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 April 26, 2003

                          Commission file number 1-5452

                                   ONEIDA LTD.
             (Exact name of Registrant as specified in its charter)

                   NEW YORK                             15-0405700
        (State or other jurisdiction of               I.R.S. Employer
         incorporation or organization)            Identification  Number

               ONEIDA, NEW YORK                           13421
    (Address of principal executive offices)           (Zip code)

                                 (315) 361-3636
              (Registrant's telephone number, including area 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 such filing
requirements for the past 90 days. Yes X    No

Indicate the number of shares outstanding of each of the issuer's classes of
common stock as of June 6, 2003: 16,561,687










                                   ONEIDA LTD.
                                    FORM 10-Q
                    FOR THE THREE MONTHS ENDED APRIL 26, 2003


                                      INDEX

EXPLANATORY NOTE

PART I   FINANCIAL INFORMATION

         ITEM 1.  CONSOLIDATED STATEMENT OF OPERATIONS

                  CONSOLIDATED BALANCE SHEETS

                  CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

                  CONSOLIDATED STATEMENTS OF CASH FLOWS

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

         ITEM 3.  QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK

         ITEM 4.  CONTROLS AND PROCEDURES


PART II  OTHER INFORMATION

         ITEM 1.  LEGAL PROCEEDINGS

                  None.

         ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

                  None.

         ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

                  None.

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

                  None.

         ITEM 5.  OTHER INFORMATION

                  None.



                                       2







         ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits:

         99.2  Certification of Chief Executive Officer Pursuant to 18 U.S.C.
               Section 1350, as Adopted Pursuant to Section 906 of the
               Sarbanes-Oxley Act of 2002.

         99.3  Certification of Chief Financial Officer Pursuant to 18 U.S.C.
               Section 1350, as Adopted pursuant to Section 906 of the
               Sarbanes-Oxley Act of 2002.

(b)  During the quarter ended April 27, 2002 no Reports on Form 8-K were filed
     by the registrant.


SIGNATURES

CERTIFICATIONS


                                       3







                                   ONEIDA LTD.
                      CONSOLIDATED STATEMENT OF OPERATIONS
                                   (Unaudited)





                                                            FOR THE
                                                       THREE MONTHS ENDED
 (Thousands except per                                APR 26,         APR 27,
     share amounts)                                    2003            2002
                                                     --------        --------
                                                               
REVENUES:
  Net sales ..................................       $103,863        $115,006
  Operating revenues .........................            340             368
                                                     --------        --------
TOTAL REVENUES ...............................        104,203         115,374

COSTS AND EXPENSES:
  Cost of sales ..............................         74,355          77,500
  Selling, distribution and
   administrative expenses ...................         31,602          31,528
                                                     --------        --------
TOTAL COSTS AND EXPENSES .....................        105,957         109,028

INCOME (LOSS) FROM OPERATIONS ................         (1,754)          6,346
Other income .................................           (551)           (975)
Other expense ................................            739             609
Interest expense .............................          3,431           4,086
                                                     --------        --------
INCOME (LOSS) BEFORE INC TAXES ...............         (5,373)          2,626
Provision (benefit) for income tax ...........         (1,988)            978
                                                     --------        --------
NET INCOME (LOSS) ............................       $ (3,385)       $  1,648
                                                     ========        ========
EARNINGS PER SHARE OF COMMON STOCK:
  Net income (loss):
    Basic ....................................       $   (.21)       $    .10
    Diluted (NOTE 3) .........................           (.21)            .10
SHARES USED IN PER SHARE DATA:
    Basic ....................................         16,556          16,530
    Diluted (NOTE 3) .........................         16,566          16,558
CASH DIVIDENDS DECLARED ......................       $    .02        $    .02



See notes to consolidated financial statements.



