UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q

[ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE

SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2002

[ ] Transition Report Pursuant to Section 13 or 15 (d)

of the Securities Exchange Act of 1934

For the transition period from _______ to _______

COMMISSION FILE NUMBER 0-14324

MOORE-HANDLEY, INC.

(Exact name of registrant as specified in its charter)

DELAWARE	63-0819773
(State or other jurisdiction of	(I.R.S Employer
Incorporation of organization)	Identification No.)

3140 PELHAM PARKWAY, PELHAM, ALABAMA	35124
(Address of principal executive offices)	(Zip Code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to filing requirements for the past 90 days.

Yes

[X]

[ ]

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

Common stock, $.10 par value	1,766,293 Shares
Class	Outstanding at November 8, 2002

Page 1

MOORE-HANDLEY, INC.

INDEX

Item No.		Page No.

PART I. FINANCIAL INFORMATION - UNAUDITED

1.	Condensed Balance Sheets -
	September 30, 2002 and 2001 and December 31, 2001	3

	Statements of Operations -
	Three Months and Nine Months Ended September 30, 2002 and 2001	4

	Statements of Cash Flow -
	Nine Months Ended September 30, 2002 and 2001	5

	Notes to Financial Statements	6

2.	Management's Discussion and Analysis
	of Financial Condition and Results of Operations	12

3.	Quantitative and Qualitative Disclosures About Market Risk
	(The information required by this item is contained in "Management's
	Discussion and Analysis of Financial Condition and Results of
	Operations.")	15
4.	Controls and Procedures	16

PART II. OTHER INFORMATION

6.	Exhibits and Reports on Form 8-K	17



	Signatures	17

	Certifications	18

Page 2

MOORE-HANDLEY, INC.
CONDENSED BALANCE SHEETS
SEPTEMBER 30, 2002 AND 2001 AND DECEMBER 31, 2001

			SEPTEMBER 30				DECEMBER 31
			2002		2001		2001
			(unaudited)		(unaudited)		(Note 1)
ASSETS:
Current assets:
	Cash		$	42,000	$	53,000	$	50,000
	Trade receivables, net			22,092,000		24,911,000		15,815,000
	Other receivables			5,095,000		4,916,000		5,124,000
	Merchandise inventory			19,600,000		18,137,000		16,863,000
	Prepaid expenses			467,000		170,000		209,000
	Deferred income taxes			610,000		615,000		610,000
		Total current assets		47,906,000		48,802,000		38,671,000

Prepaid pension cost				842,000		836,000		786,000

Property and equipment				20,236,000		19,055,000		19,505,000
	Less accumulated depreciation			(11,756,000)		(10,624,000)		(10,732,000)
		Net property and equipment		8,480,000		8,431,000		8,773,000

			$	57,228,000	$	58,069,000	$	48,230,000

LIABILITIES AND STOCKHOLDERS' EQUITY:
Current liabilities:
	Trade payables		$	17,936,000	$	20,541,000	$	14,161,000
	Accrued payroll			630,000		583,000		893,000
	Other accrued liabilities			1,081,000		1,427,000		1,042,000
	Long-term debt due in one year			334,000		1,158,000		334,000
		Total current liabilities		19,981,000		23,709,000		16,430,000

Long-term debt				22,812,000		20,906,000		18,025,000

Deferred income taxes				926,000		671,000		926,000

Commitments (Note 4)				-		-		-

Stockholders' equity
	Common stock, $.10 par value;
		10,000,000 shares authorized,
		2,510,000 shares issued; 1,769,493 shares outstanding at September 30, 2002		251,000		251,000		251,000
	Other stockholders' equity			13,258,000		12,532,000		12,598,000
		Total stockholders' equity		13,509,000		12,783,000		12,849,000

			$	57,228,000	$	58,069,000	$	48,230,000

See accompanying notes.

Page 3

MOORE-HANDLEY, INC.
STATEMENTS OF OPERATIONS
(UNAUDITED)

	THREE MONTHS				NINE MONTHS
	ENDED SEPTEMBER 30				ENDED SEPTEMBER 30
	2002		2001		2002		2001

Net sales	$	38,851,000	$	39,858,000	$	118,468,000	$	119,090,000

Cost of merchandise sold		32,720,000		33,613,000		99,753,000		100,184,000
Warehouse and delivery expenses		2,391,000		2,317,000		7,009,000		6,861,000
Cost of sales		35,111,000		35,930,000		106,762,000		107,045,000

Gross profit		3,740,000		3,928,000		11,706,000		12,045,000
Selling and administrative expenses		3,453,000		3,387,000		10,012,000		9,948,000

Operating income		287,000		541,000		1,694,000		2,097,000
Interest expense, net		204,000		301,000		627,000		1,068,000

Income before income tax		83,000		240,000		1,067,000		1,029,000
Income tax		30,000		85,000		392,000		369,000

Net income	$	53,000	$	155,000	$	675,000	$	660,000


Net income per common share - basic	$	0.03	$	0.09	$	0.38	$	0.36
Weighted-average common shares outstanding - basic		1,769,000		1,814,000		1,772,000		1,814,000

Net income per common share - diluted	$	0.03	$	0.09	$	0.35	$	0.36
Weighted-average common shares outstanding - diluted		1,934,000		1,814,000		1,932,000		1,814,000

See accompanying notes.

