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.

DESCRIPTION		PAGE

PART I. FINANCIAL INFORMATION

Item 1.	Condensed Consolidated Financial Statements (unaudited)

	CONDENSED CONSOLIDATED BALANCE SHEETS	1
	April 1, 2006 and December 31, 2005

	CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS	2
	April 1, 2006 and April 2, 2005

	CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS	3
	April 1, 2006 and April 2, 2005

	NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS	4

Item 2.	Management's Discussion and Analysis of Financial Condition
	and Results of Operations	18

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	25

Item 4.	Controls and Procedures	28

PART II. OTHER INFORMATION

Item 1A.	Risk Factors	29

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	29

Item 6.	Exhibits	29

ASSETS		Apr. 1, 2006			Dec. 31, 2005
Current assets:
Cash and cash equivalents	$	3,510		$	3,908
Accounts receivable, net of reserve for doubtful accounts of $3,305 and $3,081		41,312			38,552
Inventories, net		43,260			40,989
Prepaid expenses and other		4,121			4,513
Prepaid taxes		323			3,354
Current deferred taxes		11,342			10,319
Total current assets		103,868			101,635
Property, plant and equipment, net of accumulated depreciation of $34,959 and $34,061a		24,938			25,331
Goodwill		98,757			98,757
Other intangibles		35,196			35,498
Other assets		2,924			2,697
Total assets	$	265,683		$	263,918
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Current maturities of long-term debt	$	14,405		$	13,780
Accounts payable		20,809			17,576
Accrued expenses		51,637			62,689
Total current liabilities		86,851			94,045
Long-term debt		106,135			107,815
Long-term deferred tax liability		9,509			8,207
Other non-current liabilities		5,702			5,351
Stockholders' equity:
Preferred stock, $0.01 par value; nonvoting; 2,000,000 shares authorized; none issued		--			--
Common stock, $0.01 par value; 20,000,000 shares authorized; 11,757,719 and 11,751,219 shares issued in 2006 and 2005, respectively		117			117
Restricted stock		--			(14,204	)
Paid-in capital		65,923			79,291
Treasury stock at cost; 3,856,344 shares in 2006 and 2005, respectively		(89,650	)		(89,650	)
Retained earnings		81,591			73,540
Accumulated other comprehensive loss		(495	)		(594	)
Total stockholders' equity		57,486			48,500
Total liabilities and stockholders' equity	$	265,683		$	263,918

	Three Months Ended
		Apr. 1, 2006			Apr. 2, 2005

Net sales	$	96,749		$	74,889
Cost of sales		61,225			47,817
Gross profit		35,524			27,072

Selling expenses		10,125			8,184
General and administrative expenses		10,251			6,885
Income from operations		15,148			12,003

Interest expense and deferred financing amortization, net		1,796			1,786
Other (income), net		(93	)		(203	)
Earnings before income taxes		13,445			10,420
Provision for income taxes		5,394			4,072
Net earnings	$	8,051		$	6,348

Net earnings per share:
Basic	$	1.06		$	0.85

Diluted	$	0.97		$	0.79


Weighted average number of shares
Basic		7,618			7,473
Dilutive stock options¹		650			547
Diluted		8,268			8,020

	Three Months Ended
	Apr. 1, 2006			Apr. 2, 2005

Cash flows from operating activities-
Net earnings	$	8,051		$	6,348

Adjustments to reconcile net earnings to cash
provided by operating activities:
Depreciation and amortization		1,256			929
Deferred taxes		(629	)		386
Stock-based compensation costs		1,098			827
Cash effects of changes in -
Accounts receivable, net		(2,823	)		(4,442	)
Inventories, net		(2,270	)		(3,212	)
Prepaid expenses and other assets		3,882			2,251
Accounts payable		3,233			3,590
Accrued expenses and other liabilities		(10,699	)		(10,550	)

Net cash provided by (used in) operating activities		1,099			(3,873	)

Cash flows from investing activities-
Net additions to property and equipment		(501	)		(321	)
Acquisition of Nu-Vu		--			(12,000	)
Net cash (used in) investing activities		(501	)		(12,321	)

Cash flows from financing activities-
Net proceeds under revolving credit facilities		2,350			17,280
(Repayments) under senior secured bank notes		(3,125	)		(2,500	)
(Repayments) under foreign bank loan		(204	)		--
(Repayments) of note agreement		(76	)		--
Net proceeds from stock issuances		50			265

Net cash (used in) provided by financing activities		(1,005	)		15,045

Effect of exchange rates on cash
and cash equivalents		9			(15	)

Changes in cash and cash equivalents-

Net (decrease) in cash and cash equivalents		(398	)		(1,164	)

Cash and cash equivalents at beginning of year		3,908			3,803

Cash and cash equivalents at end of quarter	$	3,510		$	2,639

Supplemental disclosure of cash flow information:
Interest paid	$	1,598		$	1,362
Income tax payments (refunds)	$	1,873		$	(36	)

The condensed consolidated financial statements have been prepared by The Middleby Corporation (the "company"), pursuant to the rules and regulations of the Securities and Exchange Commission. The financial statements are unaudited and certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations, although the company believes that the disclosures are adequate to make the information not misleading. These financial statements should be read in conjunction with the financial statements and related notes contained in the company's 2005 Form 10-K.

In the opinion of management, the financial statements contain all adjustments necessary to present fairly the financial position of the company as of April 1, 2006 and December 31, 2005, and the results of operations for the three months ended April 1, 2006 and April 2, 2005 and cash flows for the three months ended April 1, 2006 and April 2, 2005.

The company maintains a 1998 Stock Incentive Plan (the "Plan"), as amended on May 11, 2005, under which the company's Board of Directors issues stock grants and stock options to key employees. A maximum amount of 1,750,000 shares can be issued under the plan. As of April 1, 2006, a total of 1,231,160 stock options and 350,000 restricted stock options have been issued under the plan. In addition to shares under the 1998 Stock Incentive Plan, certain directors of the company have outstanding stock options.