                                       4







                                   ONEIDA LTD.
                           CONSOLIDATED BALANCE SHEET
                       APRIL 26, 2003 AND JANUARY 25, 2003




                                                         (Dollars in Thousands)
                                                         (Unaudited)
                                                           APR 26,    JAN 25,
                                                            2003        2003
                                                          --------    --------
                                                                 
ASSETS

 CURRENT ASSETS:
  Cash ..............................................      $3,157      $ 2,653
  Accounts receivable, net of allowance for doubtful
   accounts of $2,987 and $2,963 ....................      67,825       75,810
  Other accounts and notes receivable ...............       2,646        2,196
  Inventories:
   Finished goods ...................................     153,707      145,836
   Goods in process .................................      12,510       12,531
   Raw materials and supplies .......................       9,205        9,206
  Other current assets ..............................       8,922        9,290
                                                         --------     --------
     Total current assets............................     257,972      257,522
                                                         --------     --------
 PROPERTY, PLANT AND EQUIPMENT-At cost:
  Land and buildings ................................      70,538       70,265
  Machinery and equipment ...........................     156,758      156,513
  Tooling ...........................................      31,808       30,727
  Less accumulated depreciation .....................    (157,816)    (155,139)
                                                         --------     --------
     Property, plant and equipment-net ..............     101,288      102,366
                                                         --------     --------
 OTHER ASSETS:
  Goodwill ..........................................     133,720      133,944
  Deferred income taxes .............................      18,575       18,575
  Other assets ......................................      13,882       12,713
                                                         --------     --------
      TOTAL .........................................    $525,437     $525,120
                                                         ========     ========



See notes to consolidated financial statements.



                                       5







                                   ONEIDA LTD.
                           CONSOLIDATED BALANCE SHEET
                       APRIL 26, 2003 AND JANUARY 25, 2003




                                                         (Dollars in Thousands)
                                                         (Unaudited)
                                                           APR 26,    JAN 25,
                                                            2003        2003
                                                          --------    --------
                                                                 

LIABILITIES AND STOCKHOLDERS' EQUITY

 CURRENT LIABILITIES:
  Short-term debt ..............................          $ 8,873      $ 8,510
  Accounts payable .............................           27,388       25,711
  Accrued liabilities ..........................           28,795       33,822
  Dividends payable ............................              363          363
  Current installments of long-term debt .......            7,642        6,406
                                                         --------     --------
     Total current liabilities .................           73,061       74,812
                                                         --------     --------
 LONG-TERM DEBT ................................          225,984      219,037
                                                         --------     --------
 OTHER LIABILITIES:
  Accrued postretirement liability .............           60,365       59,708
  Accrued pension liability ....................           23,709       23,496
  Other liabilities ............................           16,562       18,678
                                                         --------     --------
     Total .....................................          100,636      101,882
                                                         --------     --------
 STOCKHOLDERS' EQUITY:
  Cumulative 6% preferred stock; $25 par
   value; authorized 95,660 shares, issued
   86,036 shares, callable at $30 per share ....            2,151        2,151
  Common stock $1 par value; authorized
   48,000,000 shares, issued 17,846,486
   and 17,836,571 shares .......................           17,846       17,837
  Additional paid-in capital ...................           84,411       84,318
  Retained earnings ............................           64,659       68,407
  Accumulated other comprehensive loss .........          (19,177)     (19,190)
  Less cost of common stock held in
   treasury; 1,285,679 shares ..................         (24,134)     (24,134)
                                                         --------     --------
    Stockholders' Equity .......................          125,756      129,389
                                                         --------     --------
      TOTAL ....................................         $525,437     $525,120
                                                         ========     ========




See notes to consolidated financial statements



                                       6







                                   ONEIDA LTD.
                        CONSOLIDATED STATEMENT OF CHANGES
                             IN STOCKHOLDERS' EQUITY
                    FOR THE THREE MONTHS ENDED APRIL 26, 2003
                                 (In Thousands)





                                                              Add'l
                          Comp.   Common   Common   Pref'd   Paid-in   Retained
(Unaudited)              Income   Shares    Stock    Stock   Capital   Earnings
                         -------------------------------------------------------
                                                     