Page 4

MOORE-HANDLEY, INC.
STATEMENTS OF CASH FLOW
(UNAUDITED)

				NINE MONTHS
				ENDED SEPTEMBER 30
				2002		2001
Cash flows from operating activities:
	Net income			$	675,000	$	660,000
	Adjustments to reconcile net income to net cash
		provided by (used in) operating activities:
		Depreciation and amortization			1,040,000		915,000
		Provision for doubtful accounts			270,000		230,000
		Gain on sale of equipment			(10,000)		(11,000)
		Change in assets and liabilities:
			Trade and other receivables		(6,538,000)		(4,701,000)
			Merchandise inventory		(2,737,000)		(1,028,000)
			Trade payables and accrued expenses		3,552,000		4,627,000
			Other assets		(313,000)		567,000
			Total adjustments		(4,736,000)		599,000
Net cash provided by (used in) operating activities					(4,061,000)		1,259,000

Cash flows from investing activities:
	Capital expenditures				(746,000)		(532,000)
	Proceeds from sale of equipment				10,000		11,000
	Collections on notes receivable				17,000		-
Net cash used in investing activities					(719,000)		(521,000)

Cash flows from financing activities:
	Purchase of treasury stock				(15,000)		(4,000)
	Net borrowings (repayments) under bank loans				5,048,000		181,000
	Principal payments under long-term debt				(262,000)		(939,000)
Net cash provided by (used in) financing activities					4,771,000		(762,000)

Net decrease in cash					(9,000)		(24,000)


Cash at beginning of period					51,000		77,000
Cash at end of period				$	42,000	$	53,000

See accompanying notes.

Page 5

MOORE-HANDLEY, INC.
NOTES TO FINANCIAL STATEMENTS
(INFORMATION PERTAINING TO THE THREE MONTHS AND NINE MONTHS
ENDED SEPTEMBER 30, 2002 AND 2001 IS UNAUDITED)

Basis of Presentation

The financial statements included herein have been prepared by Moore-Handley, Inc. without audit in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10Q and Article 10 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in complete financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted pursuant to such rules and regulations, although we believe that the disclosures are adequate to make the information presented not misleading. The balance sheet at December 31, 2001 has been derived from the audited financial statements at that date, but does not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. For further information, these financial statements should be read i n conjunction with the financial statements and the notes thereto included in our Annual Report on Form 10-K filed with the Commission on March 29, 2002.

The financial information presented herein reflects all adjustments (consisting only of normal recurring adjustments) which are, in our opinion, necessary for a fair presentation of the results of the interim periods. The results for interim periods are not necessarily indicative of results to be expected for the year.

Certain prior year amounts have been reclassified to conform to the 2002 presentation. These changes had no impact on previously reported results of operations or stockholders' equity.

2. Description of Business and Significant Accounting Policies

We are a full-service distributor of plumbing and electrical supplies, power and hand tools, paint and paint sundries, lawn and garden equipment and other hardware and building materials products. Our customers include retail home centers, hardware stores, building materials dealers, paint stores, combination stores, a limited number of mass merchandisers, businesses and institutions.

Our current customers are located primarily in Alabama, Florida, Georgia, Kentucky, Louisiana, Mississippi, North Carolina, South Carolina, Tennessee, Virginia and West Virginia. We also have active customers in 26 other states.

Cash

We consider all highly liquid securities with maturity at the time of purchase of three months or less to be cash. As of September 30, 2002, we had no such instruments.

Allowance for Doubtful Accounts

We maintain an allowance for doubtful accounts to reflect expected credit losses. We provide for bad debts based on collection history and specific risks identified on a customer-by-customer basis. A considerable amount of judgment is required to assess the ultimate realization of accounts receivable and the creditworthiness of each customer. Furthermore, these judgments must be continually evaluated and updated. If the financial condition of our customers were to deteriorate, resulting in impairment in their ability to make payments, additional allowances may be required in future periods.

Page 6

Certain Concentrations

We are a wholesaler of hardware and building materials products and as such grant credit to our customers, most of whom are independent retailers located in the Southeast. We perform periodic credit evaluations of our customers' financial condition and obtain personal guarantees and/or security interests where we deem necessary.