Effective January 1, 2006, the company adopted Statement of Financial Accounting Standards ("SFAS") No. 123(R): "Share Based Payments", which requires the recognition of compensation expense associated with stock options and awards based upon their values. The company elected to adopt SFAS No. 123(R) using the modified prospective method. The company had previously disclosed that it would adopt the modified retrospective method. However, upon further review, the modified prospective method was adopted. Under that method, compensation cost recognized in the first quarter of 2006 includes a ratable portion of compensation cost for all share-based payments not yet vested as of January 1, 2006, and a ratable portion of compensation cost for all share-based payments granted subsequent to January 1, 2006, based upon the grant date fair value.

Stock Grants: Stock grants issued are issued under the plan to key employees and are transferable upon certain vesting requirements being met. As of the first quarter ended April 1, 2006, a total of 350,000 restricted stock grants were issued, 280,000 of which were unvested. There were no stock grants issued, forfeited or vested during the three month period ended April 1, 2006. The company recorded compensation expense associated with the restricted stock grants amounting to $0.9 million for the three month period ending April 1, 2006 and $0.8 million for the three month period ending April 2, 2005.

Prior to January 1, 2006, the company elected to follow APB Opinion No. 25: "Accounting for Stock Issued to Employees" ("APB No. 25") in accounting for stock-based awards to employees and directors. In accordance with APB No. 25, the company established the value of restricted stock grants based upon the market value of the stock at the time of issuance. The value of the stock grant was amortized and recorded as compensation expense over the applicable vesting period. The adoption of SFAS No. 123(R) did not affect the value assigned to the stock grants or the amount of the reported compensation expense. Under APB No. 25, the value of the restricted stock grant was reflected as a separate component reducing stockholders' equity with an offsetting increase to Paid-in Capital. Accordingly, as of December 31, 2005 the unamortized value of the restricted stock grant amounting to $14.2 million was reflected as a separate component in Stockholders' Equity. As a result of the adoption of SFAS No. 123(R), the unamortized value of the restricted stock grant as of April 1, 2006 in the amount of $13.4 million has been reclassified to Paid-in-Capital.

As a result of the adoption of SFAS No. 123(R), the company recorded compensation expense of $240,000 for the three month period ended April 1, 2006 associated with the ratable portion stock options granted prior to the adoption date which had not yet vested. Prior to January 1, 2006, in accordance with APB No. 25, the company had not recorded compensation expense related to issued stock options in the financial statements because the exercise price of the stock options was equal to or greater than the market price of the underlying stock on the date of grant. The company’s pro forma net earnings and per share data utilizing a fair value based method for the three month period ended April 2, 2005 prior to the adoption of SFAS 123(R) is as follows (in thousands, except per share data):

The company has utilized Black-Scholes and binomial option valuation models to estimate the fair value of issued stock options. These option valuation models require the input of highly subjective assumptions, including the expected stock price volatility. Because the company’s options have characteristics significantly different from those of traded options and because changes in the subjective input assumptions can materially affect the fair value estimate, in the opinion of management, the existing models do not necessarily provide a reliable single measure of the fair value of its options.

Stock Option Activity		Employees			Directors	Option Price Per Share

Outstanding at
December 31, 2005:		736,025			6,000

Granted		--			--	--

Exercised		(6,500	)		--	$5.90 to $10.51

Forfeited		--			--	--

Outstanding at
April 1, 2006:		729,525			6,000

Weighted average price	$	19.32		$	10.51

Exercisable at
April 1, 2006:		522,685			6,000

Weighted average price	$	17.24		$	10.51

	Weighted		Weighted
	Average		Average
Exercise	Options		Remaining		Options		Remaining
Price	Outstanding		Life		Exercisable		Life

Employee plan

$5.90		188,000		5.91		112,000		5.91
$10.51		70,800		6.93		14,960		6.93
$18.47		370,725		7.56		370,725		7.56
$53.93		100,000		8.91		25,000		8.91

		729,525		7.26		522,685		7.25

Director plan

$10.51		6,000		1.93		6,000		1.93
		6,000		1.93		6,000		1.93

On January 7, 2005, Middleby Marshall Holdings, LLC, a wholly-owned subsidiary of the company, completed its acquisition of the assets of Nu-Vu Foodservice Systems ("Nu-Vu"), a leading manufacturer of baking ovens, from Win-Holt Equipment Corporation ("Win-Holt") for $12.0 million in cash. In September 2005, the company reached final settlement with Win-Holt on post-closing adjustments pertaining to the acquisition of Nu-Vu. As a result, the final purchase price was reduced by $550,000.

		Jan. 7, 2005			Adjustments			Dec. 31, 2005
Current ssets	$	2,556			242		$	2,798
Property, plant and equipment		1,178			--			1,178
Deferred taxes		3,637			(336	)		3,301
Goodwill		4,566			252			4,818
Other intangibles		2,188			(875	)		1,313
Current liabilities		(2,125	)		167			(1,958	)
Total cash paid	$	12,000		$	(550	)	$	11,450

The goodwill and other intangible assets associated with the Nu-Vu acquisition, which are comprised of the tradename, are subject to the non-amortization provisions of SFAS No. 142 and are allocable to the company's Commercial Foodservice Equipment Group for purposes of segment reporting (see footnote 12 for further discussion). Goodwill and other intangible assets associated with this transaction are anticipated to be deductible for income taxes.

On December 7, 2005 the company acquired the stock of Alkar Holdings, Inc. ("Alkar") for $26.7 million in cash. Cash paid at closing amounted to $28.2 million and included $1.5 million of estimated working capital adjustments determined at closing. In April 2006, subsequent to the end of the first quarter, the company reached final settlement on post-close working capital adjustments, which resulted in an additional payment of $1.5 million.