Balance at Jan 25, 2003..         17,837  $17,837   $2,151   $84,318   $68,407
Stock plan activity, ....              9        9                 93
Cash dividends declared
   ($.02 per share) .....                                                 (363)
Net loss ................$(3,385)                                       (3,385)
Other comprehensive
   income ...............     13
                         -------
Comprehensive loss ......$(3,372)
                         =======
                                  --------------------------------------------
Balance at Apr 26, 2003..         17,846  $17,846   $2,151   $84,411   $64,659
                                  ============================================






                              Other Comp         Treasury
                             Income (Loss)        Stock
                          ------------------------------------------------------
                                         
Balance at Jan 25, 2003..     $(19,190)         $(24,134)
Other comprehensive
   income ...............           13

                          ------------------------------------------------------
Balance at Apr 26, 2003..     $(19,177)         $(24,134)
                          ======================================================





See notes to consolidated financial statements.



                                       7








                                   ONEIDA LTD.
                        CONSOLIDATED STATEMENT OF CHANGES
                             IN STOCKHOLDERS' EQUITY
                    FOR THE THREE MONTHS ENDED APRIL 27, 2002
                                 (In Thousands)





                                                              Add'l
                         Comp.   Common   Common   Pref'd   Paid-in   Retained
(Unaudited)             Income   Shares    Stock    Stock   Capital   Earnings
                        -------------------------------------------------------

                                                     
Balance at Jan 26, 2002..         17,809  $17,809   $2,151   $83,965   $60,638
Stock plan activity, ....             12       12                116
Cash dividends declared
   ($.02 per share) .....                                                 (352)
Net income ..............$ 1,648                                         1,648
Other comprehensive
   loss .................    (40)
                         -------
Comprehensive income ....$ 1,608
                         =======
                                  --------------------------------------------
Balance at Apr 27, 2002..         17,821  $17,821   $2,151   $84,081   $61,934
                                  ============================================







                             Other Comp         Treasury
                               Loss               Stock
                          ------------------------------------------------------
                                        
Balance at Jan 26, 2002..     $(16,328)        $(24,134)
Other comprehensive
   loss..................          (40)
                          ------------------------------------------------------
Balance at Apr 27, 2002..     $(16,368)        $(24,134)
                          ======================================================





See notes to consolidated financial statements.



                                       8








                                   ONEIDA LTD.
                      CONSOLIDATED STATEMENT OF CASH FLOWS
          FOR THE THREE MONTHS ENDED APRIL 26, 2003 AND APRIL 27, 2002
                                   (Unaudited)
                                 (In Thousands)




                                                                FOR THE
                                                           THREE MONTHS ENDED
                                                           APR 26,    APR 27,
                                                            2003       2002
                                                          --------    --------

                                                                
CASH FLOW FROM OPERATING ACTIVITIES:
  Net income (loss) ..................................    $(3,385)    $ 1,648
  Adjustments to reconcile net income to net cash
   provided by (used in) operating activities:
    Depreciation and amortization ....................      4,030       4,146
    Deferred income taxes ............................                    (40)
  Changes in operating assets and liabilities:
    Accounts receivable ..............................      7,535         (45)
    Inventories ......................................     (7,850)      8,662
    Other current assets..............................        368       1,728
    Other assets .....................................     (1,635)     (8,356)
    Accounts payable .................................      1,677       (423)
    Accrued liabilities ..............................     (5,025)     (1,611)
    Other liabilities ................................     (1,241)      1,991
                                                          -------     -------
      Net cash provided (used) by operating activities     (5,526)      7,700
                                                          -------     -------
CASH FLOW FROM INVESTING ACTIVITIES:
  Capital expenditures ...............................     (2,442)     (1,880)
  Capital disposals ..................................        176
  Proceeds from sale of marketable securities ........                  3,106
                                                          -------     -------
      Net cash provided (used) in investing activities     (2,266)      1,226
                                                          -------     -------
CASH FLOW FROM FINANCING ACTIVITIES:
  Proceeds from issuance of common stock .............        102         129
  Increase (decrease) in short-term debt .............        362      (4,224)
  Payment of long-term debt ..........................                (12,325)
  Proceeds from issuance of long-term debt ...........      8,182       1,330
  Dividends paid .....................................       (363)       (352)
                                                          -------     -------
      Net cash provided (used) by financing activities      8,283     (15,442)
                                                          -------     -------
EFFECT OF EXCHANGE RATE CHANGES ON CASH ..............         13         (40)
                                                          -------     -------
NET (DECREASE) INCREASE IN CASH ......................        504      (6,556)
CASH AT BEGINNING OF YEAR ............................      2,653      11,112
                                                          -------     -------
CASH AT END OF PERIOD ................................     $3,157      $4,556
                                                          =======     =======



