures are effective in timely alerting them to material information relating to the registrants required to be included in the registrants’ periodic SEC filings.

(b)

Change in internal controls.

There were no significant changes in the registrants’ internal controls or in other factors that could significantly affect these controls subsequent to the date of their evaluation. There were no significant deficiencies or material weaknesses, and therefore there were no corrective actions taken.

PART II – OTHER INFORMATION

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

Eagle Family Foods Holdings, Inc.

(a)

The majority stockholders of Holdings consented to an action by written consent in lieu of an annual meeting dated December 5, 2002. The matters submitted to the stockholders for a vote included (1) the election of six directors to the Board of Directors and (2) the ratification of the appointment of PricewaterhouseCoopers LLP as independent accountants.

(b)

The following table sets forth the results of voting on these matters.

Matters	Number of Votes FOR	Number of Votes AGAINST / WITHHELD	Number of Abstentions /Broker Non-Votes

Election of Directors:

David A. Barr	916,400	—	—
Andreas T. Hildebrand	916,400	—	—
Kewsong Lee	916,400	—	—
Craig A. Steinke	916,400	—	—
Mark J. Strelecki	916,400	—	—
Donald W. Torey	916,400	—	—

Ratification of Appointment of PricewaterhouseCoopers LLP	916,400	—	—

Eagle Family Foods, Inc.

(c)

The stockholders of Eagle consented to an action by written consent in lieu of an annual meeting dated December 5, 2002. The matters submitted to the stockholders for a vote included (1) the election of six directors to the Board of Directors and (2) the ratification of the appointment of PricewaterhouseCoopers LLP as independent accountants.

(d)

The following table sets forth the results of voting on these matters.

Matters	Number of Votes FOR	Number of Votes AGAINST / WITHHELD	Number of Abstentions /Broker Non-Votes

Election of Directors:

David A. Barr	10,000	—	—
Andreas T. Hildebrand	10,000	—	—
Kewsong Lee	10,000	—	—
Craig A. Steinke	10,000	—	—
Mark J. Strelecki	10,000	—	—
Donald W. Torey	10,000	—	—

Ratification of Appointment of PricewaterhouseCoopers LLP	10,000	—	—

Item 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits


4.1		Credit Agreement, dated January 23, 1998, by and among Holdings, Eagle, The Chase Manhattan Bank, Merrill Lynch Capital Corporation, Chase Securities, Inc., and Merrill Lynch, Pierce, Fenner & Smith Incorporated, as amended by Amendment No. 1, dated August 12, 1998, as amended by Amendment No. 2, dated November 30, 1998, as amended by Amendment No. 3, dated June 30, 1999, as amended by Amendment No. 4 dated June 29, 2000, as amended by Amendment No. 5 dated January 26, 2001, as amended by Amendment No. 6 dated August 10, 2001, and as amended by Amendment No. 7 dated November 21, 2002.

(b) Reports on Form 8-K

None.

CERTIFICATIONS

I, Craig A. Steinke, Chief Executive Officer and Chief Financial Officer of Eagle Family Foods, Inc., certify that:

I have reviewed this quarterly report on Form 10-Q of Eagle Family Foods, Inc.;

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

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;

I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

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

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

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

I have disclosed, based on my most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

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

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; 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 my most recent evaluation, including any corrective actions with regard to the significant deficiencies and material weaknesses.

Date: February 7, 2003

/s/ Craig A. Steinke

Craig A. Steinke

Chief Executive Officer and Chief Financial Officer

I, Craig A. Steinke, Chief Executive Officer and Chief Financial Officer of Eagle Family Foods Holdings, Inc., certify that:

I have reviewed this quarterly report on Form 10-Q of Eagle Family Foods Holdings, Inc.;

I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

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

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

I have disclosed, based on my most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

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

Date: February 7, 2003

/s/ Craig A. Steinke

Craig A. Steinke

Chief Executive Officer and Chief Financial Officer

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on their behalf by the undersigned thereunto duly authorized.

EAGLE FAMILY FOODS HOLDINGS, INC.

EAGLE FAMILY FOODS, INC.



By:		/s/ Craig A. Steinke
		President, Chief Executive Officer and Chief Financial Officer

Date: February 7, 2003

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Filing Compare · EAGLE FAMILY FOODS INC