The company has accounted for this business combination using the purchase method to record a new cost basis for the assets acquired and liabilities assumed. The difference between the purchase price and the fair value of the assets acquired and liabilities assumed has been recorded as goodwill in the financial statements. The allocation of the purchase price to the assets, liabilities and intangible assets is under review and is subject to change based upon the results of further evaluation.

The goodwill and $5.0 million of trademarks included in other intangibles are subject to the nonamortization provisions of SFAS No. 142 from the date of acquisition. Other intangibles also includes $2.1 million allocated to customer relationships, $0.6 million allocated to backlog, and $0.3 million allocated to developed technology which are amortized over periods of 10 years, 7 months, and 14 years respectively. Goodwill and other intangibles of Alkar are allocated to the Industrial Foodservice Equipment Group for segment reporting purposes. These assets are not deductible for tax purposes.

From time to time, the company is subject to proceedings, lawsuits and other claims related to products, suppliers, employees, customers and competitors. The company maintains insurance to cover product liability, workers compensation, property and casualty, and general liability matters. The company is required to assess the likelihood of any adverse judgments or outcomes to these matters as well as potential ranges of probable losses. A determination of the amount of accrual required, if any, for these contingencies is made after assessment of each matter and the related insurance coverage. The required accrual may change in the future due to new developments or changes in approach such as a change in settlement strategy in dealing with these matters. The company does not believe that any such matter will have a material adverse effect on its financial condition, results of operations or cash flows of the company.

In November 2004, the FASB issued SFAS No. 151, "Inventory Costs - an amendment of ARB No. 43, Chapter 4". This statement amends the guidance in ARB No. 43, Chapter 4 to clarify the accounting for abnormal amounts of idle facility expense, freight, handling costs and wasted material. This statement requires that these items be recognized as current period costs and also requires that allocation of fixed production overheads to the costs of conversion be based on the normal capacity of the production facilities. This statement is effective for inventory costs incurred during fiscal years beginning after June 15, 2005. The adoption of this statement did not have a material effect on the company's financial position, results of operations or cash flows.

In May 2005, the FASB issued SFAS No. 154, "Accounting Changes and Error Corrections - a replacement of APB Opinion No. 20 and FASB Statement No. 3". This statement replaces ABP Opinion No. 20, Accounting Changes and FASB Statement No. 3, Reporting Changes in Interim Financial Statements and changes the requirements for the accounting for and reporting of a change in accounting principles. This statement applies to all voluntary changes in accounting principles. This statement is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005. The company will apply this guidance prospectively.

In February 2006, the FASB issued SFAS No. 155, "Accounting for Certain Hybrid Financial Instruments - an amendment of FASB Statements No. 133 and 140". This statement provides entities with relief from having to separately determine the fair value of an embedded derivative that would otherwise be required to be bifurcated from its host contract in accordance with SFAS No. 133. This statement allows an entity to make an irrevocable election to measure such a hybrid financial instrument at fair value in its entirety, with changes in fair value recognized in earnings. This statement is effective for all financial instruments acquired, issued, or subject to a remeasurement (new basis) event occurring after the beginning of an entity's first fiscal year that begins after September 15, 2006. The company will apply this guidance prospectively. The company is continuing its process of determining what impact the application of this guidance will have on the company's financial position, results of operations or cash flows.

Accumulated other comprehensive loss is comprised of minimum pension liability of $(1.2) million, net of taxes of $(0.8) million, as of April 1, 2006 and December 31, 2005, foreign currency translation adjustments of $(0.1) million as of April 1, 2006 and December 31, 2005, and an unrealized gain on a interest rate swap of $0.9 million, net of taxes of $0.6 million, as of April 1, 2006 and $0.7 million, net of taxes of $0.5 million as of December 31, 2005.

Inventories are composed of material, labor and overhead and are stated at the lower of cost or market. Costs for inventory at two of the company's manufacturing facilities have been determined using the last-in, first-out ("LIFO") method. These inventories under the LIFO method amounted to $15.8 million at April 1, 2006 and $15.4 million at December 31, 2005 and represented approximately 36% and 38% of the total inventory in each respective period. Costs for all other inventory have been determined using the first-in, first-out ("FIFO") method. The company estimates reserves for inventory obsolescence and shrinkage based on its judgment of future realization. Inventories at April 1, 2006 and December 31, 2005 are as follows:

		Apr. 1, 2006		Dec, 31, 2005
		(in thousands)

Accrued warranty	$	11,349	$	11,286
Accrued payroll and related expenses		10,368		15,577
Accrued customer rebates		5,332		10,740
Advanced customer deposits		5,094		6,204
Accrued income taxes		4,471		1,499
Accrued product liability and workers comp		3,547		2,418
Other accrued expenses		11,476		14,965

	$	51,637	$	62,689

In the normal course of business the company issues product warranties for specific product lines and provides for the estimated future warranty cost in the period in which the sale is recorded. The estimate of warranty cost is based on contract terms and historical warranty loss experience that is periodically adjusted for recent actual experience. Because warranty estimates are forecasts that are based on the best available information, claims costs may differ from amounts provided. Adjustments to initial obligations for warranties are made as changes in the obligations become reasonably estimable.

	Apr. 1, 2006		Dec. 31, 2005
	(in thousands)

Senior secured revolving credit line	$	58,600	$	56,250
Senior secured bank term loans		56,875		60,000
Foreign loan		2,996		3,200
Other note		2,069		2,145

Total debt	$	120,540	$	121,595

Less: Current maturities of long-term debt		14,405		13,780

Long-term debt	$	106,135	$	107,815

During the fourth quarter of 2005, the company amended its senior secured credit facility. Terms of the agreement provided for $60.0 million of term loans and $130.0 million of availability under a revolving credit line. As of April 1, 2006, the company had $115.5 million outstanding under its senior banking facility, including $56.9 million of unamortized term loans and $58.6 million of borrowings under the revolving credit line. The company also had $8.5 million in outstanding letters of credit, which reduced the borrowing availability under the revolving credit line.