See notes to consolidated financial statements.



                                       9






                                   ONEIDA LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                                   (Thousands)

1. The statements for the three months ended April 26, 2003 and April 27, 2002
are unaudited; in the opinion of the Company such unaudited statements include
all adjustments (which comprise only normal recurring accruals) necessary for a
fair presentation of the results of such periods. The results of operations for
the three months ended April 26, 2003 are not necessarily indicative of the
results of operations to be expected for the year ending January 31, 2004. The
consolidated financial statements and notes thereto should be read in
conjunction with the financial statements and notes for the years ended in
January 2003 and 2002 included in the Company's January 25, 2003 Annual Report
to the Securities and Exchange Commission on Form 10-K.

2. The provision for income taxes is based on pre-tax income for financial
statement purposes with an appropriate deferred tax provision to give effect to
changes in temporary differences between the financial statements and tax bases
of assets and liabilities. The temporary differences arise principally from
postretirement benefits, depreciation and other employee benefits. The Company
anticipates an effective tax rate of 37% for the year as compared to a rate of
20% in the prior year due to nonrecurring rate reductions in fiscal 2003.

3. Basic and diluted earnings per share are presented for each period in which a
statement of operations is presented. Basic earnings per share is computed by
dividing income less preferred stock dividends by the weighted average shares
actually outstanding for the period. Diluted earnings per share includes the
potentially dilutive effect of shares issuable under the employee stock purchase
and incentive stock option plans.

The shares used in the calculation of diluted EPS exclude options to purchase
shares where the exercise price was greater than the average market price of
common shares for the period. Such shares aggregated 1,715 and 1,298 for the
three months ended April 2003 and 2002, respectively.

The following is a reconciliation of basic earnings per share to diluted
earnings per share for the three months ended April 26, 2003 and April 27, 2002:




                            Net     Preferred     Adjusted             Earnings
                           Income    Stock       Net Income   Average   (Loss)
                           (Loss)   Dividends      (Loss)      Shares  Per Share
--------------------------------------------------------------------------------
                                                          
2003:
Basic earnings (loss)
 per share .............  $(3,385)    $(32)      $(3,417)      16,556    $(.21)
Effect of stock options.                                           10
Diluted earnings (loss)
 per share .............   (3,385)     (32)       (3,417)      16,566     (.21)
--------------------------------------------------------------------------------
2002:
Basic earnings
 per share .............   $1,648     $(32)       $1,616       16,530     $.10
Effect of stock options.                                           28
Diluted earnings
 per share .............    1,648      (32)        1,616       16,558      .10
--------------------------------------------------------------------------------





                                       10





4. In April 2003, the Company and its lenders entered into an amendment to the
revolving credit agreement. The amendment extends the maturity to May 31, 2005
from February 1, 2004, adjusts certain financial covenants and prohibits payment
of dividends on common stock. In addition, the commitment under the facility
reduced to $225,000 upon signing of the amendment with further reductions to
$220,000 on July 25, 2003, $215,000 on November 3, 2003, $205,000 on January 30,
2004, $185,000 on February 7, 2004, $175,000 on May 3, 2004 and $165,000 on
November 1, 2004.