Merchandise Inventory

We state our inventory at the lower of average cost or market. An allowance for obsolete or excess inventory is maintained to reflect the estimated net realizable value of the inventory based on current market conditions and the inventory's recent historical movement and future demands. If actual market conditions and future demand are less favorable than we project, additional inventory provisions may be required.

Other Receivables

Other receivables consist primarily of vendor rebates and vendor allowances receivable. We record the credits and payments as a reduction of cost of sales at the point in time at which the activities required by the supplier related to the credit or payment are completed, the amount is fixed and determinable, and collectibility is reasonably assured. Arrangements with suppliers for volume incentives are typically based on a contractual arrangement covering a one-year or less period of time providing for incentives based on purchasing volume. We are not obligated to purchase a specified volume of any product.

Property and Equipment

Property and equipment is stated at cost and depreciation is computed using the straight-line method over estimated useful lives.

Income Taxes

Deferred income taxes are provided for temporary differences between financial and income tax reporting, primarily related to depreciation, inventory valuation and certain accrued costs. We continuously assess the need for valuation allowances on recorded deferred tax assets and establish an allowance when we believe it is more likely than not that the asset will not be realized.

Impairment and Depreciation of Long-Lived Assets

We estimate the depreciable lives of property and equipment when purchased and evaluate those lives when facts and circumstances change. In regards to impairment, we adopted Statement of Financial Accounting Standards (SFAS) No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, which supercedes SFAS No. 121, Accounting for the Impairment of Long-Lived Assets to be Disposed Of. Under SFAS No. 144, when events and circumstances indicate that the long-lived assets used in operations may be impaired and the undiscounted cash flows estimated to be generated from those assets are less than their carrying values, we record an impairment loss equal to the excess of the carrying value over the fair value. Long-lived assets held for disposal are valued at the lower of the carrying value or fair value less disposal costs. The adoption of SFAS 144 had no significant impact on our financial condition or results of operations.

Pensions

We have pension benefit costs and credits that are developed from actuarial valuations. Inherent in these valuations are key assumptions including discount rates and expected return on plan assets. We are required to consider current market conditions, including changes in interest rates, in selecting these assumptions. Periodic changes in these key assumptions, along with changes in head count, could have a significant impact on future pension costs and recorded pension liabilities.

Page 7

Stock Option Accounting

We account for our stock compensation arrangements under the provisions of Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB No. 25), under which no compensation cost has been recognized.

Net Income or Loss per Common Share

Basic net income per share is based on the weighted-average number of common shares outstanding and net income. Diluted net income per share is based on the weighted-average number of common shares outstanding plus the effect of dilutive employee stock options on net income.

Revenue Recognition

We recognize revenues, net of estimated sales returns, discounts and allowances, when goods are shipped, title has passed, the sales price is fixed and the collectibility is reasonably assured. We assume no significant obligations after goods are shipped. Regarding our direct shipment program, sales are recorded gross in our statements of operations since we act as principal in the sales transaction and assume the credit risk.

We record provisions for estimated sales returns and allowances on sales in the same period as the related sales are recorded. These estimates are based on historical sales returns and analyses of credit memo data and other known factors. If the historic data we use to calculate these estimates do not properly reflect future returns and allowances, net sales could either be understated or overstated.

In September 2000, the Emerging Issues Task Force issued EITF 00-10, Accounting for Shipping and Handling Fees and Costs (EITF 00-10). EITF 00-10 requires shipping and handling fees billed to customers to be classified as revenue and shipping and handling costs to be either classified as cost of sales or disclosed in the notes to the consolidated financial statements. Shipping and handling costs associated with inbound freight are included in cost of sales.

Statement of Position 93-7, Reporting on Advertising Costs, requires the disclosure of advertising costs. We expense the cost of advertising when incurred. Advertising expense was immaterial and did not have a significant impact on expenses for the three and nine month periods ended September 30, 2002 and 2001

Impact of Recently Issued Accounting Standards

In July 2001, the Financial Accounting Standards Board (FASB) issued SFAS No. 142, Goodwill and Other Intangible Assets. SFAS No. 142 eliminates amortization of goodwill and requires an impairment-only model to record the value of goodwill. SFAS No. 142 requires that impairment be tested at least annually at the reporting unit level, using a two-step impairment test. Purchased intangibles with indefinite economic lives will be tested for impairment annually using a lower of cost or market approach. Other intangibles will continue to be amortized over their useful lives and reviewed for impairment when the facts and circumstances suggest that they may be impaired. The adoption of SFAS No. 142 did not have a significant impact on our financial condition and results of operation.