Borrowings under the senior secured credit facility are assessed at an interest rate of 1.25% above LIBOR for long-term borrowings or at the higher of the Prime rate and the Federal Funds Rate for short term borrowings. At April 1, 2006, the average interest rate on the senior debt amounted to 6.35%. The interest rates on borrowings under the senior bank facility may be adjusted quarterly based on the company’s defined indebtedness ratio on a rolling four-quarter basis. Additionally, a commitment fee, based upon the indebtedness ratio is charged on the unused portion of the revolving credit line. This variable commitment fee amounted to 0.25% as of April 1, 2006.

In December 2005, the company entered into a U.S. dollar secured term loan at its subsidiary in Spain. This term loan amortizes in equal monthly installments over a four-year period ending December 31, 2009. The unamortized balance under this loan amounted to $3.0 million at April 1, 2006. Borrowings under this facility are assessed at an interest rate of 0.45% above LIBOR. At April 1, 2006 the interest rate on this loan was 5.23%.

The company has historically entered into interest rate swap agreements to effectively fix the interest rate on its outstanding debt. In January 2005, the company entered into an interest rate swap agreement for a notional amount of $70.0 million. This agreement swaps one-month LIBOR for a fixed rate of 3.78%. The notional amount amortizes consistent with the repayment schedule of the company's term loan maturing November 2009. The unamortized notional amount of this swap as of April 1, 2006 was $56.9 million. In January 2006, the company entered into an interest rate swap agreement for a notional amount of $10.0 million maturing on December 21, 2009. This agreement swaps one-month LIBOR for a fixed rate of 5.03%.

In 2004, the company entered into a promissory note in conjunction with the release and early termination of obligations under a lease agreement relative to a manufacturing facility in Shelburne, Vermont. At April 1, 2006, the note amounted to $2.1 million. The note is assessed interest at 4.0% above LIBOR with an interest rate cap of 9.0%. At April 1, 2006, the interest rate on the note was approximately 8.8%. The note amortizes monthly and matures in December 2009.

The terms of the senior secured credit facility limit the paying of dividends, capital expenditures and leases, and require, among other things, certain ratios of indebtedness and fixed charge coverage. The credit agreement also provides that if a material adverse change in the company’s business operations or conditions occurs, the lender could declare an event of default. Under terms of the agreement a material adverse effect is defined as (a) a material adverse change in, or a material adverse effect upon, the operations, business properties, condition (financial and otherwise) or prospects of the company and its subsidiaries taken as a whole; (b) a material impairment of the ability of the company to perform under the loan agreements and to avoid any event of default; or (c) a material adverse effect upon the legality, validity, binding effect or enforceability against the company of any loan document. A material adverse effect is determined on a subjective basis by the company's creditors. At April 1, 2006, the company was in compliance with all covenants pursuant to its borrowing agreements.

The company established reserves through purchase accounting associated with facility exit costs related to the Blodgett business operations acquired on December 21, 2001. Reserves for facility closure costs predominately relate to a lease obligation for a manufacturing facility that was exited during the second quarter of 2001, prior to the acquisition, for lease obligations associated with a manufacturing facility in Quakertown, Pennsylvania that was exited when production at this facility was relocated to another facility in Bow, New Hampshire. The lease associated with the exited facility extends through December 11, 2014. The facility is currently subleased. The remaining reserve balance is reflected net of anticipated sublease income.

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities". SFAS No. 133, as amended, establishes accounting and reporting standards for derivative instruments. The statement requires an entity to recognize all derivatives as either assets or liabilities and measure those instruments at fair value. Derivatives that do not qualify as a hedge must be adjusted to fair value in earnings. If the derivative does qualify as a hedge under SFAS No. 133, changes in the fair value will either be offset against the change in fair value of the hedged assets, liabilities or firm commitments or recognized in other accumulated comprehensive income until the hedged item is recognized in earnings. The ineffective portion of a hedge's change in fair value will be immediately recognized in earnings.

Foreign Exchange: The company has entered into derivative instruments, principally forward contracts to reduce exposures pertaining to fluctuations in foreign exchange rates. As of April 1, 2006 the company had forward contracts to purchase $9.2 million U.S. Dollars with various foreign currencies, all of which mature in the next fiscal quarter. The fair value of these forward contracts was $0.1 million at the end of the quarter.

Interest Rate: In January 2005, the company entered into an interest rate swap with a notional amount of $70.0 million to fix the interest rate applicable to certain of its variable-rate debt. The notional amount of the swap amortizes consistent with the repayment schedule of the company's senior term loan maturing in November 2009. As of April 1, 2006, the unamortized balance of the interest rate swap was $56.9 million. The agreement swaps one-month LIBOR for a fixed rate of 3.78% and is in effect through November 2009. The company designated the swap as a cash flow hedge at its inception and all changes in the fair value of the swap are recognized in accumulated other comprehensive income. As of April 1, 2006, the fair value of this instrument was $1.5 million. The change in fair value of this swap agreement in the first three months of 2006 was a gain of $0.3 million, net of $0.1 million of taxes.

In January 2006, the company entered into another interest rate swap with a notional amount of $10.0 million to fix the interest rate applicable to certain of its variable-rate debt. The agreement swaps one-month LIBOR for a fixed rate of 5.03% and is in effect through December 2009. The company designated the swap a cash flow hedge at is inception and all changes in fair value of the swap are recognized in accumulated other comprehensive income. As of April 1, 2006, the fair value of this instrument was less than $(0.1) million. The change in fair value of this swap agreement in the first three months of 2006 was a loss of less than $0.1 million.