This facility contains certain financial covenants, including a restriction
limiting the Company's total debt outstanding to a pre-determined multiple of
the prior rolling twelve months earnings before interest, taxes, deprecation and
amortization. The Company met the current covenant requirements at April 26,
2003. It is probable that the Company will fail to meet one or more covenant
requirements at July 26, 2003 and the Company intends to seek waivers from its
lenders. The failure to obtain waivers could result in insufficient liquidity to
support future operations. At April 26, 2003 the Company could have borrowed up
to an additional $16,098. Under the provisions of the amended note agreements,
at April 26, 2003 the Company was able to declare dividends on 6% Cumulative
Preferred Stock up to $32,265 per quarter. However, no dividend was declared for
the first quarter ended April 26, 2003.

5. The Company's operations and assets are in one principal industry segment,
tableware products. The Company's major product categories are grouped around
the manufacture and distribution of metal tableware, china dinnerware and glass
tabletop products. The Company also distributes a variety of other tabletop
accessories. These products are sold directly to a broad base of retail outlets
including department stores, mass merchandisers, Oneida Home stores and chain
stores. Additionally, these products are sold to special sales markets, which
include customers who use them as premiums, incentives and business gifts. The
Company also sells directly or through distributors to foodservice operations
worldwide, including hotels, restaurants, airlines, cruise lines, schools and
healthcare facilities. The Company's operations are located in the United
States, Canada, Mexico, Italy, Australia, The United Kingdom and China.

Sales and operating income for the tableware products for the first quarter of
2003 and 2002 were as follows:





                                                              (000)
                                                              -----
First Quarter                        Metal    Dinnerware      Glass      Other      Total
-------------                       -------   ----------     -------    ------    --------
                                                                    
2003 Net Sales                      $62,200      $32,200     $ 6,400     $3,063    $103,863
2002 Net Sales                       69,600       36,200       7,100      2,106     115,006

2003 Operating Income (Loss)        $(3,000)     $ 2,300     $(1,000)    $  (54)   $ (1,754)
2002 Operating Income (Loss)          2,000        4,500        (100)       (54)   $  6,346




                                       11






6. In June 2001, the Financial Accounting Standards Board approved Statement of
Financial Accounting Standards No. 142 "Goodwill and Other Intangible Assets"
("SFAS 142"). The Company adopted SFAS 142 effective January 27, 2002. Under
SFAS 142, amortization of goodwill, including goodwill recorded in past business
combinations, was discontinued upon adoption of this standard. Goodwill is
subject to annual impairment testing, which compares the carrying value to the
fair value and when appropriate, the carrying value of these assets reduces the
fair value.

7. The Company has elected to continue following APB No. 25 in accounting for
its stock-based compensation plans. Under APB No. 25, compensation expense is
not required to be recognized for the Company's stock-based compensation plans.
Under Statement of Financial Accounting Standards No. 123 ("SFAS 123")
"Accounting for Stock Based Compensation", compensation expense is recognized
for the fair value of the options on the date of grant over the vesting period
of the options.

Application of the fair-value based accounting provision of SFAS 123 results in
the following pro forma amounts of net income (loss) and earnings (loss) per
share:




                                               (Thousands Except
                                               Per Share Amounts)
                                             April 26,      April 27,
                                               2003           2002
                                             ---------      ---------
                                                       
Net income (loss), as reported               $(3,385)         $1,648

Deduct: Total stock-based employee
  compensation expense determined
  under Black-Scholes option pricing
  model, net of related income tax effect       (554)           (573)
                                             ---------      ---------
Pro forma net income                         $(3,939)         $1,075

Earnings (loss) per share:
         As reported:  Basic                  $ (.21)          $ .10
                       Diluted                  (.21)            .10

         Pro forma:    Basic                    (.24)            .07
                       Diluted                  (.24)            .07



There was no stock based employee compensation expense included in the
Consolidated Statement of Operations.