In August 2001, the FASB issued SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. SFAS No. 144 changed the criteria that have to be met to classify an asset as held-for-sale. SFAS No. 144 requires expected future operating losses from discontinued operations to be displayed in discontinued operations in the period(s) in which the losses are incurred (rather than as of the measurement date). In addition, more dispositions will qualify for discontinued operations treatment in the income statement as the criteria for discontinued operation presentation is changed to a component of the business rather than a segment of the business. Assets to be disposed of would be classified as held for sale (and depreciation would cease) when management, having the authority to approve the action, commits to a plan to sell the asset(s) meeting all required criteria. The adoption of SFAS No. 144 did not have a significant impact on our financial condition and result s of operation.

Page 8

3. Long-Term Debt

Long-term debt at September 30, 2002 and 2001 and December 31, 2001 includes obligations under capital leases, a term loan and a revolving line of credit all of which approximate fair value. Long-term debt at September 30, 2002 and 2001 and December 31, 2001 consisted of:

		SEPTEMBER 30				DECEMBER 31
		2002		2001		2001
Industrial development bonds (paid in full
	at September 30, 2002 and December 31, 2001,
	variable rate of 5.98% at September 30, 2001)	$	-	$	147,000	$	-

Term loan (fixed rate of 8.25%; due
	January 2004)		381,000		667,000		595,000

Line of credit (variable rate of 4.07%, 6.08% and
	4.64% at September 30, 2002 and 2001, and
	December 31, 2001, respectively; due April 2005)		22,566,000		20,998,000		17,517,000

Capital lease obligations			199,000		252,000		248,000
			23,146,000		22,064,000		18,360,000
Less current maturities			(334,000)		(1,158,000)		(334,000)
		$	22,812,000	$	20,906,000	$	18,026,000

We were party to lease agreements with an industrial development board, which were accounted for as asset purchases. Under the agreements, industrial development bonds were issued and the proceeds used to purchase land of $534,000 and building and equipment of $8,881,000. We had an unconditional obligation to pay the principal and interest at 92% of the prime rate on the bonds and had options to purchase the property for a nominal cost at the expiration of the lease. The bonds were paid in full in December 2001 and we exercised our option to purchase the property for a nominal cost in February 2002.

We have financed the purchase of transportation and computer equipment with leases. These leases are being accounted for as capital leases. The amortization expense relating to these leases is combined with depreciation expense.

We have financed a $2,000,000 warehouse modernization program with a term loan payable in equal monthly principal payments through January 2004, together with interest at 8.25% (see below).

In February 2002, we executed an extension and amendment to our working capital line. This line allows for a maximum borrowing of $28,000,000 and will be secured with trade receivables and inventory. The loan is limited to the lesser of $28,000,000 or 85% of eligible trade receivables and 50% of eligible inventory up to $11,000,000. The interest rate on the facility will remain at prime or, at our option, 2 1/4% over LIBOR.

In November 2002, we received a $7,000,000 term loan secured by a real estate mortgage on our Pelham facility and a security interest in certain equipment, the net proceeds of which were used to pay off the term loan due January, 2004 (see above) and to pay down outstanding balances in the line of credit. The loan bears a fixed interest rate of 5.03% payable in monthly installments based on a fifteen (15) year amortization schedule and has a maturity date of December 1, 2008.

4. Commitments

Commitments consist of future rental payments under miscellaneous non-cancelable operating leases of which the last expires in 2008.

Page 9

5. Pension Plans

We have two trusteed, noncontributory, qualified defined benefit pension plans covering substantially all of our employees. Retirement benefits are provided based on years of service and earnings for salaried employees and years of service for hourly employees. Contributions to the pension plans are based on the amount necessary to fund the net periodic pension cost. Contributions are limited to the amount that can be currently deducted for federal income tax purposes and are based on the amount necessary to fund the minimum level required by the Employee Retirement Income Security Act of 1974.

6. Incentive Compensation Plan

On May 23, 1991, the stockholders approved the 1991 Incentive Compensation Plan pursuant to which a maximum aggregate of 460,000 shares of common stock could be issued to employees and directors until April 12, 2001. No further options may be granted under the 1991 Incentive Compensation Plan. On April 26, 2001, the stockholders approved the 2001 Incentive Compensation Plan pursuant to which a maximum aggregate of 460,000 shares of common stock may be issued to employees and directors until March 23, 2011.

We have elected to follow APB No. 25 and related interpretations in accounting for our employee stock options. Under APB No. 25, because the exercise price for the employees' stock options equals the market price of the underlying stock on the date of grant, no compensation expense is recognized. These options vest either in six months after the date of grant or in equal annual installments over five years.