The commercial foodservice equipment business group manufactures cooking equipment for the restaurant and institutional kitchen industry. This business division has manufacturing facilities in Illinois, Michigan, New Hampshire, North Carolina, Vermont and the Philippines. This division supports four major product groups, including conveyor oven equipment, core cooking equipment, counterline cooking equipment, and international specialty equipment. Principal product lines of the conveyor oven product group include Middleby Marshall ovens, Blodgett ovens and CTX ovens. Principal product lines of the core cooking equipment product group include the Southbend product line of ranges, steamers, convection ovens, broilers and steam cooking equipment, the Blodgett product line of ranges, convection ovens and combi ovens, MagiKitch'n charbroilers and catering equipment and the Pitco Frialator product line of fryers. The counterline cooking and warming equipment product group includes toasters, hot food servers, foodwarmers and griddles distributed under the Toastmaster brand name. The international specialty equipment product group is primarily comprised of food preparation tables, undercounter refrigeration systems, ventilation systems and component parts for the U.S. manufacturing operations.

The industrial foodservice equipment business group manufactures cooking and packaging equipment for the food processing industry. This business division has manufacturing in Lodi, Wisconsin. Its principal products include batch ovens, conveyorized ovens and continuous process ovens sold under the Alkar brand name and food packaging machinery sold under the RapidPak brandname.

The International Distribution Division provides integrated sales, export management, distribution and installation services through its operations in Canada, China, India, South Korea, Mexico, the Philippines, Spain, Taiwan and the United Kingdom. The division sells the company’s product lines and certain non-competing complementary product lines throughout the world. For a local country distributor or dealer, the company is able to provide a centralized source of foodservice equipment with complete export management and product support services.

		Three Months Ended
		Apr. 1, 2006					Apr. 2, 2005
		Sales		Percent			Sales		Percent
Business Divisions:
Commercial Foodservice:
Core cooking equipment	$	59,939		61.9		$	55,302		73.9
Conveyor oven equipment		14,003		14.5			12,838		17.1
Counterline cooking equipment		3,253		3.4			2,877		3.8
International specialty equipment		2,565		2.6			2,470		3.3
Commercial Foodservice		79,760		82.4			73,487		98.1

International Distribution Division (1)		13,443		13.9			12,144		16.2

Industrial Foodservice (2)		13,691		14.2			--		--

Intercompany sales (3)		(10,145	)	(10.5	)		(10,742	)	(14.3	)
Total	$	96,749		100.0	%	$	74,889		100.0	%

	Commercial		Industrial		International			Corporate
	Foodservice		Foodservice⁽²⁾		Distribution			and Other⁽³⁾			Eliminations⁽⁴⁾			Total
Three months ended April 1, 2006
Net sales	$	79,654	$	13,691	$	13,443		$	--		$	(10,039	)	$	96,749
Operating income		19,729		625		917			(6,074	)		(49	)		15,148
Depreciation expense		683		171		35			4			--			893
Net capital expenditures		209		30		6			256			--			501

Total assets		196,724		44,150		26,250			4,597			(6,038	)		265,683
Long-lived assets⁽⁵⁾		129,484		26,478		360			5,493			--			161,815

Three months ended April 2, 2005
Net sales	$	73,487	$	--	$	12,144		$	--		$	(10,742	)	$	74,889
Operating income		15,372		--		665			(2,888	)		(1,146	)		12,003
Depreciation expense		819		--		37			11			--			867
Net capital expenditures		366		--		(5	)		(40	)		--			321

Total assets		194,166		--		24,837			9,137			(4,785	)		223,355
Long-lived assets⁽⁵⁾		129,009		--		361			4,522			--			133,892

(1)

Non-operating expenses are not allocated to the operating segments. Non-operating expenses consist of interest expense and deferred financing amortization, gains and losses on acquisition financing derivatives, and other income and expenses items outside of income from operations.

(2)

Represents assets and operations of Alkar, which was acquired in December 2005.

(3)

Includes corporate and other general company assets and operations.

(4)

Includes elimination of intercompany sales, profit in inventory and intercompany receivables. Intercompany sale transactions are predominantly from the Cooking Systems Group to the International Distribution Division.

(5)

Long-lived assets of the Cooking Systems Group includes assets located in the Philippines which amounted to $2,060 and $2,134 in 2006 and 2005, respectively.

The company maintains a non-contributory defined benefit plan for its union employees at the Elgin, Illinois facility. Benefits are determined based upon retirement age and years of service with the company. This defined benefit plan was frozen on April 30, 2002 and no further benefits accrue to the participants beyond this date. Plan participants will receive or continue to receive payments for benefits earned on or prior to April 30, 2002 upon reaching retirement age. The employees participating in the defined benefit plan were enrolled in a newly established 401K savings plan on July 1, 2002, further described below.

The company also maintains a retirement benefit agreement with its Chairman. The retirement benefits are based upon a percentage of the Chairman’s final base salary. Additionally, the company maintains a retirement plan for non-employee directors. The plan provides for an annual benefit upon a change in control of the company or retirement from the Board of Directors at age 70, equal to 100% of the director’s last annual retainer, payable for a number of years equal to the director’s years of service up to a maximum of 10 years.

Contributions under the union plan are funded in accordance with provisions of The Employee Retirement Income Security Act of 1974. Expected contributions to be made in 2006 are $254,000, of which $63,000 was funded during the three-month period ended April 1, 2006. Contributions to the directors' plan are based upon actual retirement benefits as they retire.