                                       12









                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                   Quarter ended April 26, 2003 compared with
                        the quarter ended April 27, 2002
                                 (In Thousands)


Operations
Net Sales by Product Line:




                             Three Months Ended
                           2003      2002   %Change
                        --------  --------  -------
                                    
Metal products ......   $ 62,200   $69,600   (10.6)
Dinnerware products .     32,200    36,200   (11.0)
Glass products ......      6,400     7,100    (9.9)
Other products ......      3,063     2,106    45.4
                        --------  --------  -------
  Total .............    103,863   115,006    (9.7)
                        ========  ========  =======



Quarterly Review

Consolidated net sales for the quarter ended April 26, 2003 were $11,143 lower
than in the first quarter of the prior year, reflecting continuing softness in
both the foodservice and domestic retail markets.

Gross margin as a percentage of net sales was 28.4% in the first quarter of
2003, comparable to the 32.6% realized for the same period of 2002. This is
mainly the result of an aggressive pricing strategy utilized to maintain market
share in both the foodservice and consumer markets. In addition, unfavorable
factory variance worsened as the manufacturing facilities continue to operate at
a lower capacity due to reduced demand. Overall in 2003, there was a slight cost
increase in procured product, which represents over 50% of total sales.

Total operating expenses increased by $74, or 0.2%, from the same quarter last
year. As a percentage of sales, operating expenses were 30.4% as compared to
27.4% in 2002 as a result of the lower sales volume.

Interest expense, prior to capitalized interest, was $3,439 for the quarter
ended April 26, 2003, a decrease of $673 from the first quarter of 2002. This
decrease is due to significantly lower average borrowings and lower prevailing
interest rates incurred throughout the current quarter.

The Company anticipates an effective tax rate of 37% for the year as compared
to a rate of 20% in the prior year due to nonrecurring rate reductions in fiscal
2003.

Liquidity & Financial Resources

During the first quarter of 2003, inventories increased by approximately $7,800
and debt increased by approximately $8,500 in the same period. Cash flow used by
operations for the first quarter was $(5,526) as compared to $7,700 provided in
the prior year's first quarter. The Company spent approximately $2,400 in the
first quarter on capital projects focused primarily on its manufacturing
facilities. Capital spending for the remainder of 2003 is anticipated to be
approximately $6,900.




                                       13






In April 2003, the Company and its lenders entered into an amendment to the
revolving credit agreement. The amendment extends the maturity to May 31, 2005
from February 1, 2004, adjusts certain financial covenants and prohibits payment
of dividends on common stock. In addition, the commitment under the facility
reduced to $225,000 upon signing of the amendment with further reductions to
$220,000 on July 25, 2003, $215,000 on November 3, 2003, $205,000 on January 30,
2004, $185,000 on February 7, 2004, $175,000 on May 3, 2004 and $165,000 on
November 1, 2004.

This facility contains certain financial covenants, including a restriction
limiting the Company's total debt outstanding to a pre-determined multiple of
the prior rolling twelve months earnings before interest, taxes, deprecation and
amortization. The Company met the current covenant requirements at April 26,
2003. It is probable that the Company will fail to meet one or more covenant
requirements at July 26, 2003 and the Company intends to seek waivers from its
lenders. The failure to obtain waivers could result in insufficient liquidity to
support future operations.

Provided the above waivers are obtained, management believes there is sufficient
liquidity to support the Company's funding requirements over the next year from
future operations as well as from available bank lines of credit. The Company
may need to raise additional capital to further reduce its outstanding debt
obligations. Working capital was $184,911 as of April 26, 2003 as compared to
$182,710 at January 25, 2003. The Company could have borrowed up to an
additional $16,098 at April 26, 2003.

Under the provisions of the amended note agreements, at April 26, 2003 the
Company was able to declare dividends on 6% Cumulative Preferred Stock up to
$32,265 per quarter. However, no dividend was declared for the first quarter
ended April 26, 2003.

Quantitative and Qualitative Disclosures about Market Risk

The Company's market risk is impacted by changes in interest rates and foreign
currency exchange rates. Pursuant to the Company's policies, the Company does
not hold or issue any significant derivative financial instruments.