Pro forma information regarding net income and earnings per share is required by FASB Statement No. 123, Accounting for Stock-Based Compensation (Statement No. 123), and has been determined as if we had accounted for our employee stock options under the fair value method of Statement No. 123. The fair value for these options was estimated at the date of grant using Black-Scholes option pricing model with the following weighted-average calculations:

	Three Months Ended September 30				Nine Months Ended September 30
	2002		2001		2002		2001
Risk free interest rate		5.74		5.89		5.74		5.89

Dividend yield		0%		0%		0%		0%

Volatility factor		.36		.38		.36		.38

Weighted-average expected life		10 years		10 years		10 years		10 years

Page 10

For purposes of pro forma disclosures, the estimated fair value of the options is amortized to expense over the options' vesting period. Our pro forma information follows:

	THREE MONTHS		NINE MONTHS
	ENDED SEPTEMBER 30		ENDED SEPTEMBER 30
	2002	2001	2002	2001

Pro forma net income	$ 39,000	$ 126,000	$ 623,000	$ 579,000

Pro forma net income per
share - basic	$ 0.02	$ 0.07	$ 0.35	$ 0.32

The weighted average grant date fair value of options granted during 2002 was $.57.

7. Common Stock Subscriptions Receivable

During 1998, the stockholders approved the Employee Stock Purchase Plan (the "Plan"). In connection with the Plan, certain individuals issued three-year promissory notes to us whereby the individuals are obligated to pay annual interest of 8.5% and a balloon principal payment no later than June 30, 2001. These notes are secured by related shares of common stock. In June 2001, one note was paid in full and the others were amended to extend their maturity date to June 2003. The amended promissory notes are also payable on demand and the interest rates have been reset to our average cost of borrowing plus 2.25%.

On July 23, 2002, the Board of Directors unanimously adopted the 2002 Employee Stock Purchase Plan (the "2002 Plan"). In connection with the 2002 Plan, up to 200,000 shares of common stock may be issued to employees at the lesser of $2.54 per share or 85% of the fair market value on the date of exercise which is July 23, 2003, subject to stockholder approval of the 2002 Plan. The 2002 Plan will be voted on by the stockholders of the Company at the 2003 annual meeting.

8. Net Income Per Share

Net income per share calculated in accordance with SFAS No. 128, Earnings Per Share, are as follows:

	Three Months Ended September 30				Nine Months Ended September 30
	2002 (unaudited)		2001 (unaudited)		2002 (unaudited)		2001 (unaudited)
Net income	$	53,000	$	155,000	$	675,000	$	660,000
Basic calculation:
Weighted-average common shares outstanding - basic		1,769,000		1,814,000		1,772,000		1,814,000
Net income per common share - basic	$	0.03	$	0.09	$	0.38	$	0.36
Diluted calculation:
Weighted-average common shares outstanding		1,769,000		1,814,000		1,772,000		1,814,000
Shares issuable on exercise of dilutive stock options		165,000		-		160,000		-
Weighted-average common shares outstanding - diluted		1,934,000		1,814,000		1,932,000		1,814,000
Net income per common share - diluted	$	0.03	$	0.09	$	0.35	$	0.36

Page 11

Item 2.

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(UNAUDITED)

NET SALES

Net sales for the quarter ended September 30, 2002 decreased $1,007,000 or 2.5% from the same quarter in 2001. Gross margin decreased $113,000 or 1.8% mainly due to the decline in sales. Net income declined $102,000 compared to the same quarter last year. A reduction in gross margin and an increase in selling and administrative expenses were partially offset by a decrease in interest expense.

For the nine months ended September 30, 2002, net sales decreased $622,000 or 0.5% compared to the same period a year ago. Gross margin decreased $191,000 or 1.6% primarily due to a higher mix of lower margin factory direct shipments. Net income for the nine months ended September 30, 2002 was up slightly compared to a year ago. A decrease in gross margin and increased selling and administrative expenses was more than offset by reduced interest expense.

During the quarter, Moore-Handley, Inc. experienced a temporary disruption in operations due to storm damage. This resulted in an estimated loss in sales of $170,000, based on the change in our customer order fill rate for the six days after the storm damage. The estimated effect on diluted earnings per share was $.02. Moore Handley, Inc. was fully insured for this damage, including business interruption insurance, and any insurance recoveries will be reflected in future financial reports.

Gross margins on factory direct shipments are lower than gross margins on warehouse shipments; however, expenses related to factory direct shipments are also lower. We believe that factory direct shipments are an important part of our business as a full-service wholesale distributor.

The following table sets forth the trend in net sales for 2001 and the first three quarters of 2002:

						Increase (Decrease)
						vs. Same Quarter
				Net Sales		in Previous Year
				Amount		Amount		Percent
				(in thousands)		(in thousands)		Change
		Quarter
2001	-	1st	.....................	$	39,402	$	(4,353)	-9.9	%
		2nd	.....................		39,830		1,188	3.1
		3rd	.....................		39,858		955	2.5
		4th	.....................		33,700		935	2.9

2002	-	1st	.....................		39,238		(164)	-0.4
		2nd	.....................		40,379		549	1.4
		3rd	.....................		38,851		(1,007)	(2.5)

Results of operations for the three months and nine months ended September 30, 2002 and 2001 are not necessarily indicative of the results that may be expected for the entire year. Typically, sales in the 1st, 2nd and 3rd quarters are higher than in the 4th quarter due to additional sales generated by Dealers' Marts. The majority of the additional sales are factory direct shipments that carry a lower gross margin than warehouse shipments but contribute to our profitability. Sales in the 4th quarter are also negatively impacted by the effect of seasonal holidays.