		Three Months Ended
		April 1, 2006					April 2, 2005
		Union			Directors		Union			Directors
		Plan			Plans		Plan			Plans

Service cost	$	-		$	224,067	$	-		$	113,795
Interest on benefit obligations		60,378			35,142		60,816			3,564
Return on assets		(51,288	)		-		(53,651	)		-
Net amortization and deferral		36,857			-		32,956			-

Net pension expense	$	45,947		$	259,209	$	40,122		$	117,359

The company maintains four separate defined contribution 401K savings plans covering all employees in the United States. These four plans separately cover (1) the union employees at the Elgin, Illinois facility, (2) the union employees at the Lodi, Wisconsin facility, (3) the non-union employees at the Lodi, Wisconsin facility, and (4) all other remaining non-union employees in the United States not covered by one of the previous mentioned plans. The company makes profit sharing contributions to the various plans in accordance with the requirements of the plan. Profit sharing contributions for certain of these 401K savings plans are at the discretion of the company.

This report contains forward-looking statements subject to the safe harbor created by the Private Securities Litigation Reform Act of 1995. The company cautions readers that these projections are based upon future results or events and are highly dependent upon a variety of important factors which could cause such results or events to differ materially from any forward-looking statements which may be deemed to have been made in this report, or which are otherwise made by or on behalf of the company. Such factors include, but are not limited to, volatility in earnings resulting from goodwill impairment losses which may occur irregularly and in varying amounts; variability in financing costs; quarterly variations in operating results; dependence on key customers; international exposure; foreign exchange and political risks affecting international sales; ability to protect trademarks, copyrights and other intellectual property; changing market conditions; the impact of competitive products and pricing; the timely development and market acceptance of the company’s products; the availability and cost of raw materials; and other risks detailed herein and from time-to-time in the company’s Securities and Exchange Commission filings, including the 2005 Annual Report on Form 10-K.

	Three Months Ended
	Apr. 1, 2006					Apr. 2, 2005
		Sales		Percent			Sales		Percent
Business Divisions:
Commercial Foodservice:
Core cooking equipment	$	59,939		61.9		$	55,302		73.9
Conveyor oven equipment		14,003		14.5			12,838		17.1
Counterline cooking equipment		3,253		3.4			2,877		3.8
International specialty equipment		2,565		2.6			2,470		3.3
Commercial Foodservice		79,760		82.4			73,487		98.1

International Distribution Division (1)		13,443		13.9			12,144		16.2

Industrial Foodservice (2)		13,691		14.2			--		--

Intercompany sales (3)		(10,145	)	(10.5	)		(10,742	)	(14.3	)
Total	$	96,749		100.0	%	$	74,889		100.0	%

	Three Months Ended
	Apr. 1, 2006			Apr. 2, 2005
Net sales		100.0	%		100.0	%
Cost of sales		63.3			63.9
Gross profit		36.7			36.1
Selling, general and administrative expenses		21.1			20.1
Income from operations		15.6			16.0
Interest expense and deferred financing amortization, net		1.8			2.4
Other (income), net		(0.1	)		(0.3	)
Earnings before income taxes		13.9			13.9
Provision for income taxes		5.6			5.4
Net earnings		8.3	%		8.5	%

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Combined selling, general, and administrative expenses increased from $15.1 million in the first quarter of 2005 to $20.4 million in the first quarter of 2006. As a percentage of net sales, operating expenses amounted to 21.1% in the first quarter of 2006 as compared to 20.1% in the first quarter of 2005. Selling expenses increased from $8.2 million to $10.1 million, reflecting $1.1 million of increased costs associated with the newly acquired Alkar operations and increased selling costs related to the higher sales volumes. General and administrative expenses increased from $6.9 million to $10.3 million, which includes increased costs of $1.2 million associated with the newly acquired Alkar operations. General and administrative expenses also includes $0.3 million of increased stock compensation costs, increased incentive performance costs and increased legal and professional fees.

NON-OPERATING EXPENSES. Interest and deferred financing amortization costs of $1.8 million in the first quarter of 2006 remained consistent with the prior year quarter as the benefit of lower debt balances were offset by higher interest rates. Other income was $0.1 million in the current year as compared to $0.2 million in the prior year and primarily related to foreign exchange gains.

During the three months ended April 1, 2006, working capital levels increased due to the higher sales volumes and increased seasonal working capital needs. The changes in working capital included a $2.8 million increase in accounts receivable, a $2.3 million increase in inventory and a $3.2 million increase in accounts payable. Accrued expenses and other liabilities decreased by $10.7 million as a result of funding the 2005 customer rebate programs and incentive compensation programs during the first quarter of 2006.

At April 1, 2006, the company was in compliance with all covenants pursuant to its borrowing agreements. Management believes that future cash flows from operating activities and borrowing availability under the revolving credit facility will provide the company with sufficient financial resources to meet its anticipated requirements for working capital, capital expenditures and debt amortization for the foreseeable future.

Management's discussion and analysis of financial condition and results of operations are based upon the company's consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires the company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses as well as related disclosures. On an ongoing basis, the company evaluates its estimates and judgments based on historical experience and various other factors that are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions.

Property and equipment: Property and equipment are depreciated or amortized on a straight-line basis over their useful lives based on management's estimates of the period over which the assets will be utilized to benefit the operations of the company. The useful lives are estimated based on historical experience with similar assets, taking into account anticipated technological or other changes. The company periodically reviews these lives relative to physical factors, economic factors and industry trends. If there are changes in the planned use of property and equipment or if technological changes were to occur more rapidly than anticipated, the useful lives assigned to these assets may need to be shortened, resulting in the recognition of increased depreciation and amortization expense in future periods.