The Company's primary market risk is interest rate exposure in the United
States. Historically, the Company manages interest rate exposure through a mix
of fixed and floating rate debt. The majority of the Company's debt is currently
at floating rates. Based on floating rate borrowings outstanding at April 2003,
a 1% change in the rate would result in a corresponding change in interest
expense of $2.2 million.




                                       14






Controls and Procedures.

Evaluation of Disclosure Controls and Procedures
Our Chief Executive Officer and our Chief Financial Officer have carried out an
evaluation, with the participation of the Company's management, of the design
and operation of the Company's "disclosure controls and procedures" (as defined
in Rules 13a-14 and 15d-14 of the Securities Exchange Act of 1934, as amended
(the "Exchange Act")) within 90 days of the date of this report. That evaluation
included consideration of those controls in light of the just completed review
of the Company's financial statements for the prior 8 quarters. Based upon that
evaluation, each has concluded that the Company's "disclosure controls and
procedures" are effective to insure that information required to be disclosed in
the reports that we file under the Exchange Act is recorded, processed,
summarized and reported within the time periods specified by the Securities and
Exchange Commission's rules and regulations.

Changes in Internal Controls

There were no significant changes in the Company's internal controls or in other
factors that could significantly affect these controls, nor any significant
deficiencies or material weaknesses in such controls requiring corrective
actions, subsequent to the date of their evaluation.


Forward Looking Information

With the exception of historical data, the information contained in this Form
10-Q, as well as those other documents incorporated by reference herein, may
constitute forward-looking statements, within the meaning of the Federal
securities laws, including but not limited to the Private Securities Litigation
Reform Act of 1995. As such, the Company cautions readers that changes in
certain factors could affect the Company's future results and could cause the
Company's future consolidated results to differ materially from those expressed
or implied herein. Such factors include, but are not limited to: changes in
national or international political conditions; terrorist attacks; general
economic conditions in the Company's own markets and related markets;
difficulties or delays in the development, production and marketing of new
products; the impact of competitive products and pricing; certain assumptions
related to consumer purchasing patterns; significant increases in interest rates
or the level of the Company's indebtedness; foreign currency fluctuations; major
slowdowns in the retail, travel or entertainment industries; the loss of several
of the Company's major customers; underutilization of the Company's plants and
factories; impact of changes in accounting standards; potential legal
proceedings; changes in pension and retiree medical costs; and the amount and
rate of growth of the Company's selling, general and administrative expenses.



                                       15






                                   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.


                                                ONEIDA LTD.
                                                (Registrant)

Date: June 10, 2003
                                                /s/ GREGG R. DENNY
                                                ------------------------
                                                Gregg R. Denny
                                                Chief Financial Officer




                                       16






                                  CERTIFICATION


I, Peter J. Kallet certify that:

     1.   I have reviewed this quarterly report on Form 10-Q of Oneida Ltd.;

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

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

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

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

          b)   Evaluated the effectiveness of the registrant's disclosure
               controls and procedures as of a date within 90 days prior to the
               filing date of this quarterly report (the "Evaluation Date"); and

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

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

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

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



                                       17







     6.   The registrant's other certifying officers and I have indicated in
          this quarterly report whether 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: June 10, 2003                By: /s/ PETER J. KALLET
                                       ---------------------------
                                       Peter J. Kallet
                                       Chairman of the Board, President and
                                       Chief Executive Officer


                                       18






                                  CERTIFICATION


I, Gregg R. Denny certify that:

     1.   I have reviewed this quarterly report on Form 10-Q of Oneida Ltd.;

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

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

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

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

          b)   Evaluated the effectiveness of the registrant's disclosure
               controls and procedures as of a date within 90 days prior to the
               filing date of this quarterly report (the "Evaluation Date"); and

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

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

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

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



                                       19







     6.   The registrant's other certifying officers and I have indicated in
          this quarterly report whether 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: June 10, 2003                        By: /s/ GREGG R. DENNY
                                               --------------------------
                                               Gregg R. Denny
                                               Chief Financial Officer



                                       20