Page 12

OPERATIONS

The following table sets forth certain financial data as a percentage of net sales for the periods indicated:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2002		2001		2002		2001
Net sales	100.0	%	100.0	%	100.0	%	100.0	%
Gross margin	15.8		15.7		15.8		15.9
Warehouse and delivery expenses	6.2		5.8		5.9		5.8
Gross profit	9.6		9.9		9.9		10.1
Selling and administrative expenses	8.9		8.5		8.5		8.3
Operating income	0.7		1.4		1.4		1.8
Interest expense, net	0.5		0.8		0.5		0.9
Income before provision for income tax	0.2	%	0.6	%	0.9	%	0.9	%

GROSS MARGIN

The gross margin percentage for the quarter ended September 30, 2002 was 15.8 %, up slightly from 15.7% in the third quarter of 2001.

For the nine months ended September 30, 2002, gross margin was down $191,000 to 15.8% of net sales from 15.9% of net sales, mainly as a result of a higher mix of lower margin factory direct shipments

The following table sets forth the gross margin dollars, gross margin percentages and year-over-year changes for 2001 and the first three quarters of 2002:

								Increase (Decrease)
								vs. Same Quarter
				Gross Margin				in Previous Year
				Amount		Percentage		Amount		Percentage
				(in thousands)		of Sales		(in thousands)		Points
		Quarter
2001	-	1st	.....................	$	6,390	16.2	%	$	(526)	0.4	%
		2nd	.....................		6,276	15.7			(230)	(1.0)
		3rd	.....................		6,244	15.7			143	0.0
		4th	.....................		5,696	16.9			1,062	2.8

2002	-	1st	.....................		6,115	15.6			(275)	(0.6)
		2nd	.....................		6,469	16.0			193	0.3
		3rd	.....................		6,131	15.8			(113)	0.1

WAREHOUSE AND DELIVERY EXPENSES

As a percentage of warehouse shipments, warehouse and delivery expenses increased to 9.7% in the third quarter of 2002 from 9.3% in the same quarter last year mainly as a result of a decrease in backhaul revenue and an increase in contract carrier expense.

Year to date warehouse and delivery expenses was 9.4% of warehouse shipments compared to 9.0% last year. Lower backhaul revenues and an increase in contract carrier expense related to our national sales initiatives accounted for most of the increase.

Page 13

The following table sets forth the trend in warehouse and delivery expenses in 2001 and the first three quarters of 2002:

				Warehouse and Delivery Expenses				Increase (Decrease) vs. Same Quarter in Previous Year
						Percent of
				Amount		Warehouse		Amount		Percentage
				(in thousands)		Shipments		(in thousands)		Points
		Quarter
2001	-	1st	.....................	$	2,297	8.9	%	$	(359)	(0.3)	%
		2nd	.....................		2,252	8.7			(294)	(0.9)
		3rd	.....................		2,316	9.3			(135)	(0.3)
		4th	.....................		2,365	10.3			(114)	(0.6)

2002	-	1st	.....................		2,317	9.4			20	0.5
		2nd	.....................		2,301	9.0			49	0.3
		3rd	.....................		2,391	9.7			75	0.4

SELLING AND ADMINISTRATIVE EXPENSES

Selling and administrative expenses for the third quarter of 2002 increased by $66,000 or 0.4% over the same period in 2001 primarily as a result of an increase in overall employee benefit expenses and salaries, benefits and other costs associated with our national sales initiative, which includes serving customers outside our historic (Southeastern) trading area.

For the nine months ended September 30, 2002, selling and administrative expense increased $64,000 or 0.6% compared to last year's nine months. Increased expenses related to our national sales initiative have been partially offset by an increase in vendor allowances.