Long-lived assets: Long-lived assets (including goodwill and other intangibles) are reviewed for impairment annually and whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. In assessing the recoverability of the company's long-lived assets, the company considers changes in economic conditions and makes assumptions regarding estimated future cash flows and other factors. Estimates of future cash flows are judgments based on the company's experience and knowledge of operations. These estimates can be significantly impacted by many factors including changes in global and local business and economic conditions, operating costs, inflation, competition, and consumer and demographic trends. If the company's estimates or the underlying assumptions change in the future, the company may be required to record impairment charges.

Warranty: In the normal course of business the company issues product warranties for specific product lines and provides for the estimated future warranty cost in the period in which the sale is recorded. The estimate of warranty cost is based on contract terms and historical warranty loss experience that is periodically adjusted for recent actual experience. Because warranty estimates are forecasts that are based on the best available information, claims costs may differ from amounts provided. Adjustments to initial obligations for warranties are made as changes in the obligations become reasonably estimable.

Litigation: From time to time, the company is subject to proceedings, lawsuits and other claims related to products, suppliers, employees, customers and competitors. The company maintains insurance to cover product liability, workers compensation, property and casualty, and general liability matters. The company is required to assess the likelihood of any adverse judgments or outcomes to these matters as well as potential ranges of probable losses. A determination of the amount of accrual required, if any, for these contingencies is made after assessment of each matter and the related insurance coverage. The reserve requirements may change in the future due to new developments or changes in approach such as a change in settlement strategy in dealing with these matters. The company does not believe that any such matter will have a material adverse effect on its financial condition or results of operations.

Income taxes: The company operates in numerous foreign and domestic taxing jurisdictions where it is subject to various types of tax, including sales tax and income tax. The company's tax filings are subject to audits and adjustments. Because of the nature of the company’s operations, the nature of the audit items can be complex, and the objectives of the government auditors can result in a tax on the same transaction or income in more than one state or country. As part of the company's calculation of the provision for taxes, the company establishes reserves for the amount that it expects to incur as a result of audits. The reserves may change in the future due to new developments related to the various tax matters.

Idle facility lease consists of an obligation for a manufacturing location that was exited in conjunction with the company's manufacturing consolidation efforts. This lease obligation continues through December 2014. This facility has been subleased. The obligation presented above does not reflect any anticipated sublease income from the facilities.

The projected benefit obligation of the defined benefit plans exceeded the plans’ assets by $2.4 million at the end of 2005 as compared to $5.0 million at the end of 2004. The unfunded benefit obligations were comprised of a $1.0 million under funding of the company's union plan and $1.4 million of under funding of the company's director plans. The company does not expect to contribute to the director plans in 2006. The company made minimum contributions required by the Employee Retirement Income Security Act of 1974 (“ERISA”) of $0.3 million in 2005 and $0.2 million in 2004 to the company's union plan. The company expects to continue to make minimum contributions of $0.3 million to the union plan as required by ERISA.

The company places purchase orders with its suppliers in the ordinary course of business. These purchase orders are generally to fulfill short-term manufacturing requirements of less than 90 days and most are cancelable with a restocking penalty. The company has no long-term purchase contracts or minimum purchase obligations with any supplier.

Borrowings under the senior secured credit facility are assessed at an interest rate of 1.25% above LIBOR for long-term borrowings or at the higher of the Prime rate and the Federal Funds Rate for short-term borrowings. At April 1, 2006, the average interest rate on the senior debt amounted to 6.35%. The interest rates on borrowings under the senior bank facility may be adjusted quarterly based on the company’s defined indebtedness ratio on a rolling four-quarter basis. Additionally, a commitment fee, based upon the indebtedness ratio is charged on the unused portion of the revolving credit line. This variable commitment fee amounted to 0.25% as of April 1, 2006.

In December 2005, the company entered into a U.S. Dollar secured term loan at its subsidiary in Spain. This loan amortizes in equal monthly installments over a four year period ending December 31, 2009. The unamortized balance under this loan amounted to $3.0 million at April 1, 2006. Borrowings under this facility are assessed an interest rate of 0.45% above LIBOR. At April 1, 2006 the interest rate was 5.23%.

The company has historically entered into interest rate swap agreements to effectively fix the interest rate on its outstanding debt. In January 2005, the company entered into an interest rate swap agreement for a notional amount of $70.0 million. This agreement swaps one-month LIBOR for a fixed rate of 3.78%. The notional amount amortizes consistent with the repayment schedule of the company's term loan maturing November 2009. The unamortized notational amount of this swap as of April 1, 2006 was $56.9 million. In January 2006, the company entered into an interest rate swap for a notional amount of $10.0 million maturing on December 31, 2009. This agreement swaps one-month LIBOR for a fixed rate of 5.03%.

In November 2004, the company entered into a promissory note in conjunction with the release and early termination of obligations under a lease agreement relative to a manufacturing facility in Shelburne, Vermont. At April 1, 2006, the balance due on the note amounted to $2.1 million. The note is assessed interest at 4.0% above LIBOR with an interest rate cap of 9.0%. At April 1, 2006 the interest rate on the note was approximately 8.8%. The note amortizes monthly and matures in December 2009.

In January 2005, the company entered into an interest rate swap with a notional amount of $70.0 million to fix the interest rate applicable to certain of its variable-rate debt. The notional amount of the swap amortizes consistent with the repayment schedule of the company's senior term loan maturing in November 2009. The agreement swaps one-month LIBOR for a fixed rate of 3.78% and is in effect through November 2009. The interest rate swap has been designated a cash flow hedge, and in accordance with SFAS No. 133 the changes in fair value are recorded as a component of accumulated other comprehensive income. As of April 1, 2006, the fair value of this instrument was $1.5 million. The change in fair value of this swap agreement in the first three months of 2006 was a gain of $0.3 million, net of $0.1 million of taxes. In January 2006, the company entered into an interest rate swap agreement for a notional amount of $10.0 million maturing on December 21, 2009. This agreement swaps one month LIBOR for a fixed rate of 5.03%. The interest rate swap has been designated a cash flow hedge, and in accordance with SFAS No. 133 the changes in fair value are recorded as a component of accumulated other comprehensive income. As of April 1, 2006, the fair value of this instrument was less than $(0.1) million. The change in fair value of this swap agreement in the first three months of 2006 was a loss of less than $0.1 million.

The company uses foreign currency forward purchase and sale contracts with terms of less than one year, to hedge its exposure to changes in foreign currency exchange rates. The company’s primary hedging activities are to mitigate its exposure to changes in exchange rates on intercompany and third party trade receivables and payables. The company does not currently enter into derivative financial instruments for speculative purposes. In managing its foreign currency exposures, the company identifies and aggregates naturally occurring offsetting positions and then hedges residual balance sheet exposures. The following table summarizes the forward and option purchase contracts outstanding at April 1, 2006. The fair value of these forward contracts was $0.1 million at the end of the quarter:

Sell		Purchase		Maturity

1,000,000	Euro	$1,216,400	U.S. Dollars	April 24, 2006

3,150,000	British Pounds	$5,522,000	U.S. Dollars	April 24, 2006

1,000,000,000	Korean Won	$1,032,000	U.S. Dollars	April 24, 2006

10,000,000	Mexican Pesos	$925,900	U.S. Dollars	April 24, 2006

6,000,000	Mexican Pesos	$556,300	U.S. Dollars	April 24, 2006

The company maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the company's Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms, and that such information is accumulated and communicated to the company's management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

As of April 1, 2006, the company carried out an evaluation, under the supervision and with the participation of the company's management, including the company's Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the company's disclosure controls and procedures. Based on the foregoing, the company's Chief Executive Officer and Chief Financial Officer concluded that the company's disclosure controls and procedures were effective as of the end of this period.

		Number of	Exercise
Date	Class of persons	Shares	Price	Amount

February 27, 2006	division executive	2,000	5.90	$11,800.00
February 28, 2006	division executive	2,000	5.90	$11,800.00
March 5, 2006	division executive	1,000	10.51	$10,510.00
March 6, 2006	division executive	600	10.51	$ 6,306.00
March 14, 2006	division executive	900	10.51	$ 9,459.00

In July 1998, the company's Board of Directors adopted a stock repurchase program and subsequently authorized the purchase of up to 1,800,000 common shares in open market purchases. As of April 1, 2006, 952,999 shares had been purchased under the 1998 stock repurchase program. There were not shares purchased during the three month period ended April 1, 2006.

Exhibit 31.1

Rule 13a-14(a)/15d -14(a) Certification of the Chief Executive Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

Exhibit 31.2

Rule 13a-14(a)/15d -14(a) Certification of the Chief Financial Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

Exhibit 32.1

Certification by the Principal Executive Officer of The Middleby Corporation Pursuant to Rule 13A-14(b) under the Exchange Act and Section 906 of the Sarbanes-Oxley Act of 2002(18 U.S.C. 1350).

Exhibit 32.2

Certification by the Principal Financial Officer of The Middleby Corporation Pursuant to Rule 13A-14(b) under the Exchange Act and Section 906 of the Sarbanes-Oxley Act of 2002(18 U.S.C. 1350).

Delaware		36-3352497
(State or Other Jurisdiction of		(I.R.S. Employer Identification No.)
Incorporation or Organization)

1400 Toastmaster Drive, Elgin, Illinois	60120
(Address of Principal Executive Offices)	(Zip Code)

	Three Months Ended
	Apr. 1, 2006			Apr. 2, 2005

Net earnings	$	8,051		$	6,348
Cumulative translation adjustment		(54	)		(356	)
Minimum pension liability		-			-
Unrealized gain on
interest rate swap		152			503

Comprehensive income	$	8,149		$	6,495

	Apr. 1, 2006		Dec. 31, 2005
	(in thousands)
Raw materials and parts	$	10,535	$	11,311
Work-in-process		7,542		6,792
Finished goods		25,176		22,654

		43,253		40,757
LIFO adjustment		7		232

	$	43,260	$	40,989

		Three Months Ended
		Apr. 1, 2006
		(in thousands)

Beginning balance	$	11,286
Warranty expense		2,602
Warranty claims		(2,539	)
Ending balance	$	11,349

	Three Months Ended
	Apr. 2, 2005

Net income - as reported	$	6,348
Less: Stock-based employee
compensation expense, net
of taxes		(132	)

Net income - pro forma	$	6,216

Earnings per share - as reported:
Basic	$	0.85
Diluted		0.79

Earnings per share - pro forma:
Basic	$	0.83
Diluted		0.78

	December 7, 2005
Current assets	$	17,160
Property, plant and equipment		3,032
Goodwill		19,177
Other intangibles		7,960
Current liabilities		(16,003	)
Long-term deferred tax liability		(3,131	)
Total cash paid	$	28,195

								Total
						Idle		Contractual
		Long-term		Operating		Facility		Cash
		Debt		Leases		Leases		Obligations

Less than 1 year	$	14,405	$	710	$	310	$	15,425
1-3 years		33,185		632		673		34,490
4-5 years		72,950		334		796		74,080
After 5 years		--		113		1,988		2,101

	$	120,540	$	1,789	$	3,767	$	126,096

	Fixed		Variable
	Rate		Rate
Twelve Month Period Ending	Debt		Debt
		(in thousands)

March 31, 2007	$	--	$	14,405
March 31, 2008		--		16,280
March 31, 2009		--		16,905
March 31, 2010		--		72,950
March 31, 2011		--		--

	$	--	$	120,540

	THE MIDDLEBY CORPORATION
	(Registrant)


Date May 11, 2006	By: /s/ Timothy J. FitzGerald
	Timothy J. FitzGerald
	Vice President,
	Chief Financial Officer