The following table sets forth the quarterly trend in selling and administrative expenses in 2001 and the first three quarters of 2002:

				Selling and Administrative Expenses				Increase (Decrease) vs. Same Quarter in Previous Year
				Amount		Percent of		Amount		Percentage
				(in thousands)		Sales		(in thousands)		Points
		Quarter
2001	-	1st	.....................	$	3,267	8.3	%	$	(505)	(0.3)	%
		2nd	.....................		3,294	8.3			(518)	(1.6)
		3rd	.....................		3,387	8.5			78	0.0
		4th	.....................		2,921	8.7			(873)	(2.9)

2002	-	1st	.....................		3,132	8.0			(135)	(0.3)
		2nd	.....................		3,427	8.5			133	0.2
		3rd	.....................		3,453	8.9			66	0.4

Page 14

INTEREST EXPENSE, NET

Interest expense, net decreased $97,000 or 32.2% during the third quarter of 2002 compared to the same period during 2001. The decrease was primarily due to a reduction in the prime and LIBOR based interest rates. The weighted average interest rates for September 30, 2002 and 2001 were 4.47% and 6.76%, respectively. Interest-sensitive borrowings increased $1,421,000 or 6.7% during the third quarter 2002 compared to the same period in 2001. Average borrowings during the third quarter of 2002 increased $1,725,000 or 9.6% from the third quarter of 2001 due to an increase in purchases from certain vendors with more accelerated terms.

Interest expense, net decreased $441,000 or 41.3% for the nine months ended September 30, 2002, compared to the same period a year ago. The decrease was primarily related to a reduction in the prime and LIBOR based interest rates. Interest-sensitive borrowings increased $5,049,000 or 28.8% during the nine months ended September 30, 2002 mainly due to increased sales related to our third quarter mart. Average borrowing for the nine months ended September 30, 2002 increased $330,000 or 1.8%.

LIQUIDITY AND CAPITAL RESOURCES

From December 31, 2001 to September 30, 2002, our net trade receivables increased by $6,277,000 or 39.7%. The increase was primarily due to sales generated at our August Dealers' Mart. Net trade receivables decreased during the third quarter 2002 by $2,819,000 or 11.3% compared to the third quarter 2001 primarily due to decreased sales.

Inventories increased seasonally by $2,737,000 or 16.2% as of September 30, 2002 compared with December 31, 2001 mainly in response to anticipated higher sales in the spring, summer and fall months mainly as a result of increased sales generated during our August Mart. Inventories increased $1,463,000 or 8.1% compared to September 30, 2001 mainly due to the addition of new products.

Trade payables increased $3,775,000 or 26.7% from December 31, 2001 because of extended terms received from suppliers in connection with the August Dealers' Mart. Trade payables decreased $2,605,000 or 12.7% compared to September 30, 2001. Most of the decrease was due to sales increases in lumber and building materials and our private labeled Hardware HouseÒ brands where payment terms are more accelerated.

At September 30, 2002, we had unused lines of credit of $4,197,000 based on a collateral base of $26,763,000. In February 2002, we executed an extension and amendment to our working capital line. This line allows for a maximum borrowing of $28,000,000 and will be secured with trade receivables and inventory. The loan is limited to the lesser of $28,000,000 or 85% of eligible trade receivables and 50% of eligible inventory up to $11,000,000. The interest rate on the facility will remain at prime or, at our option, 2 1/4% over LIBOR. This new line becomes annually renewable in August 2005, subject to the right of the lender to terminate the facility at such renewal date or any subsequent renewal date on 60 days prior written notice. During the nine months ended September 30, 2002 net cash used in operations was $4,061,000 compared to net cash provided by operations of $1,259,000 for the nine months ended September 30, 2001. Most of the cash used in operations for 2002 was for the fina ncing of trade receivables, which were unusually low as of December 31, 2001 compared to December 31, 2000 due to the terms provided in our October 2001 sales promotion. We believe this credit facility is adequate to finance our working capital needs.

In November 2002, we received a $7,000,000 term loan secured by a real estate mortgage on our Pelham facility and a security interest in certain equipment. The loan bears a fixed interest rate of

5.03% payable in monthly installments based on a fifteen (15) year amortization schedule and has a maturity date of December 1, 2008. The net proceeds of this term loan were used to pay off an existing term note and reduce the outstandings under the existing revolving line of credit.

Page 15

INTEREST RATE RISK

The following discussion about our interest rate risk includes "forward-looking statements" that involve risks and uncertainties. Actual results could differ materially from those projected in the forward-looking statements.

Our principal credit agreement bears a floating interest rate based on the prime rate or, at our option, a 2 1/4% over LIBOR. Accordingly, we are subject to market risk associated with changes in interest rates. At September 30, 2002, $22,566,000 was outstanding under the credit agreement. For 2001, the average principal amount outstanding under the credit agreement was $18,667,000. Assuming the average amount outstanding under the credit agreement during 2002 is equal to such average amount outstanding during 2001, a 1% increase in the applicable interest rate during 2002 would result in additional interest expense of approximately $187,000, which would reduce cash flow and pre-tax earnings dollar for dollar.

INFORMATION CONCERNING FORWARD-LOOKING STATEMENTS

Certain of the statements contained in this report (other than the financial statements and other statements of historical fact) are forward-looking statements. Words such as "expects" and "believes" indicate the presence of forward-looking statements. There can be no assurance that future developments will be in accordance with management's expectations or that the effect of future developments on us will be those anticipated by management. Among the factors that could cause actual results to differ materially from estimates reflected in such forward-looking statements are the following:

competitive pressures on sales and pricing, including those from other wholesale distributors and those from retailers in competition with our customers;

our ability to achieve projected cost savings from our warehouse modernization program and ongoing cost reduction efforts;

changes in cost of goods and the effect of differential terms and conditions available to our larger competitors;

uncertainties associated with our national sales initiative or any acquisition which we may seek to implement; and

changes in general economic conditions, including increases in interest rates.

ITEM 4. CONTROLS AND PROCEDURES

During the 90-day period prior to the filing of this quarterly report, an evaluation was performed under the supervision and with the participation of our management, including our Chief Executive Officer (CEO), Chief Operating Officer (COO) and Chief Financial Officer (CFO), of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a - 14(c) and 15d - 14(c) under the Securities Exchange Act of 1934, as amended). Following that evaluation, our management, including the CEO, COO and CFO, concluded that our disclosure controls and procedures were effective at that time. There have been no significant changes in our internal controls, other factors that could significantly affect internal controls, or significant or material weaknesses with regard to our internal controls identified by us subsequent to that evaluation.

Page 16

PART II. OTHER INFORMATION

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)	Exhibit 3(a) - Restated Certificate of Incorporation of
	Company, filed as Exhibit 3(a) to the Company's Annual
	Report on Form 10-K for the year ended December 31, 1987
	and incorporated herein by reference,

	3(a)-1 - Amendment to Restated Certificate of Incorporation
	dated May 7, 1987, filed as Exhibit 3(a)-1 to the Company's
	Annual Report on Form 10-K for the year ended December 31,
	1987 and incorporated herein by reference,

	3(b) - By-Laws of the Company, filed as Exhibit 3(d) to the
	Company's Registration Statement on Form S-1 (Reg. No. 33-
	3032) and incorporated herein by reference,

	3(b)-1 - Article VII of By-Laws of the Company, as amended
	May 7, 1987 filed as Exhibit 3(b)-1 to the Company's Annual
	Report on Form 10-K for the year ended December 31, 1987
	and incorporated herein by reference, 10 (a) - Company's 2002 Employee Stock Purchase Plan, filed as Exhibit 99 to the Company's Registration Statement on Form S-8 (Registration No. 333-86708) and incorporated herein by reference,

(b)	Form 8-K - Filed by the Company on August 14, 2002 pursuant to 18 United States Code §1350 for Certification of the Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2002, and incorporated herein by reference.

SIGNATURES

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

		MOORE-HANDLEY, INC.
		(Registrant)

Date:	November 14, 2002	/s/ Michael J. Gaines
		Michael J. Gaines
		President and
		Chief Operating Officer

		/s/ Gary C. Mercer
		Gary C. Mercer
		Chief Financial Officer

Page 17

CERTIFICATIONS PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, William Riley, certify that:

I have reviewed this quarterly report on Form 10-Q of Moore-Handley, 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;

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

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

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 our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

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

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

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

Date: November 14, 2002

/s/__William Riley_______

William Riley

Chairman and Chief Executive Officer

Page 18

CERTIFICATIONS PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Gary C. Mercer, certify that:

I have reviewed this quarterly report on Form 10-Q of Moore-Handley, 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;

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

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

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 our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

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

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

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

Date: November 14, 2002

/s/___Gary C. Mercer_______

Gary C. Mercer

Chief Financial Officer

Page 19

EXHIBIT INDEX


	EXHIBIT NO.	DESCRIPTION

3	(a)	Restated Certificate of Incorporation of Company, filed as
		Exhibit 3(a) to the Company's Annual Report on Form 10-K
		For the year ended December 31, 1987 and incorporated herein
		by reference.

3	(a)-1	Amendment to Restated Certificate of Incorporation dated
		May 7, 1987, filed as Exhibit 3(a)-1 to the Company's Annual
		Report on Form 10-K for the year ended December 31, 1987
		and incorporated herein by reference.

3	(b)	By-laws of the Company, filed as Exhibit 3(d) to the
		Company's Registration Statement on Form S-1 (Reg. No.
		33-3302) and incorporated herein by reference.

3	(b)-1	Article VII of By-laws of the Company, as amended May 7,
		1987 filed as Exhibit 3(b)-1 to the Company's Annual
		Report on Form 10-K for the year ended December 31, 1987
		and incorporated herein by reference.
10	(a)	Company's 2002 Employee Stock Purchase Plan, filed as Exhibit 99 to the Company's Registration Statement in Form S-8 (Registration No. 333-86708) and incorporated herein by reference.

Page 20

MOORE HANDLEY INC /DE/ 10-Q/A